{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Introduction","Inputs","Vehicles","Vehicles_byAge","EmFactor","Emissions","Comparison"],"not_rendered":{"charts":6,"images":6,"macros":1,"external_links":4,"defined_names":30,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,1,4,18]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[]
[]
[null,null,"1. This is an introductory tool for calculating vehicular emissions"]
[null,null,"2. This tool is NOT meant for one particular vehicular category,"]
[null,null,null,"but to provide a methodology for calculating emissions for any category"]
[null,null,"3. Follow steps 1-5 to understand the inputs required"]
[null,null,null,"and how to calculate vehicular emissions"]
[null,null,"4. Primary goal of this tool is to introduce input requirements"]
[null,null,null,"and dependency of total emissions on various parameters"]
[null,null,"5. Emissions per year = number of vehicles *"]
[null,null,null,null,null,"vehicle kilometers traveled per day *"]
[null,null,null,null,null,"emission factor *"]
[null,null,null,null,null,365]
[]
[null,null,"See SIM-Series & VAPIS Brochure"]
[null,null,"SIM 02-2008: 4 ways to Vehicular Emissions Inventory"]
[null,null,null,"https://www.urbanemissions.info/tools"]

{"sheet":"Inputs","index":1,"n_rows":25,"n_cols":14,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,1,4,18]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[null,null,"Fill the cells in red to start the framework"]
[]
[null,null,"Vehicular Category",null,null,null,null,null,null,null,"Cars","The calculator is set up to analyze one category at a time."]
[null,null,"Base Year",null,null,null,null,null,null,null,2020,"Enter the base year, for which the information is available"]
[null,null,"Number of Vehicles in Base Year",null,null,null,null,null,null,null,100000,null,"Time frame for calculations is set for 30 years"]
[null,null,"Annual Growth Rate",null,null,null,null,null,null,null,0.03,"This is an estimated growth.. and can be changed for every year"]
[null,null,"Age Split of the Vehicles",null,null,null,null,null,"0 to 5 years",null,0.58453252589827165,"This is an estimated age split among the fleet and used to calculate the growth "]
[null,null,null,null,null,null,null,null,"6 to 10 years",null,0.32629719923810946,null,"by age group and effective emission factor of the fleet"]
[null,null,null,null,null,null,null,null,"11 to 15 years",null,8.5087429442053789E-2,null,"total should equal 100%"]
[null,null,null,null,null,null,null,null,"16 to 20 years",null,4.0766487463164934E-3,null,{"$f":"SUM(K13:K17)","v":0.99999999999999978},"Check this"]
[null,null,null,null,null,null,null,null,"above 20 years",null,6.1966752483733064E-6]
[null,null,"Retirement age",null,null,null,null,null,"in years",null,23,"if any, otherwise keep 20"]
[null,null,"Vehicles Kilometers Traveled ",null,null,null,null,null,"km per day",null,40,"Average for this category"]
[null,null,"New Emission Factor",null,null,null,null,null,"gm/km",null,4,"This is the EF of the new vehicles, according to the standards"]
[null,null,"EF Deterioration %",null,null,null,null,null,"0 to 5 years",null,5.0000000000000001E-3,"This is an approximate deterioration rate and "]
[null,null,null,null,null,null,null,null,"6 to 10 years",null,0.01,null,"user can change as they see fit"]
[null,null,null,null,null,null,null,null,"11 to 15 years",null,0.02]
[null,null,null,null,null,null,null,null,"16 to 20 years",null,0.03]
[null,null,null,null,null,null,null,null,"above 20 years",null,0.04]

{"sheet":"Vehicles","index":2,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,4,18]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[null,"Year","Vehicle","Growth","Retirement",null,null,null,null,null,null,"Red numbers are inputs"]
[null,null,"Number","Rate","Age",null,null,null,null,null,null,"User can gorwth rate & Retirement age for each year"]
[null,{"$f":"Inputs!K10","v":2020},{"$f":"Inputs!K11","v":100000}]
[null,{"$f":"B9+1","v":2021},{"$f":"Vehicles_byAge!C15","v":109770.24617722863},{"$f":"Inputs!K12","v":0.03},{"$f":"Inputs!K18","v":23}]
[null,{"$f":"B10+1","v":2022},{"$f":"Vehicles_byAge!C16","v":119580.77520372122},{"$f":"D10","v":0.03},{"$f":"E10","v":23}]
[null,2023,{"$f":"Vehicles_byAge!C17","v":129314.46574044095},{"$f":"D11","v":0.03},{"$f":"E11","v":23}]
[null,2024,{"$f":"Vehicles_byAge!C18","v":138893.84217920178},0.03,23]
[null,2025,{"$f":"Vehicles_byAge!C19","v":148247.47418495087},0.03,23]
[null,2026,{"$f":"Vehicles_byAge!C20","v":157312.94072267486},0.03,23]
[null,2027,{"$f":"Vehicles_byAge!C21","v":166041.34117250339},0.03,23]
[null,2028,{"$f":"Vehicles_byAge!C22","v":174393.83936423133},0.03,23]
[null,2029,{"$f":"Vehicles_byAge!C23","v":182340.74414394182},0.03,23]
[null,2030,{"$f":"Vehicles_byAge!C24","v":189871.83579619316},0.03,23]
[null,2031,{"$f":"Vehicles_byAge!C25","v":197013.57110798784},0.03,23]
[null,2032,{"$f":"Vehicles_byAge!C26","v":203840.00238800119},0.03,23]
[null,2033,{"$f":"Vehicles_byAge!C27","v":210466.25101935639},0.03,23]
[null,2034,{"$f":"Vehicles_byAge!C28","v":217023.9331872687},0.03,23]
[null,2035,{"$f":"Vehicles_byAge!C29","v":223630.51115733528},0.03,23]
[null,2036,{"$f":"Vehicles_byAge!C30","v":230369.12086117765},0.03,23]
[null,2037,{"$f":"Vehicles_byAge!C31","v":237286.93562704691},0.03,23]
[null,2038,{"$f":"Vehicles_byAge!C32","v":244406.50321363827},0.03,23]
[null,2039,{"$f":"Vehicles_byAge!C33","v":251738.73217479204},0.03,23]
[null,2040,{"$f":"Vehicles_byAge!C34","v":259290.8771860674},0.03,23]
[null,2041,{"$f":"Vehicles_byAge!C35","v":267069.59976581251},0.03,23]
[null,2042,{"$f":"Vehicles_byAge!C36","v":275081.68705054291},0.03,23]
[null,2043,{"$f":"Vehicles_byAge!C37","v":283334.13766205916},0.03,23]
[null,2044,{"$f":"Vehicles_byAge!C38","v":291834.16179192095},0.03,23]
[null,2045,{"$f":"Vehicles_byAge!C39","v":300589.18664567859},0.03,23]
[null,2046,{"$f":"Vehicles_byAge!C40","v":309606.86224504898},0.03,23]
[null,2047,{"$f":"Vehicles_byAge!C41","v":318895.06811240048},0.03,23]
[null,2048,{"$f":"Vehicles_byAge!C42","v":328461.92015577242},0.03,23]
[null,2049,{"$f":"Vehicles_byAge!C43","v":338315.77776044566},0.03,23]
[null,2050,{"$f":"Vehicles_byAge!C44","v":348465.25109325926},0.03,23]

{"sheet":"Vehicles_byAge","index":3,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,1,4,17],[11,2,11,6]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[null,null,"Survival",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,1,"high-rate",1,0.99889646653188979,0.99671089871324148,0.9923373104963692,0.98473826462188041,0.97275093080134944,0.95514819599018719,0.9307229332919027,0.89839704269575626,0.85735226408404108,0.80717349503856506,0.74798802413617627,0.68057711990836134,0.6064320101723647,0.52772712691190171,0.44719192597158147,0.36787944117144233,0.29285307175563685,0.22483764512417678,0.16589863633561694,0.11721647110532386,0.09,0.08]
[null,2,"mid-rate",1,0.99930970439770739,0.99714973795673034,0.99221793826024351,0.98308485035915538,0.9682227760235359,0.9461170758873565,0.91540531218622267,0.87504156865492155,0.82447363776629579,0.7638107132231482,0.69395062452664047,0.61663151625667145,0.53437655303083631,0.45031407962539971,0.36787944117144233,0.29043425412437623,0.22086628989871571,0.16124827038359282,0.1126285397215772,7.4998643785204142E-2,4.743892449148273E-2,2.8397470377601205E-2]
[null,3,"low-rate",1,0.99938553947814501,0.99713482387744468,0.99147521003095818,0.98020907599525442,0.96082232478212704,0.9307229332919027,0.8875866010513993,0.82980290191852946,0.75697249769160546,0.67035358331019979,0.5731111412298644,0.47021385051770409,0.36787944117144233,0.2725995896236581,0.18994910610863944,0.12352464575521599,7.4373384136653259E-2,4.1115507165401799E-2,2.0688538939284722E-2,9.389424259338178E-3,3.8073314576662731E-3,1.3658495667457317E-3]
[]
[null,"Year","Survvial rate to use ==>",null,null,null,null,1]
[null,null,"Total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"Year","Y<5","Y6-10","Y11-15","Y16-20","Y>20"]
[null,{"$f":"Vehicles!B9","v":2020},{"$f":"SUM(D14:Z14)","v":99999.999999999942},{"$f":"Vehicles!$C$9*Inputs!$K$13*25%","v":14613.313147456791},{"$f":"Vehicles!$C$9*Inputs!$K$13*25%","v":14613.313147456791},{"$f":"Vehicles!$C$9*Inputs!$K$13*20%","v":11690.650517965434},{"$f":"Vehicles!$C$9*Inputs!$K$13*15%","v":8767.9878884740738},{"$f":"Vehicles!$C$9*Inputs!$K$13*15%","v":8767.9878884740738},{"$f":"Vehicles!$C$9*Inputs!$K$14*25%","v":8157.4299809527365},{"$f":"Vehicles!$C$9*Inputs!$K$14*25%","v":8157.4299809527365},{"$f":"Vehicles!$C$9*Inputs!$K$14*18%","v":5873.34958628597},{"$f":"Vehicles!$C$9*Inputs!$K$14*18%","v":5873.34958628597},{"$f":"Vehicles!$C$9*Inputs!$K$14*14%","v":4568.1607893335331},{"$f":"Vehicles!$C$9*Inputs!$K$15*25%","v":2127.1857360513445},{"$f":"Vehicles!$C$9*Inputs!$K$15*25%","v":2127.1857360513445},{"$f":"Vehicles!$C$9*Inputs!$K$15*25%","v":2127.1857360513445},{"$f":"Vehicles!$C$9*Inputs!$K$15*20%","v":1701.7485888410756},{"$f":"Vehicles!$C$9*Inputs!$K$15*5%","v":425.4371472102689},{"$f":"Vehicles!$C$9*Inputs!$K$16/5","v":81.532974926329871},{"$f":"Vehicles!$C$9*Inputs!$K$16/5","v":81.532974926329871},{"$f":"Vehicles!$C$9*Inputs!$K$16/5","v":81.532974926329871},{"$f":"Vehicles!$C$9*Inputs!$K$16/5","v":81.532974926329871},{"$f":"Vehicles!$C$9*Inputs!$K$16/5","v":81.532974926329871},{"$f":"Vehicles!$C$9*Inputs!$K$17/3","v":0.20655584161244356},{"$f":"Vehicles!$C$9*Inputs!$K$17/3","v":0.20655584161244356},{"$f":"Vehicles!$C$9*Inputs!$K$17/3","v":0.20655584161244356},null,{"$f":"B14","v":2020},{"$f":"SUM(D14:H14)","v":58453.252589827171},{"$f":"SUM(I14:M14)","v":32629.719923810946},{"$f":"SUM(N14:R14)","v":8508.7429442053781},{"$f":"SUM(S14:W14)","v":407.66487463164935},{"$f":"SUM(X14:Z14)","v":0.61966752483733067}]
[null,{"$f":"Vehicles!B10","v":2021},{"$f":"SUM(D15:Z15)","v":109770.24617722863},{"$f":"D14*(1+Vehicles!D10)","v":15051.712541880495},{"$f":"IF(E$13<=Vehicles!$E10,D14*INDEX(D$8:D$10,$H$12),0)","v":14613.313147456791},{"$f":"IF(F$13<=Vehicles!$E10,E14*INDEX(E$8:E$10,$H$12),0)","v":14597.186867318598},{"$f":"IF(G$13<=Vehicles!$E10,F14*INDEX(F$8:F$10,$H$12),0)","v":11652.19878430375},{"$f":"IF(H$13<=Vehicles!$E10,G14*INDEX(G$8:G$10,$H$12),0)","v":8700.8015197131008},{"$f":"IF(I$13<=Vehicles!$E10,H14*INDEX(H$8:H$10,$H$12),0)","v":8634.1731775216249},{"$f":"IF(J$13<=Vehicles!$E10,I14*INDEX(I$8:I$10,$H$12),0)","v":7935.1476069186083},{"$f":"IF(K$13<=Vehicles!$E10,J14*INDEX(J$8:J$10,$H$12),0)","v":7791.5545302232731},{"$f":"IF(L$13<=Vehicles!$E10,K14*INDEX(K$8:K$10,$H$12),0)","v":5466.461155196861},{"$f":"IF(M$13<=Vehicles!$E10,L14*INDEX(L$8:L$10,$H$12),0)","v":5276.5998990376593},{"$f":"IF(N$13<=Vehicles!$E10,M14*INDEX(M$8:M$10,$H$12),0)","v":3916.5229954350448},{"$f":"IF(O$13<=Vehicles!$E10,N14*INDEX(N$8:N$10,$H$12),0)","v":1717.0079451647464},{"$f":"IF(P$13<=Vehicles!$E10,O14*INDEX(O$8:O$10,$H$12),0)","v":1591.1094556797029},{"$f":"IF(Q$13<=Vehicles!$E10,P14*INDEX(P$8:P$10,$H$12),0)","v":1447.7139417519718},{"$f":"IF(R$13<=Vehicles!$E10,Q14*INDEX(Q$8:Q$10,$H$12),0)","v":1031.9948175388784},{"$f":"IF(S$13<=Vehicles!$E10,R14*INDEX(R$8:R$10,$H$12),0)","v":224.514723378871},{"$f":"IF(T$13<=Vehicles!$E10,S14*INDEX(S$8:S$10,$H$12),0)","v":36.460888087498112},{"$f":"IF(U$13<=Vehicles!$E10,T14*INDEX(T$8:T$10,$H$12),0)","v":29.994305252943452},{"$f":"IF(V$13<=Vehicles!$E10,U14*INDEX(U$8:U$10,$H$12),0)","v":23.877182156551022},{"$f":"IF(W$13<=Vehicles!$E10,V14*INDEX(V$8:V$10,$H$12),0)","v":18.331682082404559},{"$f":"IF(X$13<=Vehicles!$E10,W14*INDEX(W$8:W$10,$H$12),0)","v":13.526209356664173},{"$f":"IF(Y$13<=Vehicles!$E10,X14*INDEX(X$8:X$10,$H$12),0)","v":2.4211746840000842E-2},{"$f":"IF(Z$13<=Vehicles!$E10,Y14*INDEX(Y$8:Y$10,$H$12),0)","v":1.859002574511992E-2},null,{"$f":"B15","v":2021},{"$f":"SUM(D15:H15)","v":64615.212860672735},{"$f":"SUM(I15:M15)","v":35103.93636889803},{"$f":"SUM(N15:R15)","v":9704.349155570344},{"$f":"SUM(S15:W15)","v":333.17878095826813},{"$f":"SUM(X15:Z15)","v":13.569011129249294}]
[null,{"$f":"Vehicles!B11","v":2022},119580.77520372122,{"$f":"D15*(1+Vehicles!D11)","v":15503.26391813691},{"$f":"IF(E$13<=Vehicles!$E11,D15*INDEX(D$8:D$10,$H$12),0)","v":15051.712541880495},{"$f":"IF(F$13<=Vehicles!$E11,E15*INDEX(E$8:E$10,$H$12),0)","v":14597.186867318598},{"$f":"IF(G$13<=Vehicles!$E11,F15*INDEX(F$8:F$10,$H$12),0)","v":14549.175241210245},{"$f":"IF(H$13<=Vehicles!$E11,G15*INDEX(G$8:G$10,$H$12),0)","v":11562.911602985045},{"$f":"IF(I$13<=Vehicles!$E11,H15*INDEX(H$8:H$10,$H$12),0)","v":8568.0121893416981},{"$f":"IF(J$13<=Vehicles!$E11,I15*INDEX(I$8:I$10,$H$12),0)","v":8398.8999951342048},{"$f":"IF(K$13<=Vehicles!$E11,J15*INDEX(J$8:J$10,$H$12),0)","v":7579.2419216641601},{"$f":"IF(L$13<=Vehicles!$E11,K15*INDEX(K$8:K$10,$H$12),0)","v":7251.7784872732173},{"$f":"IF(M$13<=Vehicles!$E11,L15*INDEX(L$8:L$10,$H$12),0)","v":4911.0525358400873},{"$f":"IF(N$13<=Vehicles!$E11,M15*INDEX(M$8:M$10,$H$12),0)","v":4523.9048701055599},{"$f":"IF(O$13<=Vehicles!$E11,N15*INDEX(N$8:N$10,$H$12),0)","v":3161.3135546242152},{"$f":"IF(P$13<=Vehicles!$E11,O15*INDEX(O$8:O$10,$H$12),0)","v":1284.3013803298948},{"$f":"IF(Q$13<=Vehicles!$E11,P15*INDEX(P$8:P$10,$H$12),0)","v":1082.8726908054527},{"$f":"IF(R$13<=Vehicles!$E11,Q15*INDEX(Q$8:Q$10,$H$12),0)","v":877.94007585120596},{"$f":"IF(S$13<=Vehicles!$E11,R15*INDEX(R$8:R$10,$H$12),0)","v":544.61166004776453},{"$f":"IF(T$13<=Vehicles!$E11,S15*INDEX(S$8:S$10,$H$12),0)","v":100.40117155677417},{"$f":"IF(U$13<=Vehicles!$E11,T15*INDEX(T$8:T$10,$H$12),0)","v":13.413211134243305},{"$f":"IF(V$13<=Vehicles!$E11,U15*INDEX(U$8:U$10,$H$12),0)","v":8.7839244285007236},{"$f":"IF(W$13<=Vehicles!$E11,V15*INDEX(V$8:V$10,$H$12),0)","v":5.3684894082799453},{"$f":"IF(X$13<=Vehicles!$E11,W15*INDEX(W$8:W$10,$H$12),0)","v":3.0412010592089791},{"$f":"IF(Y$13<=Vehicles!$E11,X15*INDEX(X$8:X$10,$H$12),0)","v":1.5854945282199873},{"$f":"IF(Z$13<=Vehicles!$E11,Y15*INDEX(Y$8:Y$10,$H$12),0)","v":2.1790572156000759E-3},null,2022,71264.250171531297,36708.985129253364,10930.332571716328,672.57845657556277,4.6288746446445668]
[null,{"$f":"Vehicles!B12","v":2023},129314.46574044095,{"$f":"D16*(1+Vehicles!D12)","v":15968.361835681018},{"$f":"IF(E$13<=Vehicles!$E12,D16*INDEX(D$8:D$10,$H$12),0)","v":15503.26391813691},{"$f":"IF(F$13<=Vehicles!$E12,E16*INDEX(E$8:E$10,$H$12),0)","v":15035.102473338156},{"$f":"IF(G$13<=Vehicles!$E12,F16*INDEX(F$8:F$10,$H$12),0)","v":14549.175241210245},{"$f":"IF(H$13<=Vehicles!$E12,G16*INDEX(G$8:G$10,$H$12),0)","v":14437.689428802938},{"$f":"IF(I$13<=Vehicles!$E12,H16*INDEX(H$8:H$10,$H$12),0)","v":11386.441505899698},{"$f":"IF(J$13<=Vehicles!$E12,I16*INDEX(I$8:I$10,$H$12),0)","v":8334.5418322994446},{"$f":"IF(K$13<=Vehicles!$E12,J16*INDEX(J$8:J$10,$H$12),0)","v":8022.1941786544276},{"$f":"IF(L$13<=Vehicles!$E12,K16*INDEX(K$8:K$10,$H$12),0)","v":7054.1742734602249},{"$f":"IF(M$13<=Vehicles!$E12,L16*INDEX(L$8:L$10,$H$12),0)","v":6514.976347250963},{"$f":"IF(N$13<=Vehicles!$E12,M16*INDEX(M$8:M$10,$H$12),0)","v":4210.5020106381698},{"$f":"IF(O$13<=Vehicles!$E12,N16*INDEX(N$8:N$10,$H$12),0)","v":3651.5761052250905},{"$f":"IF(P$13<=Vehicles!$E12,O16*INDEX(O$8:O$10,$H$12),0)","v":2364.6246793982787},{"$f":"IF(Q$13<=Vehicles!$E12,P16*INDEX(P$8:P$10,$H$12),0)","v":874.06613451925273},{"$f":"IF(R$13<=Vehicles!$E12,Q16*INDEX(Q$8:Q$10,$H$12),0)","v":656.68866264590827},{"$f":"IF(S$13<=Vehicles!$E12,R16*INDEX(R$8:R$10,$H$12),0)","v":463.31279382977397},{"$f":"IF(T$13<=Vehicles!$E12,S16*INDEX(S$8:S$10,$H$12),0)","v":243.54593716334},{"$f":"IF(U$13<=Vehicles!$E12,T16*INDEX(T$8:T$10,$H$12),0)","v":36.935526885264196},{"$f":"IF(V$13<=Vehicles!$E12,U16*INDEX(U$8:U$10,$H$12),0)","v":3.9281000827700616},{"$f":"IF(W$13<=Vehicles!$E12,V16*INDEX(V$8:V$10,$H$12),0)","v":1.974956883452833},{"$f":"IF(X$13<=Vehicles!$E12,W16*INDEX(W$8:W$10,$H$12),0)","v":0.89062507201584595},{"$f":"IF(Y$13<=Vehicles!$E12,X16*INDEX(X$8:X$10,$H$12),0)","v":0.35647885608224961},{"$f":"IF(Z$13<=Vehicles!$E12,Y16*INDEX(Y$8:Y$10,$H$12),0)","v":0.14269450753979884},null,2023,75493.592897169263,41312.328137564757,11757.457592426701,749.69731484460101,1.3897984356378945]
[null,{"$f":"Vehicles!B13","v":2024},138893.84217920178,{"$f":"D17*(1+Vehicles!D13)","v":16447.412690751451},{"$f":"IF(E$13<=Vehicles!$E13,D17*INDEX(D$8:D$10,$H$12),0)","v":15968.361835681018},{"$f":"IF(F$13<=Vehicles!$E13,E17*INDEX(E$8:E$10,$H$12),0)","v":15486.155547538301},{"$f":"IF(G$13<=Vehicles!$E13,F17*INDEX(F$8:F$10,$H$12),0)","v":14985.650498446554},{"$f":"IF(H$13<=Vehicles!$E13,G17*INDEX(G$8:G$10,$H$12),0)","v":14437.689428802938},{"$f":"IF(I$13<=Vehicles!$E13,H17*INDEX(H$8:H$10,$H$12),0)","v":14217.345233269072},{"$f":"IF(J$13<=Vehicles!$E13,I17*INDEX(I$8:I$10,$H$12),0)","v":11076.17157337905},{"$f":"IF(K$13<=Vehicles!$E13,J17*INDEX(J$8:J$10,$H$12),0)","v":7960.7225955255635},{"$f":"IF(L$13<=Vehicles!$E13,K17*INDEX(K$8:K$10,$H$12),0)","v":7466.4400973944748},{"$f":"IF(M$13<=Vehicles!$E13,L17*INDEX(L$8:L$10,$H$12),0)","v":6337.4493059371507},{"$f":"IF(N$13<=Vehicles!$E13,M17*INDEX(M$8:M$10,$H$12),0)","v":5585.6297217695892},{"$f":"IF(O$13<=Vehicles!$E13,N17*INDEX(N$8:N$10,$H$12),0)","v":3398.6056237937169},{"$f":"IF(P$13<=Vehicles!$E13,O17*INDEX(O$8:O$10,$H$12),0)","v":2731.3351959301895},{"$f":"IF(Q$13<=Vehicles!$E13,P17*INDEX(P$8:P$10,$H$12),0)","v":1609.3094539691128},{"$f":"IF(R$13<=Vehicles!$E13,Q17*INDEX(Q$8:Q$10,$H$12),0)","v":530.06168298009891},{"$f":"IF(S$13<=Vehicles!$E13,R17*INDEX(R$8:R$10,$H$12),0)","v":346.55242121374425},{"$f":"IF(T$13<=Vehicles!$E13,S17*INDEX(S$8:S$10,$H$12),0)","v":207.18974060001088},{"$f":"IF(U$13<=Vehicles!$E13,T17*INDEX(T$8:T$10,$H$12),0)","v":89.595543263224727},{"$f":"IF(V$13<=Vehicles!$E13,U17*INDEX(U$8:U$10,$H$12),0)","v":10.816682505262529},{"$f":"IF(W$13<=Vehicles!$E13,V17*INDEX(V$8:V$10,$H$12),0)","v":0.88318477242210458},{"$f":"IF(X$13<=Vehicles!$E13,W17*INDEX(W$8:W$10,$H$12),0)","v":0.32764265378646495},{"$f":"IF(Y$13<=Vehicles!$E13,X17*INDEX(X$8:X$10,$H$12),0)","v":0.10439592801962239},{"$f":"IF(Z$13<=Vehicles!$E13,Y17*INDEX(Y$8:Y$10,$H$12),0)","v":3.2083097047402462E-2},null,2024,77325.270001220269,47058.128805505308,13854.941678442707,655.03757235466446,0.46412167885348982]
[null,{"$f":"Vehicles!B14","v":2025},148247.47418495087,{"$f":"D18*(1+Vehicles!D14)","v":16940.835071473994},{"$f":"IF(E$13<=Vehicles!$E14,D18*INDEX(D$8:D$10,$H$12),0)","v":16447.412690751451},{"$f":"IF(F$13<=Vehicles!$E14,E18*INDEX(E$8:E$10,$H$12),0)","v":15950.740213964451},{"$f":"IF(G$13<=Vehicles!$E14,F18*INDEX(F$8:F$10,$H$12),0)","v":15435.22001339995},{"$f":"IF(H$13<=Vehicles!$E14,G18*INDEX(G$8:G$10,$H$12),0)","v":14870.820111667028},{"$f":"IF(I$13<=Vehicles!$E14,H18*INDEX(H$8:H$10,$H$12),0)","v":14217.345233269072},{"$f":"IF(J$13<=Vehicles!$E14,I18*INDEX(I$8:I$10,$H$12),0)","v":13829.935809186618},{"$f":"IF(K$13<=Vehicles!$E14,J18*INDEX(J$8:J$10,$H$12),0)","v":10579.385296790793},{"$f":"IF(L$13<=Vehicles!$E14,K18*INDEX(K$8:K$10,$H$12),0)","v":7409.227085230682},{"$f":"IF(M$13<=Vehicles!$E14,L18*INDEX(L$8:L$10,$H$12),0)","v":6707.8277029642104},{"$f":"IF(N$13<=Vehicles!$E14,M18*INDEX(M$8:M$10,$H$12),0)","v":5433.4265109630505},{"$f":"IF(O$13<=Vehicles!$E14,N18*INDEX(N$8:N$10,$H$12),0)","v":4508.5722645120468},{"$f":"IF(P$13<=Vehicles!$E14,O18*INDEX(O$8:O$10,$H$12),0)","v":2542.1163053595592},{"$f":"IF(Q$13<=Vehicles!$E14,P18*INDEX(P$8:P$10,$H$12),0)","v":1858.8842411505082},{"$f":"IF(R$13<=Vehicles!$E14,Q18*INDEX(Q$8:Q$10,$H$12),0)","v":975.93676715987976},{"$f":"IF(S$13<=Vehicles!$E14,R18*INDEX(R$8:R$10,$H$12),0)","v":279.72792904517485},{"$f":"IF(T$13<=Vehicles!$E14,S18*INDEX(S$8:S$10,$H$12),0)","v":154.97544469268905},{"$f":"IF(U$13<=Vehicles!$E14,T18*INDEX(T$8:T$10,$H$12),0)","v":76.220845988388106},{"$f":"IF(V$13<=Vehicles!$E14,U18*INDEX(U$8:U$10,$H$12),0)","v":26.238330060250416},{"$f":"IF(W$13<=Vehicles!$E14,V18*INDEX(V$8:V$10,$H$12),0)","v":2.4319974225391081},{"$f":"IF(X$13<=Vehicles!$E14,W18*INDEX(W$8:W$10,$H$12),0)","v":0.14651914937720933},{"$f":"IF(Y$13<=Vehicles!$E14,X18*INDEX(X$8:X$10,$H$12),0)","v":3.8405115660432802E-2},{"$f":"IF(Z$13<=Vehicles!$E14,Y18*INDEX(Y$8:Y$10,$H$12),0)","v":9.3956335217660145E-3},null,2025,79645.028101256874,52743.721127441378,15318.936089145045,539.59454720904148,0.19431989855940815]
[null,{"$f":"Vehicles!B15","v":2026},157312.94072267486,{"$f":"D19*(1+Vehicles!D15)","v":17449.060123618216},{"$f":"IF(E$13<=Vehicles!$E15,D19*INDEX(D$8:D$10,$H$12),0)","v":16940.835071473994},{"$f":"IF(F$13<=Vehicles!$E15,E19*INDEX(E$8:E$10,$H$12),0)","v":16429.262420383388},{"$f":"IF(G$13<=Vehicles!$E15,F19*INDEX(F$8:F$10,$H$12),0)","v":15898.276613801949},{"$f":"IF(H$13<=Vehicles!$E15,G19*INDEX(G$8:G$10,$H$12),0)","v":15316.944715017038},{"$f":"IF(I$13<=Vehicles!$E15,H19*INDEX(H$8:H$10,$H$12),0)","v":14643.865590267147},{"$f":"IF(J$13<=Vehicles!$E15,I19*INDEX(I$8:I$10,$H$12),0)","v":13829.935809186618},{"$f":"IF(K$13<=Vehicles!$E15,J19*INDEX(J$8:J$10,$H$12),0)","v":13209.638238804688},{"$f":"IF(L$13<=Vehicles!$E15,K19*INDEX(K$8:K$10,$H$12),0)","v":9846.4765158543541},{"$f":"IF(M$13<=Vehicles!$E15,L19*INDEX(L$8:L$10,$H$12),0)","v":6656.4277020325426},{"$f":"IF(N$13<=Vehicles!$E15,M19*INDEX(M$8:M$10,$H$12),0)","v":5750.9712682220188},{"$f":"IF(O$13<=Vehicles!$E15,N19*INDEX(N$8:N$10,$H$12),0)","v":4385.717866889242},{"$f":"IF(P$13<=Vehicles!$E15,O19*INDEX(O$8:O$10,$H$12),0)","v":3372.3580598075318},{"$f":"IF(Q$13<=Vehicles!$E15,P19*INDEX(P$8:P$10,$H$12),0)","v":1730.1061935736932},{"$f":"IF(R$13<=Vehicles!$E15,Q19*INDEX(Q$8:Q$10,$H$12),0)","v":1127.2869070386334},{"$f":"IF(S$13<=Vehicles!$E15,R19*INDEX(R$8:R$10,$H$12),0)","v":515.02830618097289},{"$f":"IF(T$13<=Vehicles!$E15,S19*INDEX(S$8:S$10,$H$12),0)","v":125.09207133775362},{"$f":"IF(U$13<=Vehicles!$E15,T19*INDEX(T$8:T$10,$H$12),0)","v":57.012279988842216},{"$f":"IF(V$13<=Vehicles!$E15,U19*INDEX(U$8:U$10,$H$12),0)","v":22.321508879512766},{"$f":"IF(W$13<=Vehicles!$E15,V19*INDEX(V$8:V$10,$H$12),0)","v":5.899364342737603},{"$f":"IF(X$13<=Vehicles!$E15,W19*INDEX(W$8:W$10,$H$12),0)","v":0.40346505597097321},{"$f":"IF(Y$13<=Vehicles!$E15,X19*INDEX(X$8:X$10,$H$12),0)","v":1.7174457639350289E-2},{"$f":"IF(Z$13<=Vehicles!$E15,Y19*INDEX(Y$8:Y$10,$H$12),0)","v":3.4564604094389521E-3},null,2026,82034.378944294585,58186.343856145351,16366.440295531118,725.35353072981911,0.42409597401976246]
[null,{"$f":"Vehicles!B16","v":2027},166041.34117250339,{"$f":"D20*(1+Vehicles!D16)","v":17972.531927326763},{"$f":"IF(E$13<=Vehicles!$E16,D20*INDEX(D$8:D$10,$H$12),0)","v":17449.060123618216},{"$f":"IF(F$13<=Vehicles!$E16,E20*INDEX(E$8:E$10,$H$12),0)","v":16922.140292994885},{"$f":"IF(G$13<=Vehicles!$E16,F20*INDEX(F$8:F$10,$H$12),0)","v":16375.224912216012},{"$f":"IF(H$13<=Vehicles!$E16,G20*INDEX(G$8:G$10,$H$12),0)","v":15776.45305646755},{"$f":"IF(I$13<=Vehicles!$E16,H20*INDEX(H$8:H$10,$H$12),0)","v":15083.18155797516},{"$f":"IF(J$13<=Vehicles!$E16,I20*INDEX(I$8:I$10,$H$12),0)","v":14244.833883462219},{"$f":"IF(K$13<=Vehicles!$E16,J20*INDEX(J$8:J$10,$H$12),0)","v":13209.638238804688},{"$f":"IF(L$13<=Vehicles!$E16,K20*INDEX(K$8:K$10,$H$12),0)","v":12294.513249345182},{"$f":"IF(M$13<=Vehicles!$E16,L20*INDEX(L$8:L$10,$H$12),0)","v":8846.0453828167647},{"$f":"IF(N$13<=Vehicles!$E16,M20*INDEX(M$8:M$10,$H$12),0)","v":5706.9033610493316},{"$f":"IF(O$13<=Vehicles!$E16,N20*INDEX(N$8:N$10,$H$12),0)","v":4642.031578437136},{"$f":"IF(P$13<=Vehicles!$E16,O20*INDEX(O$8:O$10,$H$12),0)","v":3280.4644416732099},{"$f":"IF(Q$13<=Vehicles!$E16,P20*INDEX(P$8:P$10,$H$12),0)","v":2295.1497356435593},{"$f":"IF(R$13<=Vehicles!$E16,Q20*INDEX(Q$8:Q$10,$H$12),0)","v":1049.191776780553},{"$f":"IF(S$13<=Vehicles!$E16,R20*INDEX(R$8:R$10,$H$12),0)","v":594.89988065690204},{"$f":"IF(T$13<=Vehicles!$E16,S20*INDEX(S$8:S$10,$H$12),0)","v":230.31650017095063},{"$f":"IF(U$13<=Vehicles!$E16,T20*INDEX(T$8:T$10,$H$12),0)","v":46.018801298711004},{"$f":"IF(V$13<=Vehicles!$E16,U20*INDEX(U$8:U$10,$H$12),0)","v":16.696221322524867},{"$f":"IF(W$13<=Vehicles!$E16,V20*INDEX(V$8:V$10,$H$12),0)","v":5.0187154920880523},{"$f":"IF(X$13<=Vehicles!$E16,W20*INDEX(W$8:W$10,$H$12),0)","v":0.97869649970713146},{"$f":"IF(Y$13<=Vehicles!$E16,X20*INDEX(X$8:X$10,$H$12),0)","v":4.7292750075229456E-2},{"$f":"IF(Z$13<=Vehicles!$E16,Y20*INDEX(Y$8:Y$10,$H$12),0)","v":1.5457011875415259E-3},null,2027,84495.410312623426,63678.212312404015,16973.740893583788,892.95011894117647,1.0275349509699023]
[null,{"$f":"Vehicles!B17","v":2028},174393.83936423133,{"$f":"D21*(1+Vehicles!D17)","v":18511.707885146567},{"$f":"IF(E$13<=Vehicles!$E17,D21*INDEX(D$8:D$10,$H$12),0)","v":17972.531927326763},{"$f":"IF(F$13<=Vehicles!$E17,E21*INDEX(E$8:E$10,$H$12),0)","v":17429.804501784736},{"$f":"IF(G$13<=Vehicles!$E17,F21*INDEX(F$8:F$10,$H$12),0)","v":16866.481659582489},{"$f":"IF(H$13<=Vehicles!$E17,G21*INDEX(G$8:G$10,$H$12),0)","v":16249.746648161581},{"$f":"IF(I$13<=Vehicles!$E17,H21*INDEX(H$8:H$10,$H$12),0)","v":15535.677004714416},{"$f":"IF(J$13<=Vehicles!$E17,I21*INDEX(I$8:I$10,$H$12),0)","v":14672.178899966086},{"$f":"IF(K$13<=Vehicles!$E17,J21*INDEX(J$8:J$10,$H$12),0)","v":13605.927385968831},{"$f":"IF(L$13<=Vehicles!$E17,K21*INDEX(K$8:K$10,$H$12),0)","v":12294.513249345182},{"$f":"IF(M$13<=Vehicles!$E17,L21*INDEX(L$8:L$10,$H$12),0)","v":11045.354344595504},{"$f":"IF(N$13<=Vehicles!$E17,M21*INDEX(M$8:M$10,$H$12),0)","v":7584.1770371481307},{"$f":"IF(O$13<=Vehicles!$E17,N21*INDEX(N$8:N$10,$H$12),0)","v":4606.4611317855233},{"$f":"IF(P$13<=Vehicles!$E17,O21*INDEX(O$8:O$10,$H$12),0)","v":3472.1840283329288},{"$f":"IF(Q$13<=Vehicles!$E17,P21*INDEX(P$8:P$10,$H$12),0)","v":2232.6090416757438},{"$f":"IF(R$13<=Vehicles!$E17,Q21*INDEX(Q$8:Q$10,$H$12),0)","v":1391.8522678328952},{"$f":"IF(S$13<=Vehicles!$E17,R21*INDEX(R$8:R$10,$H$12),0)","v":553.6869619399946},{"$f":"IF(T$13<=Vehicles!$E17,S21*INDEX(S$8:S$10,$H$12),0)","v":266.03442339122398},{"$f":"IF(U$13<=Vehicles!$E17,T21*INDEX(T$8:T$10,$H$12),0)","v":84.728705375451725},{"$f":"IF(V$13<=Vehicles!$E17,U21*INDEX(U$8:U$10,$H$12),0)","v":13.476747318839807},{"$f":"IF(W$13<=Vehicles!$E17,V21*INDEX(V$8:V$10,$H$12),0)","v":3.7539390846285596},{"$f":"IF(X$13<=Vehicles!$E17,W21*INDEX(W$8:W$10,$H$12),0)","v":0.83259805629384265},{"$f":"IF(Y$13<=Vehicles!$E17,X21*INDEX(X$8:X$10,$H$12),0)","v":0.11471934997880258},{"$f":"IF(Z$13<=Vehicles!$E17,Y21*INDEX(Y$8:Y$10,$H$12),0)","v":4.2563475067706512E-3},null,2028,87030.272622002143,67153.650884590024,19287.283506775224,921.68077711013859,0.95157375377941589]
[null,{"$f":"Vehicles!B18","v":2029},182340.74414394182,{"$f":"D22*(1+Vehicles!D18)","v":19067.059121700964},{"$f":"IF(E$13<=Vehicles!$E18,D22*INDEX(D$8:D$10,$H$12),0)","v":18511.707885146567},{"$f":"IF(F$13<=Vehicles!$E18,E22*INDEX(E$8:E$10,$H$12),0)","v":17952.698636838279},{"$f":"IF(G$13<=Vehicles!$E18,F22*INDEX(F$8:F$10,$H$12),0)","v":17372.476109369967},{"$f":"IF(H$13<=Vehicles!$E18,G22*INDEX(G$8:G$10,$H$12),0)","v":16737.239047606425},{"$f":"IF(I$13<=Vehicles!$E18,H22*INDEX(H$8:H$10,$H$12),0)","v":16001.747314855853},{"$f":"IF(J$13<=Vehicles!$E18,I22*INDEX(I$8:I$10,$H$12),0)","v":15112.344266965069},{"$f":"IF(K$13<=Vehicles!$E18,J22*INDEX(J$8:J$10,$H$12),0)","v":14014.105207547896},{"$f":"IF(L$13<=Vehicles!$E18,K22*INDEX(K$8:K$10,$H$12),0)","v":12663.34864682554},{"$f":"IF(M$13<=Vehicles!$E18,L22*INDEX(L$8:L$10,$H$12),0)","v":11045.354344595504},{"$f":"IF(N$13<=Vehicles!$E18,M22*INDEX(M$8:M$10,$H$12),0)","v":9469.7595549494545},{"$f":"IF(O$13<=Vehicles!$E18,N22*INDEX(N$8:N$10,$H$12),0)","v":6121.7466860660861},{"$f":"IF(P$13<=Vehicles!$E18,O22*INDEX(O$8:O$10,$H$12),0)","v":3445.5777602243479},{"$f":"IF(Q$13<=Vehicles!$E18,P22*INDEX(P$8:P$10,$H$12),0)","v":2363.0890057946367},{"$f":"IF(R$13<=Vehicles!$E18,Q22*INDEX(Q$8:Q$10,$H$12),0)","v":1353.925589072418},{"$f":"IF(S$13<=Vehicles!$E18,R22*INDEX(R$8:R$10,$H$12),0)","v":734.51819838926849},{"$f":"IF(T$13<=Vehicles!$E18,S22*INDEX(S$8:S$10,$H$12),0)","v":247.60433889529992},{"$f":"IF(U$13<=Vehicles!$E18,T22*INDEX(T$8:T$10,$H$12),0)","v":97.868595009530367},{"$f":"IF(V$13<=Vehicles!$E18,U22*INDEX(U$8:U$10,$H$12),0)","v":24.813061635079379},{"$f":"IF(W$13<=Vehicles!$E18,V22*INDEX(V$8:V$10,$H$12),0)","v":3.0300801311015055},{"$f":"IF(X$13<=Vehicles!$E18,W22*INDEX(W$8:W$10,$H$12),0)","v":0.62277337502685215},{"$f":"IF(Y$13<=Vehicles!$E18,X22*INDEX(X$8:X$10,$H$12),0)","v":9.7594206007916018E-2},{"$f":"IF(Z$13<=Vehicles!$E18,Y22*INDEX(Y$8:Y$10,$H$12),0)","v":1.0324741498092233E-2},null,2029,89641.180800662201,68836.899780789856,22754.098596106945,1107.8342740602795,0.73069232253286043]
[null,{"$f":"Vehicles!B19","v":2030},189871.83579619316,{"$f":"D23*(1+Vehicles!D19)","v":19639.070895351993},{"$f":"IF(E$13<=Vehicles!$E19,D23*INDEX(D$8:D$10,$H$12),0)","v":19067.059121700964},{"$f":"IF(F$13<=Vehicles!$E19,E23*INDEX(E$8:E$10,$H$12),0)","v":18491.279595943426},{"$f":"IF(G$13<=Vehicles!$E19,F23*INDEX(F$8:F$10,$H$12),0)","v":17893.650392651067},{"$f":"IF(H$13<=Vehicles!$E19,G23*INDEX(G$8:G$10,$H$12),0)","v":17239.35621903462},{"$f":"IF(I$13<=Vehicles!$E19,H23*INDEX(H$8:H$10,$H$12),0)","v":16481.799734301527},{"$f":"IF(J$13<=Vehicles!$E19,I23*INDEX(I$8:I$10,$H$12),0)","v":15565.714594974024},{"$f":"IF(K$13<=Vehicles!$E19,J23*INDEX(J$8:J$10,$H$12),0)","v":14434.528363774332},{"$f":"IF(L$13<=Vehicles!$E19,K23*INDEX(K$8:K$10,$H$12),0)","v":13043.249106230307},{"$f":"IF(M$13<=Vehicles!$E19,L23*INDEX(L$8:L$10,$H$12),0)","v":11376.714974933371},{"$f":"IF(N$13<=Vehicles!$E19,M23*INDEX(M$8:M$10,$H$12),0)","v":9469.7595549494545},{"$f":"IF(O$13<=Vehicles!$E19,N23*INDEX(N$8:N$10,$H$12),0)","v":7643.7389171433979},{"$f":"IF(P$13<=Vehicles!$E19,O23*INDEX(O$8:O$10,$H$12),0)","v":4578.9932079727569},{"$f":"IF(Q$13<=Vehicles!$E19,P23*INDEX(P$8:P$10,$H$12),0)","v":2344.9813884737891},{"$f":"IF(R$13<=Vehicles!$E19,Q23*INDEX(Q$8:Q$10,$H$12),0)","v":1433.0528160002564},{"$f":"IF(S$13<=Vehicles!$E19,R23*INDEX(R$8:R$10,$H$12),0)","v":714.50326117369127},{"$f":"IF(T$13<=Vehicles!$E19,S23*INDEX(S$8:S$10,$H$12),0)","v":328.47060779887317},{"$f":"IF(U$13<=Vehicles!$E19,T23*INDEX(T$8:T$10,$H$12),0)","v":91.088545824427356},{"$f":"IF(V$13<=Vehicles!$E19,U23*INDEX(U$8:U$10,$H$12),0)","v":28.661118676949361},{"$f":"IF(W$13<=Vehicles!$E19,V23*INDEX(V$8:V$10,$H$12),0)","v":5.5789103463523029},{"$f":"IF(X$13<=Vehicles!$E19,W23*INDEX(W$8:W$10,$H$12),0)","v":0.50268616173738712},{"$f":"IF(Y$13<=Vehicles!$E19,X23*INDEX(X$8:X$10,$H$12),0)","v":7.2999297319000039E-2},{"$f":"IF(Z$13<=Vehicles!$E19,Y23*INDEX(Y$8:Y$10,$H$12),0)","v":8.7834785407124409E-3},null,2030,92330.416224682063,70902.006774213572,25470.525884539653,1168.3024438202938,0.58446893759709961]
[null,{"$f":"Vehicles!B20","v":2031},197013.57110798784,{"$f":"D24*(1+Vehicles!D20)","v":20228.243022212555},{"$f":"IF(E$13<=Vehicles!$E20,D24*INDEX(D$8:D$10,$H$12),0)","v":19639.070895351993},{"$f":"IF(F$13<=Vehicles!$E20,E24*INDEX(E$8:E$10,$H$12),0)","v":19046.01798382173},{"$f":"IF(G$13<=Vehicles!$E20,F24*INDEX(F$8:F$10,$H$12),0)","v":18430.459904430598},{"$f":"IF(H$13<=Vehicles!$E20,G24*INDEX(G$8:G$10,$H$12),0)","v":17756.536905605659},{"$f":"IF(I$13<=Vehicles!$E20,H24*INDEX(H$8:H$10,$H$12),0)","v":16976.253726330575},{"$f":"IF(J$13<=Vehicles!$E20,I24*INDEX(I$8:I$10,$H$12),0)","v":16032.686032823243},{"$f":"IF(K$13<=Vehicles!$E20,J24*INDEX(J$8:J$10,$H$12),0)","v":14867.564214687567},{"$f":"IF(L$13<=Vehicles!$E20,K24*INDEX(K$8:K$10,$H$12),0)","v":13434.546579417216},{"$f":"IF(M$13<=Vehicles!$E20,L24*INDEX(L$8:L$10,$H$12),0)","v":11718.016424181375},{"$f":"IF(N$13<=Vehicles!$E20,M24*INDEX(M$8:M$10,$H$12),0)","v":9753.8523415979398},{"$f":"IF(O$13<=Vehicles!$E20,N24*INDEX(N$8:N$10,$H$12),0)","v":7643.7389171433979},{"$f":"IF(P$13<=Vehicles!$E20,O24*INDEX(O$8:O$10,$H$12),0)","v":5717.4251696468855},{"$f":"IF(Q$13<=Vehicles!$E20,P24*INDEX(P$8:P$10,$H$12),0)","v":3116.3580095620473},{"$f":"IF(R$13<=Vehicles!$E20,Q24*INDEX(Q$8:Q$10,$H$12),0)","v":1422.0717772289429},{"$f":"IF(S$13<=Vehicles!$E20,R24*INDEX(R$8:R$10,$H$12),0)","v":756.26084530082539},{"$f":"IF(T$13<=Vehicles!$E20,S24*INDEX(S$8:S$10,$H$12),0)","v":319.52008947723891},{"$f":"IF(U$13<=Vehicles!$E20,T24*INDEX(T$8:T$10,$H$12),0)","v":120.83758363829347},{"$f":"IF(V$13<=Vehicles!$E20,U24*INDEX(U$8:U$10,$H$12),0)","v":26.67556044643764},{"$f":"IF(W$13<=Vehicles!$E20,V24*INDEX(V$8:V$10,$H$12),0)","v":6.4440984299498556},{"$f":"IF(X$13<=Vehicles!$E20,W24*INDEX(W$8:W$10,$H$12),0)","v":0.92553361869851147},{"$f":"IF(Y$13<=Vehicles!$E20,X24*INDEX(X$8:X$10,$H$12),0)","v":5.8923097952336592E-2},{"$f":"IF(Z$13<=Vehicles!$E20,Y24*INDEX(Y$8:Y$10,$H$12),0)","v":6.569936758710003E-3},null,2031,95100.328711422539,73029.066977439972,27653.44621517921,1229.7381772927454,0.99102665340955809]
[null,{"$f":"Vehicles!B21","v":2032},203840.00238800119,{"$f":"D25*(1+Vehicles!D21)","v":20835.090312878932},{"$f":"IF(E$13<=Vehicles!$E21,D25*INDEX(D$8:D$10,$H$12),0)","v":20228.243022212555},{"$f":"IF(F$13<=Vehicles!$E21,E25*INDEX(E$8:E$10,$H$12),0)","v":19617.398523336382},{"$f":"IF(G$13<=Vehicles!$E21,F25*INDEX(F$8:F$10,$H$12),0)","v":18983.373701563516},{"$f":"IF(H$13<=Vehicles!$E21,G25*INDEX(G$8:G$10,$H$12),0)","v":18289.233012773828},{"$f":"IF(I$13<=Vehicles!$E21,H25*INDEX(H$8:H$10,$H$12),0)","v":17485.541338120493},{"$f":"IF(J$13<=Vehicles!$E21,I25*INDEX(I$8:I$10,$H$12),0)","v":16513.666613807945},{"$f":"IF(K$13<=Vehicles!$E21,J25*INDEX(J$8:J$10,$H$12),0)","v":15313.591141128192},{"$f":"IF(L$13<=Vehicles!$E21,K25*INDEX(K$8:K$10,$H$12),0)","v":13837.582976799737},{"$f":"IF(M$13<=Vehicles!$E21,L25*INDEX(L$8:L$10,$H$12),0)","v":12069.556916906815},{"$f":"IF(N$13<=Vehicles!$E21,M25*INDEX(M$8:M$10,$H$12),0)","v":10046.467911845881},{"$f":"IF(O$13<=Vehicles!$E21,N25*INDEX(N$8:N$10,$H$12),0)","v":7873.0510846577008},{"$f":"IF(P$13<=Vehicles!$E21,O25*INDEX(O$8:O$10,$H$12),0)","v":5717.4251696468855},{"$f":"IF(Q$13<=Vehicles!$E21,P25*INDEX(P$8:P$10,$H$12),0)","v":3891.1487552498515},{"$f":"IF(R$13<=Vehicles!$E21,Q25*INDEX(Q$8:Q$10,$H$12),0)","v":1889.8592521554617},{"$f":"IF(S$13<=Vehicles!$E21,R25*INDEX(R$8:R$10,$H$12),0)","v":750.46585325953197},{"$f":"IF(T$13<=Vehicles!$E21,S25*INDEX(S$8:S$10,$H$12),0)","v":338.19374394697235},{"$f":"IF(U$13<=Vehicles!$E21,T25*INDEX(T$8:T$10,$H$12),0)","v":117.5448719599359},{"$f":"IF(V$13<=Vehicles!$E21,U25*INDEX(U$8:U$10,$H$12),0)","v":35.387657552002928},{"$f":"IF(W$13<=Vehicles!$E21,V25*INDEX(V$8:V$10,$H$12),0)","v":5.997670193144673},{"$f":"IF(X$13<=Vehicles!$E21,W25*INDEX(W$8:W$10,$H$12),0)","v":1.0690671419411713},{"$f":"IF(Y$13<=Vehicles!$E21,X25*INDEX(X$8:X$10,$H$12),0)","v":0.1084877846731799},{"$f":"IF(Z$13<=Vehicles!$E21,Y25*INDEX(Y$8:Y$10,$H$12),0)","v":5.3030788157102928E-3},null,2032,97953.338572765206,75219.938986763183,29417.952173555779,1247.5897969115877,1.1828580054300615]
[null,{"$f":"Vehicles!B22","v":2033},210466.25101935639,{"$f":"D26*(1+Vehicles!D22)","v":21460.1430222653},{"$f":"IF(E$13<=Vehicles!$E22,D26*INDEX(D$8:D$10,$H$12),0)","v":20835.090312878932},{"$f":"IF(F$13<=Vehicles!$E22,E26*INDEX(E$8:E$10,$H$12),0)","v":20205.920479036478},{"$f":"IF(G$13<=Vehicles!$E22,F26*INDEX(F$8:F$10,$H$12),0)","v":19552.874912610423},{"$f":"IF(H$13<=Vehicles!$E22,G26*INDEX(G$8:G$10,$H$12),0)","v":18837.910003157045},{"$f":"IF(I$13<=Vehicles!$E22,H26*INDEX(H$8:H$10,$H$12),0)","v":18010.107578264106},{"$f":"IF(J$13<=Vehicles!$E22,I26*INDEX(I$8:I$10,$H$12),0)","v":17009.076612222183},{"$f":"IF(K$13<=Vehicles!$E22,J26*INDEX(J$8:J$10,$H$12),0)","v":15772.998875362042},{"$f":"IF(L$13<=Vehicles!$E22,K26*INDEX(K$8:K$10,$H$12),0)","v":14252.710466103727},{"$f":"IF(M$13<=Vehicles!$E22,L26*INDEX(L$8:L$10,$H$12),0)","v":12431.643624414022},{"$f":"IF(N$13<=Vehicles!$E22,M26*INDEX(M$8:M$10,$H$12),0)","v":10347.861949201257},{"$f":"IF(O$13<=Vehicles!$E22,N26*INDEX(N$8:N$10,$H$12),0)","v":8109.2426171974339},{"$f":"IF(P$13<=Vehicles!$E22,O26*INDEX(O$8:O$10,$H$12),0)","v":5888.9479247362933},{"$f":"IF(Q$13<=Vehicles!$E22,P26*INDEX(P$8:P$10,$H$12),0)","v":3891.1487552498515},{"$f":"IF(R$13<=Vehicles!$E22,Q26*INDEX(Q$8:Q$10,$H$12),0)","v":2359.7171615258621},{"$f":"IF(S$13<=Vehicles!$E22,R26*INDEX(R$8:R$10,$H$12),0)","v":997.32999340787705},{"$f":"IF(T$13<=Vehicles!$E22,S26*INDEX(S$8:S$10,$H$12),0)","v":335.60227029503636},{"$f":"IF(U$13<=Vehicles!$E22,T26*INDEX(T$8:T$10,$H$12),0)","v":124.41452553089005},{"$f":"IF(V$13<=Vehicles!$E22,U26*INDEX(U$8:U$10,$H$12),0)","v":34.423376822590257},{"$f":"IF(W$13<=Vehicles!$E22,V26*INDEX(V$8:V$10,$H$12),0)","v":7.9564775904531286},{"$f":"IF(X$13<=Vehicles!$E22,W26*INDEX(W$8:W$10,$H$12),0)","v":0.99500530623347749},{"$f":"IF(Y$13<=Vehicles!$E22,X26*INDEX(X$8:X$10,$H$12),0)","v":0.12531227775299847},{"$f":"IF(Z$13<=Vehicles!$E22,Y26*INDEX(Y$8:Y$10,$H$12),0)","v":9.7639006205861908E-3},null,2033,100891.93872994818,77476.537156366074,30596.9184079107,1499.7266436468469,1.1300814846070624]
[null,{"$f":"Vehicles!B23","v":2034},217023.9331872687,{"$f":"D27*(1+Vehicles!D23)","v":22103.947312933258},{"$f":"IF(E$13<=Vehicles!$E23,D27*INDEX(D$8:D$10,$H$12),0)","v":21460.1430222653},{"$f":"IF(F$13<=Vehicles!$E23,E27*INDEX(E$8:E$10,$H$12),0)","v":20812.098093407571},{"$f":"IF(G$13<=Vehicles!$E23,F27*INDEX(F$8:F$10,$H$12),0)","v":20139.461159988739},{"$f":"IF(H$13<=Vehicles!$E23,G27*INDEX(G$8:G$10,$H$12),0)","v":19403.047303251758},{"$f":"IF(I$13<=Vehicles!$E23,H27*INDEX(H$8:H$10,$H$12),0)","v":18550.410805612031},{"$f":"IF(J$13<=Vehicles!$E23,I27*INDEX(I$8:I$10,$H$12),0)","v":17519.348910588848},{"$f":"IF(K$13<=Vehicles!$E23,J27*INDEX(J$8:J$10,$H$12),0)","v":16246.188841622903},{"$f":"IF(L$13<=Vehicles!$E23,K27*INDEX(K$8:K$10,$H$12),0)","v":14680.291780086842},{"$f":"IF(M$13<=Vehicles!$E23,L27*INDEX(L$8:L$10,$H$12),0)","v":12804.592933146441},{"$f":"IF(N$13<=Vehicles!$E23,M27*INDEX(M$8:M$10,$H$12),0)","v":10658.297807677296},{"$f":"IF(O$13<=Vehicles!$E23,N27*INDEX(N$8:N$10,$H$12),0)","v":8352.5198957133562},{"$f":"IF(P$13<=Vehicles!$E23,O27*INDEX(O$8:O$10,$H$12),0)","v":6065.6163624783831},{"$f":"IF(Q$13<=Vehicles!$E23,P27*INDEX(P$8:P$10,$H$12),0)","v":4007.8832179073479},{"$f":"IF(R$13<=Vehicles!$E23,Q27*INDEX(Q$8:Q$10,$H$12),0)","v":2359.7171615258621},{"$f":"IF(S$13<=Vehicles!$E23,R27*INDEX(R$8:R$10,$H$12),0)","v":1245.2867579767512},{"$f":"IF(T$13<=Vehicles!$E23,S27*INDEX(S$8:S$10,$H$12),0)","v":445.99792058129322},{"$f":"IF(U$13<=Vehicles!$E23,T27*INDEX(T$8:T$10,$H$12),0)","v":123.46117565200532},{"$f":"IF(V$13<=Vehicles!$E23,U27*INDEX(U$8:U$10,$H$12),0)","v":36.435175972741256},{"$f":"IF(W$13<=Vehicles!$E23,V27*INDEX(V$8:V$10,$H$12),0)","v":7.7396709820133607},{"$f":"IF(X$13<=Vehicles!$E23,W27*INDEX(W$8:W$10,$H$12),0)","v":1.3199687822910693},{"$f":"IF(Y$13<=Vehicles!$E23,X27*INDEX(X$8:X$10,$H$12),0)","v":0.11663101072776033},{"$f":"IF(Z$13<=Vehicles!$E23,Y27*INDEX(Y$8:Y$10,$H$12),0)","v":1.1278104997769862E-2},null,2034,103918.69689184663,79800.833271057068,31444.034445302248,1858.9207011648045,1.4478778980165996]
[null,{"$f":"Vehicles!B24","v":2035},223630.51115733528,{"$f":"D28*(1+Vehicles!D24)","v":22767.065732321258},{"$f":"IF(E$13<=Vehicles!$E24,D28*INDEX(D$8:D$10,$H$12),0)","v":22103.947312933258},{"$f":"IF(F$13<=Vehicles!$E24,E28*INDEX(E$8:E$10,$H$12),0)","v":21436.461036209799},{"$f":"IF(G$13<=Vehicles!$E24,F28*INDEX(F$8:F$10,$H$12),0)","v":20743.644994788399},{"$f":"IF(H$13<=Vehicles!$E24,G28*INDEX(G$8:G$10,$H$12),0)","v":19985.138722349315},{"$f":"IF(I$13<=Vehicles!$E24,H28*INDEX(H$8:H$10,$H$12),0)","v":19106.923129780393},{"$f":"IF(J$13<=Vehicles!$E24,I28*INDEX(I$8:I$10,$H$12),0)","v":18044.929377906516},{"$f":"IF(K$13<=Vehicles!$E24,J28*INDEX(J$8:J$10,$H$12),0)","v":16733.574506871588},{"$f":"IF(L$13<=Vehicles!$E24,K28*INDEX(K$8:K$10,$H$12),0)","v":15120.700533489447},{"$f":"IF(M$13<=Vehicles!$E24,L28*INDEX(L$8:L$10,$H$12),0)","v":13188.730721140839},{"$f":"IF(N$13<=Vehicles!$E24,M28*INDEX(M$8:M$10,$H$12),0)","v":10978.046741907614},{"$f":"IF(O$13<=Vehicles!$E24,N28*INDEX(N$8:N$10,$H$12),0)","v":8603.0954925847582},{"$f":"IF(P$13<=Vehicles!$E24,O28*INDEX(O$8:O$10,$H$12),0)","v":6247.5848533527342},{"$f":"IF(Q$13<=Vehicles!$E24,P28*INDEX(P$8:P$10,$H$12),0)","v":4128.1197144445687},{"$f":"IF(R$13<=Vehicles!$E24,Q28*INDEX(Q$8:Q$10,$H$12),0)","v":2430.5086763716386},{"$f":"IF(S$13<=Vehicles!$E24,R28*INDEX(R$8:R$10,$H$12),0)","v":1245.2867579767512},{"$f":"IF(T$13<=Vehicles!$E24,S28*INDEX(S$8:S$10,$H$12),0)","v":556.88218368653008},{"$f":"IF(U$13<=Vehicles!$E24,T28*INDEX(T$8:T$10,$H$12),0)","v":164.07346578707146},{"$f":"IF(V$13<=Vehicles!$E24,U28*INDEX(U$8:U$10,$H$12),0)","v":36.155984532251999},{"$f":"IF(W$13<=Vehicles!$E24,V28*INDEX(V$8:V$10,$H$12),0)","v":8.1919991653961315},{"$f":"IF(X$13<=Vehicles!$E24,W28*INDEX(W$8:W$10,$H$12),0)","v":1.2840008616023617},{"$f":"IF(Y$13<=Vehicles!$E24,X28*INDEX(X$8:X$10,$H$12),0)","v":0.15472208262935064},{"$f":"IF(Z$13<=Vehicles!$E24,Y28*INDEX(Y$8:Y$10,$H$12),0)","v":1.049679096549843E-2},null,2035,107036.25779860202,82194.858269188786,32387.355478661313,2010.5903911480007,1.4492197351972109]
[null,{"$f":"Vehicles!B25","v":2036},230369.12086117765,{"$f":"D29*(1+Vehicles!D25)","v":23450.077704290896},{"$f":"IF(E$13<=Vehicles!$E25,D29*INDEX(D$8:D$10,$H$12),0)","v":22767.065732321258},{"$f":"IF(F$13<=Vehicles!$E25,E29*INDEX(E$8:E$10,$H$12),0)","v":22079.55486729609},{"$f":"IF(G$13<=Vehicles!$E25,F29*INDEX(F$8:F$10,$H$12),0)","v":21365.954344632053},{"$f":"IF(H$13<=Vehicles!$E25,G29*INDEX(G$8:G$10,$H$12),0)","v":20584.692884019791},{"$f":"IF(I$13<=Vehicles!$E25,H29*INDEX(H$8:H$10,$H$12),0)","v":19680.130823673808},{"$f":"IF(J$13<=Vehicles!$E25,I29*INDEX(I$8:I$10,$H$12),0)","v":18586.27725924371},{"$f":"IF(K$13<=Vehicles!$E25,J29*INDEX(J$8:J$10,$H$12),0)","v":17235.581742077738},{"$f":"IF(L$13<=Vehicles!$E25,K29*INDEX(K$8:K$10,$H$12),0)","v":15574.321549494129},{"$f":"IF(M$13<=Vehicles!$E25,L29*INDEX(L$8:L$10,$H$12),0)","v":13584.392642775063},{"$f":"IF(N$13<=Vehicles!$E25,M29*INDEX(M$8:M$10,$H$12),0)","v":11307.388144164846},{"$f":"IF(O$13<=Vehicles!$E25,N29*INDEX(N$8:N$10,$H$12),0)","v":8861.1883573622999},{"$f":"IF(P$13<=Vehicles!$E25,O29*INDEX(O$8:O$10,$H$12),0)","v":6435.0123989533176},{"$f":"IF(Q$13<=Vehicles!$E25,P29*INDEX(P$8:P$10,$H$12),0)","v":4251.9633058779054},{"$f":"IF(R$13<=Vehicles!$E25,Q29*INDEX(Q$8:Q$10,$H$12),0)","v":2503.423936662788},{"$f":"IF(S$13<=Vehicles!$E25,R29*INDEX(R$8:R$10,$H$12),0)","v":1282.645360716054},{"$f":"IF(T$13<=Vehicles!$E25,S29*INDEX(S$8:S$10,$H$12),0)","v":556.88218368653008},{"$f":"IF(U$13<=Vehicles!$E25,T29*INDEX(T$8:T$10,$H$12),0)","v":204.86550653293318},{"$f":"IF(V$13<=Vehicles!$E25,U29*INDEX(U$8:U$10,$H$12),0)","v":48.049418449337267},{"$f":"IF(W$13<=Vehicles!$E25,V29*INDEX(V$8:V$10,$H$12),0)","v":8.1292264193776997},{"$f":"IF(X$13<=Vehicles!$E25,W29*INDEX(W$8:W$10,$H$12),0)","v":1.3590414904017303},{"$f":"IF(Y$13<=Vehicles!$E25,X29*INDEX(X$8:X$10,$H$12),0)","v":0.15050604989322416},{"$f":"IF(Z$13<=Vehicles!$E25,Y29*INDEX(Y$8:Y$10,$H$12),0)","v":1.3924987436641558E-2},null,2036,110247.3455325601,84660.704017264448,33358.976143021158,2100.5716958042321,1.5234725277315961]
[null,{"$f":"Vehicles!B26","v":2037},237286.93562704691,{"$f":"D30*(1+Vehicles!D26)","v":24153.580035419622},{"$f":"IF(E$13<=Vehicles!$E26,D30*INDEX(D$8:D$10,$H$12),0)","v":23450.077704290896},{"$f":"IF(F$13<=Vehicles!$E26,E30*INDEX(E$8:E$10,$H$12),0)","v":22741.941513314978},{"$f":"IF(G$13<=Vehicles!$E26,F30*INDEX(F$8:F$10,$H$12),0)","v":22006.932974971012},{"$f":"IF(H$13<=Vehicles!$E26,G30*INDEX(G$8:G$10,$H$12),0)","v":21202.233670540387},{"$f":"IF(I$13<=Vehicles!$E26,H30*INDEX(H$8:H$10,$H$12),0)","v":20270.53474838402},{"$f":"IF(J$13<=Vehicles!$E26,I30*INDEX(I$8:I$10,$H$12),0)","v":19143.865577021024},{"$f":"IF(K$13<=Vehicles!$E26,J30*INDEX(J$8:J$10,$H$12),0)","v":17752.649194340072},{"$f":"IF(L$13<=Vehicles!$E26,K30*INDEX(K$8:K$10,$H$12),0)","v":16041.551195978955},{"$f":"IF(M$13<=Vehicles!$E26,L30*INDEX(L$8:L$10,$H$12),0)","v":13991.924422058313},{"$f":"IF(N$13<=Vehicles!$E26,M30*INDEX(M$8:M$10,$H$12),0)","v":11646.60978848979},{"$f":"IF(O$13<=Vehicles!$E26,N30*INDEX(N$8:N$10,$H$12),0)","v":9127.0240080831736},{"$f":"IF(P$13<=Vehicles!$E26,O30*INDEX(O$8:O$10,$H$12),0)","v":6628.0627709219161},{"$f":"IF(Q$13<=Vehicles!$E26,P30*INDEX(P$8:P$10,$H$12),0)","v":4379.5222050542443},{"$f":"IF(R$13<=Vehicles!$E26,Q30*INDEX(Q$8:Q$10,$H$12),0)","v":2578.5266547626716},{"$f":"IF(S$13<=Vehicles!$E26,R30*INDEX(R$8:R$10,$H$12),0)","v":1321.1247215375358},{"$f":"IF(T$13<=Vehicles!$E26,S30*INDEX(S$8:S$10,$H$12),0)","v":573.58864919712607},{"$f":"IF(U$13<=Vehicles!$E26,T30*INDEX(T$8:T$10,$H$12),0)","v":204.86550653293318},{"$f":"IF(V$13<=Vehicles!$E26,U30*INDEX(U$8:U$10,$H$12),0)","v":59.995492884943971},{"$f":"IF(W$13<=Vehicles!$E26,V30*INDEX(V$8:V$10,$H$12),0)","v":10.803318093735164},{"$f":"IF(X$13<=Vehicles!$E26,W30*INDEX(W$8:W$10,$H$12),0)","v":1.3486275774382304},{"$f":"IF(Y$13<=Vehicles!$E26,X30*INDEX(X$8:X$10,$H$12),0)","v":0.1593020475906107},{"$f":"IF(Z$13<=Vehicles!$E26,Y30*INDEX(Y$8:Y$10,$H$12),0)","v":1.3545544490390174E-2},null,2037,113554.76589853689,87200.525137782388,34359.745427311791,2170.3776882462739,1.5214751695192312]
[null,{"$f":"Vehicles!B27","v":2038},244406.50321363827,{"$f":"D31*(1+Vehicles!D27)","v":24878.187436482211},{"$f":"IF(E$13<=Vehicles!$E27,D31*INDEX(D$8:D$10,$H$12),0)","v":24153.580035419622},{"$f":"IF(F$13<=Vehicles!$E27,E31*INDEX(E$8:E$10,$H$12),0)","v":23424.199758714425},{"$f":"IF(G$13<=Vehicles!$E27,F31*INDEX(F$8:F$10,$H$12),0)","v":22667.140964220147},{"$f":"IF(H$13<=Vehicles!$E27,G31*INDEX(G$8:G$10,$H$12),0)","v":21838.300680656594},{"$f":"IF(I$13<=Vehicles!$E27,H31*INDEX(H$8:H$10,$H$12),0)","v":20878.650790835542},{"$f":"IF(J$13<=Vehicles!$E27,I31*INDEX(I$8:I$10,$H$12),0)","v":19718.181544331652},{"$f":"IF(K$13<=Vehicles!$E27,J31*INDEX(J$8:J$10,$H$12),0)","v":18285.228670170276},{"$f":"IF(L$13<=Vehicles!$E27,K31*INDEX(K$8:K$10,$H$12),0)","v":16522.797731858325},{"$f":"IF(M$13<=Vehicles!$E27,L31*INDEX(L$8:L$10,$H$12),0)","v":14411.682154720065},{"$f":"IF(N$13<=Vehicles!$E27,M31*INDEX(M$8:M$10,$H$12),0)","v":11996.008082144483},{"$f":"IF(O$13<=Vehicles!$E27,N31*INDEX(N$8:N$10,$H$12),0)","v":9400.8347283256662},{"$f":"IF(P$13<=Vehicles!$E27,O31*INDEX(O$8:O$10,$H$12),0)","v":6826.9046540495774},{"$f":"IF(Q$13<=Vehicles!$E27,P31*INDEX(P$8:P$10,$H$12),0)","v":4510.9078712058708},{"$f":"IF(R$13<=Vehicles!$E27,Q31*INDEX(Q$8:Q$10,$H$12),0)","v":2655.8824544055524},{"$f":"IF(S$13<=Vehicles!$E27,R31*INDEX(R$8:R$10,$H$12),0)","v":1360.7584631836617},{"$f":"IF(T$13<=Vehicles!$E27,S31*INDEX(S$8:S$10,$H$12),0)","v":590.7963086730399},{"$f":"IF(U$13<=Vehicles!$E27,T31*INDEX(T$8:T$10,$H$12),0)","v":211.01147172892121},{"$f":"IF(V$13<=Vehicles!$E27,U31*INDEX(U$8:U$10,$H$12),0)","v":59.995492884943971},{"$f":"IF(W$13<=Vehicles!$E27,V31*INDEX(V$8:V$10,$H$12),0)","v":13.489245338315106},{"$f":"IF(X$13<=Vehicles!$E27,W31*INDEX(W$8:W$10,$H$12),0)","v":1.7922557396505605},{"$f":"IF(Y$13<=Vehicles!$E27,X31*INDEX(X$8:X$10,$H$12),0)","v":0.15808136546263124},{"$f":"IF(Z$13<=Vehicles!$E27,Y31*INDEX(Y$8:Y$10,$H$12),0)","v":1.4337184283154962E-2},null,2038,116961.408875493,89816.540891915865,35390.537790131151,2236.0509818088817,1.9646742893963467]
[null,{"$f":"Vehicles!B28","v":2039},251738.73217479204,{"$f":"D32*(1+Vehicles!D28)","v":25624.533059576679},{"$f":"IF(E$13<=Vehicles!$E28,D32*INDEX(D$8:D$10,$H$12),0)","v":24878.187436482211},{"$f":"IF(F$13<=Vehicles!$E28,E32*INDEX(E$8:E$10,$H$12),0)","v":24126.925751475857},{"$f":"IF(G$13<=Vehicles!$E28,F32*INDEX(F$8:F$10,$H$12),0)","v":23347.155193146747},{"$f":"IF(H$13<=Vehicles!$E28,G32*INDEX(G$8:G$10,$H$12),0)","v":22493.449701076297},{"$f":"IF(I$13<=Vehicles!$E28,H32*INDEX(H$8:H$10,$H$12),0)","v":21505.010314560604},{"$f":"IF(J$13<=Vehicles!$E28,I32*INDEX(I$8:I$10,$H$12),0)","v":20309.726990661602},{"$f":"IF(K$13<=Vehicles!$E28,J32*INDEX(J$8:J$10,$H$12),0)","v":18833.785530275381},{"$f":"IF(L$13<=Vehicles!$E28,K32*INDEX(K$8:K$10,$H$12),0)","v":17018.481663814076},{"$f":"IF(M$13<=Vehicles!$E28,L32*INDEX(L$8:L$10,$H$12),0)","v":14844.032619361669},{"$f":"IF(N$13<=Vehicles!$E28,M32*INDEX(M$8:M$10,$H$12),0)","v":12355.888324608819},{"$f":"IF(O$13<=Vehicles!$E28,N32*INDEX(N$8:N$10,$H$12),0)","v":9682.8597701754352},{"$f":"IF(P$13<=Vehicles!$E28,O32*INDEX(O$8:O$10,$H$12),0)","v":7031.7117936710629},{"$f":"IF(Q$13<=Vehicles!$E28,P32*INDEX(P$8:P$10,$H$12),0)","v":4646.2351073420496},{"$f":"IF(R$13<=Vehicles!$E28,Q32*INDEX(Q$8:Q$10,$H$12),0)","v":2735.5589280377185},{"$f":"IF(S$13<=Vehicles!$E28,R32*INDEX(R$8:R$10,$H$12),0)","v":1401.5812170791719},{"$f":"IF(T$13<=Vehicles!$E28,S32*INDEX(S$8:S$10,$H$12),0)","v":608.52019793323097},{"$f":"IF(U$13<=Vehicles!$E28,T32*INDEX(T$8:T$10,$H$12),0)","v":217.34181588078886},{"$f":"IF(V$13<=Vehicles!$E28,U32*INDEX(U$8:U$10,$H$12),0)","v":61.795357671492297},{"$f":"IF(W$13<=Vehicles!$E28,V32*INDEX(V$8:V$10,$H$12),0)","v":13.489245338315106},{"$f":"IF(X$13<=Vehicles!$E28,W32*INDEX(W$8:W$10,$H$12),0)","v":2.2378474068230538},{"$f":"IF(Y$13<=Vehicles!$E28,X32*INDEX(X$8:X$10,$H$12),0)","v":0.21008189312010078},{"$f":"IF(Z$13<=Vehicles!$E28,Y32*INDEX(Y$8:Y$10,$H$12),0)","v":1.4227322891636812E-2},null,2039,120470.25114175781,92511.037118673339,36452.253923835087,2302.727833902999,2.4621566228347915]
[null,{"$f":"Vehicles!B29","v":2040},259290.8771860674,{"$f":"D33*(1+Vehicles!D29)","v":26393.269051363979},{"$f":"IF(E$13<=Vehicles!$E29,D33*INDEX(D$8:D$10,$H$12),0)","v":25624.533059576679},{"$f":"IF(F$13<=Vehicles!$E29,E33*INDEX(E$8:E$10,$H$12),0)","v":24850.733524020132},{"$f":"IF(G$13<=Vehicles!$E29,F33*INDEX(F$8:F$10,$H$12),0)","v":24047.569848941152},{"$f":"IF(H$13<=Vehicles!$E29,G33*INDEX(G$8:G$10,$H$12),0)","v":23168.253192108583},{"$f":"IF(I$13<=Vehicles!$E29,H33*INDEX(H$8:H$10,$H$12),0)","v":22150.160623997428},{"$f":"IF(J$13<=Vehicles!$E29,I33*INDEX(I$8:I$10,$H$12),0)","v":20919.018800381447},{"$f":"IF(K$13<=Vehicles!$E29,J33*INDEX(J$8:J$10,$H$12),0)","v":19398.799096183644},{"$f":"IF(L$13<=Vehicles!$E29,K33*INDEX(K$8:K$10,$H$12),0)","v":17529.036113728496},{"$f":"IF(M$13<=Vehicles!$E29,L33*INDEX(L$8:L$10,$H$12),0)","v":15289.35359794252},{"$f":"IF(N$13<=Vehicles!$E29,M33*INDEX(M$8:M$10,$H$12),0)","v":12726.564974347086},{"$f":"IF(O$13<=Vehicles!$E29,N33*INDEX(N$8:N$10,$H$12),0)","v":9973.3455632806999},{"$f":"IF(P$13<=Vehicles!$E29,O33*INDEX(O$8:O$10,$H$12),0)","v":7242.6631474811938},{"$f":"IF(Q$13<=Vehicles!$E29,P33*INDEX(P$8:P$10,$H$12),0)","v":4785.6221605623095},{"$f":"IF(R$13<=Vehicles!$E29,Q33*INDEX(Q$8:Q$10,$H$12),0)","v":2817.6256958788517},{"$f":"IF(S$13<=Vehicles!$E29,R33*INDEX(R$8:R$10,$H$12),0)","v":1443.6286535915469},{"$f":"IF(T$13<=Vehicles!$E29,S33*INDEX(S$8:S$10,$H$12),0)","v":626.77580387122805},{"$f":"IF(U$13<=Vehicles!$E29,T33*INDEX(T$8:T$10,$H$12),0)","v":223.8620703572125},{"$f":"IF(V$13<=Vehicles!$E29,U33*INDEX(U$8:U$10,$H$12),0)","v":63.649218401637071},{"$f":"IF(W$13<=Vehicles!$E29,V33*INDEX(V$8:V$10,$H$12),0)","v":13.893922698464561},{"$f":"IF(X$13<=Vehicles!$E29,W33*INDEX(W$8:W$10,$H$12),0)","v":2.2378474068230538},{"$f":"IF(Y$13<=Vehicles!$E29,X33*INDEX(X$8:X$10,$H$12),0)","v":0.2623125758999984},{"$f":"IF(Z$13<=Vehicles!$E29,Y33*INDEX(Y$8:Y$10,$H$12),0)","v":1.8907370380809068E-2},null,2040,124084.35867601054,95286.368232233537,37545.82154155014,2371.8096689200888,2.5190673531038614]
[null,{"$f":"Vehicles!B30","v":2041},267069.59976581251,{"$f":"D34*(1+Vehicles!D30)","v":27185.0671229049},{"$f":"IF(E$13<=Vehicles!$E30,D34*INDEX(D$8:D$10,$H$12),0)","v":26393.269051363979},{"$f":"IF(F$13<=Vehicles!$E30,E34*INDEX(E$8:E$10,$H$12),0)","v":25596.255529740738},{"$f":"IF(G$13<=Vehicles!$E30,F34*INDEX(F$8:F$10,$H$12),0)","v":24768.996944409384},{"$f":"IF(H$13<=Vehicles!$E30,G34*INDEX(G$8:G$10,$H$12),0)","v":23863.300787871842},{"$f":"IF(I$13<=Vehicles!$E30,H34*INDEX(H$8:H$10,$H$12),0)","v":22814.665442717349},{"$f":"IF(J$13<=Vehicles!$E30,I34*INDEX(I$8:I$10,$H$12),0)","v":21546.589364392898},{"$f":"IF(K$13<=Vehicles!$E30,J34*INDEX(J$8:J$10,$H$12),0)","v":19980.763069069148},{"$f":"IF(L$13<=Vehicles!$E30,K34*INDEX(K$8:K$10,$H$12),0)","v":18054.907197140354},{"$f":"IF(M$13<=Vehicles!$E30,L34*INDEX(L$8:L$10,$H$12),0)","v":15748.034205880793},{"$f":"IF(N$13<=Vehicles!$E30,M34*INDEX(M$8:M$10,$H$12),0)","v":13108.361923577499},{"$f":"IF(O$13<=Vehicles!$E30,N34*INDEX(N$8:N$10,$H$12),0)","v":10272.545930179123},{"$f":"IF(P$13<=Vehicles!$E30,O34*INDEX(O$8:O$10,$H$12),0)","v":7459.9430419056307},{"$f":"IF(Q$13<=Vehicles!$E30,P34*INDEX(P$8:P$10,$H$12),0)","v":4929.190825379178},{"$f":"IF(R$13<=Vehicles!$E30,Q34*INDEX(Q$8:Q$10,$H$12),0)","v":2902.1544667552166},{"$f":"IF(S$13<=Vehicles!$E30,R34*INDEX(R$8:R$10,$H$12),0)","v":1486.9375131992942},{"$f":"IF(T$13<=Vehicles!$E30,S34*INDEX(S$8:S$10,$H$12),0)","v":645.57907798736494},{"$f":"IF(U$13<=Vehicles!$E30,T34*INDEX(T$8:T$10,$H$12),0)","v":230.57793246792892},{"$f":"IF(V$13<=Vehicles!$E30,U34*INDEX(U$8:U$10,$H$12),0)","v":65.558694953686185},{"$f":"IF(W$13<=Vehicles!$E30,V34*INDEX(V$8:V$10,$H$12),0)","v":14.310740379418499},{"$f":"IF(X$13<=Vehicles!$E30,W34*INDEX(W$8:W$10,$H$12),0)","v":2.3049828290277459},{"$f":"IF(Y$13<=Vehicles!$E30,X34*INDEX(X$8:X$10,$H$12),0)","v":0.2623125758999984},{"$f":"IF(Z$13<=Vehicles!$E30,Y34*INDEX(Y$8:Y$10,$H$12),0)","v":2.3608131830999857E-2},null,2041,127806.88943629086,98144.959279200542,38672.196187796646,2442.9639589876924,2.5909035367587441]
[null,{"$f":"Vehicles!B31","v":2042},275081.68705054291,{"$f":"D35*(1+Vehicles!D31)","v":28000.619136592049},{"$f":"IF(E$13<=Vehicles!$E31,D35*INDEX(D$8:D$10,$H$12),0)","v":27185.0671229049},{"$f":"IF(F$13<=Vehicles!$E31,E35*INDEX(E$8:E$10,$H$12),0)","v":26364.143195632962},{"$f":"IF(G$13<=Vehicles!$E31,F35*INDEX(F$8:F$10,$H$12),0)","v":25512.066852741667},{"$f":"IF(H$13<=Vehicles!$E31,G35*INDEX(G$8:G$10,$H$12),0)","v":24579.199811507995},{"$f":"IF(I$13<=Vehicles!$E31,H35*INDEX(H$8:H$10,$H$12),0)","v":23499.105405998867},{"$f":"IF(J$13<=Vehicles!$E31,I35*INDEX(I$8:I$10,$H$12),0)","v":22192.987045324684},{"$f":"IF(K$13<=Vehicles!$E31,J35*INDEX(J$8:J$10,$H$12),0)","v":20580.185961141229},{"$f":"IF(L$13<=Vehicles!$E31,K35*INDEX(K$8:K$10,$H$12),0)","v":18596.554413054557},{"$f":"IF(M$13<=Vehicles!$E31,L35*INDEX(L$8:L$10,$H$12),0)","v":16220.475232057219},{"$f":"IF(N$13<=Vehicles!$E31,M35*INDEX(M$8:M$10,$H$12),0)","v":13501.612781284821},{"$f":"IF(O$13<=Vehicles!$E31,N35*INDEX(N$8:N$10,$H$12),0)","v":10580.722308084498},{"$f":"IF(P$13<=Vehicles!$E31,O35*INDEX(O$8:O$10,$H$12),0)","v":7683.7413331628013},{"$f":"IF(Q$13<=Vehicles!$E31,P35*INDEX(P$8:P$10,$H$12),0)","v":5077.0665501405547},{"$f":"IF(R$13<=Vehicles!$E31,Q35*INDEX(Q$8:Q$10,$H$12),0)","v":2989.2191007578726},{"$f":"IF(S$13<=Vehicles!$E31,R35*INDEX(R$8:R$10,$H$12),0)","v":1531.5456385952727},{"$f":"IF(T$13<=Vehicles!$E31,S35*INDEX(S$8:S$10,$H$12),0)","v":664.94645032698622},{"$f":"IF(U$13<=Vehicles!$E31,T35*INDEX(T$8:T$10,$H$12),0)","v":237.4952704419668},{"$f":"IF(V$13<=Vehicles!$E31,U35*INDEX(U$8:U$10,$H$12),0)","v":67.525455802296776},{"$f":"IF(W$13<=Vehicles!$E31,V35*INDEX(V$8:V$10,$H$12),0)","v":14.740062590801054},{"$f":"IF(X$13<=Vehicles!$E31,W35*INDEX(W$8:W$10,$H$12),0)","v":2.3741323138985786},{"$f":"IF(Y$13<=Vehicles!$E31,X35*INDEX(X$8:X$10,$H$12),0)","v":0.27018195317699845},{"$f":"IF(Z$13<=Vehicles!$E31,Y35*INDEX(Y$8:Y$10,$H$12),0)","v":2.3608131830999857E-2},null,2042,131641.0961193796,101089.30805757655,39832.362073430551,2516.2528777573239,2.667922398906577]
[null,{"$f":"Vehicles!B32","v":2043},283334.13766205916,{"$f":"D36*(1+Vehicles!D32)","v":28840.637710689811},{"$f":"IF(E$13<=Vehicles!$E32,D36*INDEX(D$8:D$10,$H$12),0)","v":28000.619136592049},{"$f":"IF(F$13<=Vehicles!$E32,E36*INDEX(E$8:E$10,$H$12),0)","v":27155.067491501952},{"$f":"IF(G$13<=Vehicles!$E32,F36*INDEX(F$8:F$10,$H$12),0)","v":26277.428858323918},{"$f":"IF(H$13<=Vehicles!$E32,G36*INDEX(G$8:G$10,$H$12),0)","v":25316.575805853237},{"$f":"IF(I$13<=Vehicles!$E32,H36*INDEX(H$8:H$10,$H$12),0)","v":24204.078568178833},{"$f":"IF(J$13<=Vehicles!$E32,I36*INDEX(I$8:I$10,$H$12),0)","v":22858.776656684422},{"$f":"IF(K$13<=Vehicles!$E32,J36*INDEX(J$8:J$10,$H$12),0)","v":21197.591539975467},{"$f":"IF(L$13<=Vehicles!$E32,K36*INDEX(K$8:K$10,$H$12),0)","v":19154.4510454462},{"$f":"IF(M$13<=Vehicles!$E32,L36*INDEX(L$8:L$10,$H$12),0)","v":16707.08948901893},{"$f":"IF(N$13<=Vehicles!$E32,M36*INDEX(M$8:M$10,$H$12),0)","v":13906.661164723368},{"$f":"IF(O$13<=Vehicles!$E32,N36*INDEX(N$8:N$10,$H$12),0)","v":10898.14397732703},{"$f":"IF(P$13<=Vehicles!$E32,O36*INDEX(O$8:O$10,$H$12),0)","v":7914.2535731576863},{"$f":"IF(Q$13<=Vehicles!$E32,P36*INDEX(P$8:P$10,$H$12),0)","v":5229.3785466447716},{"$f":"IF(R$13<=Vehicles!$E32,Q36*INDEX(Q$8:Q$10,$H$12),0)","v":3078.8956737806093},{"$f":"IF(S$13<=Vehicles!$E32,R36*INDEX(R$8:R$10,$H$12),0)","v":1577.4920077531306},{"$f":"IF(T$13<=Vehicles!$E32,S36*INDEX(S$8:S$10,$H$12),0)","v":684.89484383679564},{"$f":"IF(U$13<=Vehicles!$E32,T36*INDEX(T$8:T$10,$H$12),0)","v":244.62012855522593},{"$f":"IF(V$13<=Vehicles!$E32,U36*INDEX(U$8:U$10,$H$12),0)","v":69.551219476365688},{"$f":"IF(W$13<=Vehicles!$E32,V36*INDEX(V$8:V$10,$H$12),0)","v":15.182264468525087},{"$f":"IF(X$13<=Vehicles!$E32,W36*INDEX(W$8:W$10,$H$12),0)","v":2.4453562833155358},{"$f":"IF(Y$13<=Vehicles!$E32,X36*INDEX(X$8:X$10,$H$12),0)","v":0.27828741177230842},{"$f":"IF(Z$13<=Vehicles!$E32,Y36*INDEX(Y$8:Y$10,$H$12),0)","v":2.4316375785929861E-2},null,2043,135590.32900296096,104121.98729930384,41027.332935633465,2591.7404640900427,2.7479600708737739]
[null,{"$f":"Vehicles!B33","v":2044},291834.16179192095,{"$f":"D37*(1+Vehicles!D33)","v":29705.856842010508},{"$f":"IF(E$13<=Vehicles!$E33,D37*INDEX(D$8:D$10,$H$12),0)","v":28840.637710689811},{"$f":"IF(F$13<=Vehicles!$E33,E37*INDEX(E$8:E$10,$H$12),0)","v":27969.719516247013},{"$f":"IF(G$13<=Vehicles!$E33,F37*INDEX(F$8:F$10,$H$12),0)","v":27065.751724073638},{"$f":"IF(H$13<=Vehicles!$E33,G37*INDEX(G$8:G$10,$H$12),0)","v":26076.073080028833},{"$f":"IF(I$13<=Vehicles!$E33,H37*INDEX(H$8:H$10,$H$12),0)","v":24930.200925224202},{"$f":"IF(J$13<=Vehicles!$E33,I37*INDEX(I$8:I$10,$H$12),0)","v":23544.539956384953},{"$f":"IF(K$13<=Vehicles!$E33,J37*INDEX(J$8:J$10,$H$12),0)","v":21833.519286174727},{"$f":"IF(L$13<=Vehicles!$E33,K37*INDEX(K$8:K$10,$H$12),0)","v":19729.084576809586},{"$f":"IF(M$13<=Vehicles!$E33,L37*INDEX(L$8:L$10,$H$12),0)","v":17208.302173689503},{"$f":"IF(N$13<=Vehicles!$E33,M37*INDEX(M$8:M$10,$H$12),0)","v":14323.860999665065},{"$f":"IF(O$13<=Vehicles!$E33,N37*INDEX(N$8:N$10,$H$12),0)","v":11225.088296646843},{"$f":"IF(P$13<=Vehicles!$E33,O37*INDEX(O$8:O$10,$H$12),0)","v":8151.6811803524151},{"$f":"IF(Q$13<=Vehicles!$E33,P37*INDEX(P$8:P$10,$H$12),0)","v":5386.2599030441161},{"$f":"IF(R$13<=Vehicles!$E33,Q37*INDEX(Q$8:Q$10,$H$12),0)","v":3171.262543994028},{"$f":"IF(S$13<=Vehicles!$E33,R37*INDEX(R$8:R$10,$H$12),0)","v":1624.8167679857247},{"$f":"IF(T$13<=Vehicles!$E33,S37*INDEX(S$8:S$10,$H$12),0)","v":705.44168915189937},{"$f":"IF(U$13<=Vehicles!$E33,T37*INDEX(T$8:T$10,$H$12),0)","v":251.95873241188264},{"$f":"IF(V$13<=Vehicles!$E33,U37*INDEX(U$8:U$10,$H$12),0)","v":71.637756060656685},{"$f":"IF(W$13<=Vehicles!$E33,V37*INDEX(V$8:V$10,$H$12),0)","v":15.637732402580841},{"$f":"IF(X$13<=Vehicles!$E33,W37*INDEX(W$8:W$10,$H$12),0)","v":2.5187169718150022},{"$f":"IF(Y$13<=Vehicles!$E33,X37*INDEX(X$8:X$10,$H$12),0)","v":0.28663603412547767},{"$f":"IF(Z$13<=Vehicles!$E33,Y37*INDEX(Y$8:Y$10,$H$12),0)","v":2.5045867059507756E-2},null,2044,139658.03887304981,107245.64691828298,42258.152923702466,2669.4926780127439,2.8303988729999876]
[null,{"$f":"Vehicles!B34","v":2045},300589.18664567859,{"$f":"D38*(1+Vehicles!D34)","v":30597.032547270825},{"$f":"IF(E$13<=Vehicles!$E34,D38*INDEX(D$8:D$10,$H$12),0)","v":29705.856842010508},{"$f":"IF(F$13<=Vehicles!$E34,E38*INDEX(E$8:E$10,$H$12),0)","v":28808.811101734424},{"$f":"IF(G$13<=Vehicles!$E34,F38*INDEX(F$8:F$10,$H$12),0)","v":27877.724275795848},{"$f":"IF(H$13<=Vehicles!$E34,G38*INDEX(G$8:G$10,$H$12),0)","v":26858.355272429701},{"$f":"IF(I$13<=Vehicles!$E34,H38*INDEX(H$8:H$10,$H$12),0)","v":25678.106952980925},{"$f":"IF(J$13<=Vehicles!$E34,I38*INDEX(I$8:I$10,$H$12),0)","v":24250.876155076505},{"$f":"IF(K$13<=Vehicles!$E34,J38*INDEX(J$8:J$10,$H$12),0)","v":22488.524864759969},{"$f":"IF(L$13<=Vehicles!$E34,K38*INDEX(K$8:K$10,$H$12),0)","v":20320.957114113873},{"$f":"IF(M$13<=Vehicles!$E34,L38*INDEX(L$8:L$10,$H$12),0)","v":17724.551238900189},{"$f":"IF(N$13<=Vehicles!$E34,M38*INDEX(M$8:M$10,$H$12),0)","v":14753.576829655021},{"$f":"IF(O$13<=Vehicles!$E34,N38*INDEX(N$8:N$10,$H$12),0)","v":11561.840945546244},{"$f":"IF(P$13<=Vehicles!$E34,O38*INDEX(O$8:O$10,$H$12),0)","v":8396.2316157629884},{"$f":"IF(Q$13<=Vehicles!$E34,P38*INDEX(P$8:P$10,$H$12),0)","v":5547.8477001354386},{"$f":"IF(R$13<=Vehicles!$E34,Q38*INDEX(Q$8:Q$10,$H$12),0)","v":3266.4004203138493},{"$f":"IF(S$13<=Vehicles!$E34,R38*INDEX(R$8:R$10,$H$12),0)","v":1673.5612710252967},{"$f":"IF(T$13<=Vehicles!$E34,S38*INDEX(S$8:S$10,$H$12),0)","v":726.60493982645642},{"$f":"IF(U$13<=Vehicles!$E34,T38*INDEX(T$8:T$10,$H$12),0)","v":259.51749438423906},{"$f":"IF(V$13<=Vehicles!$E34,U38*INDEX(U$8:U$10,$H$12),0)","v":73.786888742476364},{"$f":"IF(W$13<=Vehicles!$E34,V38*INDEX(V$8:V$10,$H$12),0)","v":16.106864374658272},{"$f":"IF(X$13<=Vehicles!$E34,W38*INDEX(W$8:W$10,$H$12),0)","v":2.5942784809694523},{"$f":"IF(Y$13<=Vehicles!$E34,X38*INDEX(X$8:X$10,$H$12),0)","v":0.295235115149242},{"$f":"IF(Z$13<=Vehicles!$E34,Y38*INDEX(Y$8:Y$10,$H$12),0)","v":2.579724307129299E-2},null,2045,143847.7800392413,110463.01632583147,43525.897511413539,2749.577458353127,2.9153108391899876]
[null,{"$f":"Vehicles!B35","v":2046},309606.86224504898,{"$f":"D39*(1+Vehicles!D35)","v":31514.943523688951},{"$f":"IF(E$13<=Vehicles!$E35,D39*INDEX(D$8:D$10,$H$12),0)","v":30597.032547270825},{"$f":"IF(F$13<=Vehicles!$E35,E39*INDEX(E$8:E$10,$H$12),0)","v":29673.075434786457},{"$f":"IF(G$13<=Vehicles!$E35,F39*INDEX(F$8:F$10,$H$12),0)","v":28714.056004069727},{"$f":"IF(H$13<=Vehicles!$E35,G39*INDEX(G$8:G$10,$H$12),0)","v":27664.105930602593},{"$f":"IF(I$13<=Vehicles!$E35,H39*INDEX(H$8:H$10,$H$12),0)","v":26448.450161570356},{"$f":"IF(J$13<=Vehicles!$E35,I39*INDEX(I$8:I$10,$H$12),0)","v":24978.402439728798},{"$f":"IF(K$13<=Vehicles!$E35,J39*INDEX(J$8:J$10,$H$12),0)","v":23163.18061070277},{"$f":"IF(L$13<=Vehicles!$E35,K39*INDEX(K$8:K$10,$H$12),0)","v":20930.585827537288},{"$f":"IF(M$13<=Vehicles!$E35,L39*INDEX(L$8:L$10,$H$12),0)","v":18256.287776067194},{"$f":"IF(N$13<=Vehicles!$E35,M39*INDEX(M$8:M$10,$H$12),0)","v":15196.184134544672},{"$f":"IF(O$13<=Vehicles!$E35,N39*INDEX(N$8:N$10,$H$12),0)","v":11908.696173912636},{"$f":"IF(P$13<=Vehicles!$E35,O39*INDEX(O$8:O$10,$H$12),0)","v":8648.118564235876},{"$f":"IF(Q$13<=Vehicles!$E35,P39*INDEX(P$8:P$10,$H$12),0)","v":5714.2831311395021},{"$f":"IF(R$13<=Vehicles!$E35,Q39*INDEX(Q$8:Q$10,$H$12),0)","v":3364.3924329232646},{"$f":"IF(S$13<=Vehicles!$E35,R39*INDEX(R$8:R$10,$H$12),0)","v":1723.7681091560557},{"$f":"IF(T$13<=Vehicles!$E35,S39*INDEX(S$8:S$10,$H$12),0)","v":748.40308802125026},{"$f":"IF(U$13<=Vehicles!$E35,T39*INDEX(T$8:T$10,$H$12),0)","v":267.30301921576626},{"$f":"IF(V$13<=Vehicles!$E35,U39*INDEX(U$8:U$10,$H$12),0)","v":76.000495404750637},{"$f":"IF(W$13<=Vehicles!$E35,V39*INDEX(V$8:V$10,$H$12),0)","v":16.590070305898017},{"$f":"IF(X$13<=Vehicles!$E35,W39*INDEX(W$8:W$10,$H$12),0)","v":2.6721068353985369},{"$f":"IF(Y$13<=Vehicles!$E35,X39*INDEX(X$8:X$10,$H$12),0)","v":0.30409216860371929},{"$f":"IF(Z$13<=Vehicles!$E35,Y39*INDEX(Y$8:Y$10,$H$12),0)","v":2.6571160363431778E-2},null,2046,148163.21344041856,113776.9068156064,44831.674436755951,2832.064782103721,3.0027701643656881]
[null,{"$f":"Vehicles!B36","v":2047},318895.06811240048,{"$f":"D40*(1+Vehicles!D36)","v":32460.391829399621},{"$f":"IF(E$13<=Vehicles!$E36,D40*INDEX(D$8:D$10,$H$12),0)","v":31514.943523688951},{"$f":"IF(F$13<=Vehicles!$E36,E40*INDEX(E$8:E$10,$H$12),0)","v":30563.267697830055},{"$f":"IF(G$13<=Vehicles!$E36,F40*INDEX(F$8:F$10,$H$12),0)","v":29575.477684191817},{"$f":"IF(H$13<=Vehicles!$E36,G40*INDEX(G$8:G$10,$H$12),0)","v":28494.029108520674},{"$f":"IF(I$13<=Vehicles!$E36,H40*INDEX(H$8:H$10,$H$12),0)","v":27241.903666417467},{"$f":"IF(J$13<=Vehicles!$E36,I40*INDEX(I$8:I$10,$H$12),0)","v":25727.754512920663},{"$f":"IF(K$13<=Vehicles!$E36,J40*INDEX(J$8:J$10,$H$12),0)","v":23858.07602902385},{"$f":"IF(L$13<=Vehicles!$E36,K40*INDEX(K$8:K$10,$H$12),0)","v":21558.503402363407},{"$f":"IF(M$13<=Vehicles!$E36,L40*INDEX(L$8:L$10,$H$12),0)","v":18803.976409349209},{"$f":"IF(N$13<=Vehicles!$E36,M40*INDEX(M$8:M$10,$H$12),0)","v":15652.069658581013},{"$f":"IF(O$13<=Vehicles!$E36,N40*INDEX(N$8:N$10,$H$12),0)","v":12265.957059130014},{"$f":"IF(P$13<=Vehicles!$E36,O40*INDEX(O$8:O$10,$H$12),0)","v":8907.562121162955},{"$f":"IF(Q$13<=Vehicles!$E36,P40*INDEX(P$8:P$10,$H$12),0)","v":5885.7116250736854},{"$f":"IF(R$13<=Vehicles!$E36,Q40*INDEX(Q$8:Q$10,$H$12),0)","v":3465.3242059109625},{"$f":"IF(S$13<=Vehicles!$E36,R40*INDEX(R$8:R$10,$H$12),0)","v":1775.4811524307374},{"$f":"IF(T$13<=Vehicles!$E36,S40*INDEX(S$8:S$10,$H$12),0)","v":770.85518066188786},{"$f":"IF(U$13<=Vehicles!$E36,T40*INDEX(T$8:T$10,$H$12),0)","v":275.3221097922393},{"$f":"IF(V$13<=Vehicles!$E36,U40*INDEX(U$8:U$10,$H$12),0)","v":78.280510266893174},{"$f":"IF(W$13<=Vehicles!$E36,V40*INDEX(V$8:V$10,$H$12),0)","v":17.087772415074951},{"$f":"IF(X$13<=Vehicles!$E36,W40*INDEX(W$8:W$10,$H$12),0)","v":2.7522700404604925},{"$f":"IF(Y$13<=Vehicles!$E36,X40*INDEX(X$8:X$10,$H$12),0)","v":0.31321493366183101},{"$f":"IF(Z$13<=Vehicles!$E36,Y40*INDEX(Y$8:Y$10,$H$12),0)","v":2.7368295174334735E-2},null,2047,152608.10984363113,117190.21402007461,46176.624669858633,2917.0267255668327,3.0928532692966582]
[null,{"$f":"Vehicles!B37","v":2048},328461.92015577242,{"$f":"D41*(1+Vehicles!D37)","v":33434.203584281611},{"$f":"IF(E$13<=Vehicles!$E37,D41*INDEX(D$8:D$10,$H$12),0)","v":32460.391829399621},{"$f":"IF(F$13<=Vehicles!$E37,E41*INDEX(E$8:E$10,$H$12),0)","v":31480.165728764958},{"$f":"IF(G$13<=Vehicles!$E37,F41*INDEX(F$8:F$10,$H$12),0)","v":30462.742014717576},{"$f":"IF(H$13<=Vehicles!$E37,G41*INDEX(G$8:G$10,$H$12),0)","v":29348.849981776293},{"$f":"IF(I$13<=Vehicles!$E37,H41*INDEX(H$8:H$10,$H$12),0)","v":28059.160776409994},{"$f":"IF(J$13<=Vehicles!$E37,I41*INDEX(I$8:I$10,$H$12),0)","v":26499.587148308285},{"$f":"IF(K$13<=Vehicles!$E37,J41*INDEX(J$8:J$10,$H$12),0)","v":24573.818309894566},{"$f":"IF(L$13<=Vehicles!$E37,K41*INDEX(K$8:K$10,$H$12),0)","v":22205.258504434307},{"$f":"IF(M$13<=Vehicles!$E37,L41*INDEX(L$8:L$10,$H$12),0)","v":19368.095701629685},{"$f":"IF(N$13<=Vehicles!$E37,M41*INDEX(M$8:M$10,$H$12),0)","v":16121.631748338441},{"$f":"IF(O$13<=Vehicles!$E37,N41*INDEX(N$8:N$10,$H$12),0)","v":12633.935770903916},{"$f":"IF(P$13<=Vehicles!$E37,O41*INDEX(O$8:O$10,$H$12),0)","v":9174.7889847978422},{"$f":"IF(Q$13<=Vehicles!$E37,P41*INDEX(P$8:P$10,$H$12),0)","v":6062.2829738258979},{"$f":"IF(R$13<=Vehicles!$E37,Q41*INDEX(Q$8:Q$10,$H$12),0)","v":3569.2839320882904},{"$f":"IF(S$13<=Vehicles!$E37,R41*INDEX(R$8:R$10,$H$12),0)","v":1828.7455870036595},{"$f":"IF(T$13<=Vehicles!$E37,S41*INDEX(S$8:S$10,$H$12),0)","v":793.98083608174454},{"$f":"IF(U$13<=Vehicles!$E37,T41*INDEX(T$8:T$10,$H$12),0)","v":283.58177308600654},{"$f":"IF(V$13<=Vehicles!$E37,U41*INDEX(U$8:U$10,$H$12),0)","v":80.628925574899981},{"$f":"IF(W$13<=Vehicles!$E37,V41*INDEX(V$8:V$10,$H$12),0)","v":17.600405587527206},{"$f":"IF(X$13<=Vehicles!$E37,W41*INDEX(W$8:W$10,$H$12),0)","v":2.834838141674306},{"$f":"IF(Y$13<=Vehicles!$E37,X41*INDEX(X$8:X$10,$H$12),0)","v":0.32261138167168585},{"$f":"IF(Z$13<=Vehicles!$E37,Y41*INDEX(Y$8:Y$10,$H$12),0)","v":2.818934402956479E-2},null,2048,157186.35313894006,120705.92044067684,47561.92340995439,3004.5375273338377,3.1856388673755567]
[null,{"$f":"Vehicles!B38","v":2049},338315.77776044566,{"$f":"D42*(1+Vehicles!D38)","v":34437.229691810062},{"$f":"IF(E$13<=Vehicles!$E38,D42*INDEX(D$8:D$10,$H$12),0)","v":33434.203584281611},{"$f":"IF(F$13<=Vehicles!$E38,E42*INDEX(E$8:E$10,$H$12),0)","v":32424.570700627908},{"$f":"IF(G$13<=Vehicles!$E38,F42*INDEX(F$8:F$10,$H$12),0)","v":31376.624275159105},{"$f":"IF(H$13<=Vehicles!$E38,G42*INDEX(G$8:G$10,$H$12),0)","v":30229.315481229587},{"$f":"IF(I$13<=Vehicles!$E38,H42*INDEX(H$8:H$10,$H$12),0)","v":28900.935599702294},{"$f":"IF(J$13<=Vehicles!$E38,I42*INDEX(I$8:I$10,$H$12),0)","v":27294.574762757537},{"$f":"IF(K$13<=Vehicles!$E38,J42*INDEX(J$8:J$10,$H$12),0)","v":25311.032859191408},{"$f":"IF(L$13<=Vehicles!$E38,K42*INDEX(K$8:K$10,$H$12),0)","v":22871.416259567337},{"$f":"IF(M$13<=Vehicles!$E38,L42*INDEX(L$8:L$10,$H$12),0)","v":19949.138572678574},{"$f":"IF(N$13<=Vehicles!$E38,M42*INDEX(M$8:M$10,$H$12),0)","v":16605.280700788593},{"$f":"IF(O$13<=Vehicles!$E38,N42*INDEX(N$8:N$10,$H$12),0)","v":13012.953844031032},{"$f":"IF(P$13<=Vehicles!$E38,O42*INDEX(O$8:O$10,$H$12),0)","v":9450.0326543417796},{"$f":"IF(Q$13<=Vehicles!$E38,P42*INDEX(P$8:P$10,$H$12),0)","v":6244.1514630406737},{"$f":"IF(R$13<=Vehicles!$E38,Q42*INDEX(Q$8:Q$10,$H$12),0)","v":3676.3624500509404},{"$f":"IF(S$13<=Vehicles!$E38,R42*INDEX(R$8:R$10,$H$12),0)","v":1883.6079546137687},{"$f":"IF(T$13<=Vehicles!$E38,S42*INDEX(S$8:S$10,$H$12),0)","v":817.80026116419674},{"$f":"IF(U$13<=Vehicles!$E38,T42*INDEX(T$8:T$10,$H$12),0)","v":292.08922627858675},{"$f":"IF(V$13<=Vehicles!$E38,U42*INDEX(U$8:U$10,$H$12),0)","v":83.047793342147003},{"$f":"IF(W$13<=Vehicles!$E38,V42*INDEX(V$8:V$10,$H$12),0)","v":18.128417755153023},{"$f":"IF(X$13<=Vehicles!$E38,W42*INDEX(W$8:W$10,$H$12),0)","v":2.9198832859245365},{"$f":"IF(Y$13<=Vehicles!$E38,X42*INDEX(X$8:X$10,$H$12),0)","v":0.3322897231218363},{"$f":"IF(Z$13<=Vehicles!$E38,Y42*INDEX(Y$8:Y$10,$H$12),0)","v":2.9035024350451726E-2},null,2049,161901.94373310829,124327.09805389715,48988.781112253018,3094.6736531538522,3.2812080333968248]
[null,{"$f":"Vehicles!B39","v":2050},348465.25109325926,{"$f":"D43*(1+Vehicles!D39)","v":35470.346582564365},{"$f":"IF(E$13<=Vehicles!$E39,D43*INDEX(D$8:D$10,$H$12),0)","v":34437.229691810062},{"$f":"IF(F$13<=Vehicles!$E39,E43*INDEX(E$8:E$10,$H$12),0)","v":33397.307821646747},{"$f":"IF(G$13<=Vehicles!$E39,F43*INDEX(F$8:F$10,$H$12),0)","v":32317.923003413882},{"$f":"IF(H$13<=Vehicles!$E39,G43*INDEX(G$8:G$10,$H$12),0)","v":31136.194945666477},{"$f":"IF(I$13<=Vehicles!$E39,H43*INDEX(H$8:H$10,$H$12),0)","v":29767.963667693366},{"$f":"IF(J$13<=Vehicles!$E39,I43*INDEX(I$8:I$10,$H$12),0)","v":28113.412005640264},{"$f":"IF(K$13<=Vehicles!$E39,J43*INDEX(J$8:J$10,$H$12),0)","v":26070.363844967153},{"$f":"IF(L$13<=Vehicles!$E39,K43*INDEX(K$8:K$10,$H$12),0)","v":23557.55874735436},{"$f":"IF(M$13<=Vehicles!$E39,L43*INDEX(L$8:L$10,$H$12),0)","v":20547.612729858931},{"$f":"IF(N$13<=Vehicles!$E39,M43*INDEX(M$8:M$10,$H$12),0)","v":17103.439121812251},{"$f":"IF(O$13<=Vehicles!$E39,N43*INDEX(N$8:N$10,$H$12),0)","v":13403.342459351961},{"$f":"IF(P$13<=Vehicles!$E39,O43*INDEX(O$8:O$10,$H$12),0)","v":9733.5336339720307},{"$f":"IF(Q$13<=Vehicles!$E39,P43*INDEX(P$8:P$10,$H$12),0)","v":6431.4760069318954},{"$f":"IF(R$13<=Vehicles!$E39,Q43*INDEX(Q$8:Q$10,$H$12),0)","v":3786.6533235524676},{"$f":"IF(S$13<=Vehicles!$E39,R43*INDEX(R$8:R$10,$H$12),0)","v":1940.1161932521825},{"$f":"IF(T$13<=Vehicles!$E39,S43*INDEX(S$8:S$10,$H$12),0)","v":842.3342689991224},{"$f":"IF(U$13<=Vehicles!$E39,T43*INDEX(T$8:T$10,$H$12),0)","v":300.85190306694432},{"$f":"IF(V$13<=Vehicles!$E39,U43*INDEX(U$8:U$10,$H$12),0)","v":85.53922714241142},{"$f":"IF(W$13<=Vehicles!$E39,V43*INDEX(V$8:V$10,$H$12),0)","v":18.672270287807621},{"$f":"IF(X$13<=Vehicles!$E39,W43*INDEX(W$8:W$10,$H$12),0)","v":3.0074797845022725},{"$f":"IF(Y$13<=Vehicles!$E39,X43*INDEX(X$8:X$10,$H$12),0)","v":0.34225841481549152},{"$f":"IF(Z$13<=Vehicles!$E39,Y43*INDEX(Y$8:Y$10,$H$12),0)","v":2.9906075080965266E-2},null,2050,166759.00204510154,128056.91099551407,50458.444545620609,3187.5138627484689,3.3796442743987294]

{"sheet":"EmFactor","index":4,"n_rows":44,"n_cols":34,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,1,4,17]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[null,null,"Survival",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"Det.Rate",5.0000000000000001E-3,{"$f":"D8*1.1","v":5.5000000000000005E-3},{"$f":"E8*1.1","v":6.0500000000000007E-3},6.6550000000000012E-3,7.3205000000000015E-3,8.0525500000000021E-3,8.8578050000000033E-3,9.743585500000004E-3,1.0717944050000006E-2,1.1789738455000007E-2,1.2968712300500009E-2,1.426558353055001E-2,1.5692141883605012E-2,1.7261356071965515E-2,1.8987491679162069E-2,2.0886240847078276E-2,2.2974864931786104E-2,2.5272351424964718E-2,2.7799586567461194E-2,3.0579545224207316E-2,3.3637499746628052E-2,3.700124972129086E-2,4.0701374693419952E-2]
[]
[]
[]
[null,"Year"]
[null,null,"Base",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,"Year","Y<5","Y6-10","Y11-15","Y16-20","Y>20","Fleet.Avg"]
[null,{"$f":"Vehicles!B9","v":2020},{"$f":"Inputs!K20","v":4},{"$f":"C14*(1+D$8)","v":4.0199999999999996},{"$f":"D14*(1+E$8)","v":4.0421100000000001},4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,{"$f":"B14","v":2020},{"$f":"SUMPRODUCT(D14:H14,Vehicles_byAge!D14:H14)/SUM(Vehicles_byAge!D14:H14)","v":4.0614238896003103},{"$f":"SUMPRODUCT(E14:I14,Vehicles_byAge!E14:I14)/SUM(Vehicles_byAge!E14:I14)","v":4.0880284894475514},{"$f":"SUMPRODUCT(F14:J14,Vehicles_byAge!F14:J14)/SUM(Vehicles_byAge!F14:J14)","v":4.1216765495659136},{"$f":"SUMPRODUCT(G14:K14,Vehicles_byAge!G14:K14)/SUM(Vehicles_byAge!G14:K14)","v":4.1545743006196894},{"$f":"SUMPRODUCT(H14:L14,Vehicles_byAge!H14:L14)/SUM(Vehicles_byAge!H14:L14)","v":4.1890646500335817},{"$f":"SUMPRODUCT(D14:Z14,Vehicles_byAge!D14:Z14)/SUM(Vehicles_byAge!D14:Z14)","v":4.1558829550262271}]
[null,{"$f":"Vehicles!B10","v":2021},{"$f":"C14","v":4},{"$f":"C15*(1+D$8)","v":4.0199999999999996},{"$f":"D14*(1+E$8)","v":4.0421100000000001},{"$f":"E14*(1+F$8)","v":4.0665647655000008},4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,{"$f":"B15","v":2021},{"$f":"SUMPRODUCT(D15:H15,Vehicles_byAge!D15:H15)/SUM(Vehicles_byAge!D15:H15)","v":4.062746915645894},{"$f":"SUMPRODUCT(E15:I15,Vehicles_byAge!E15:I15)/SUM(Vehicles_byAge!E15:I15)","v":4.0877563378892745},{"$f":"SUMPRODUCT(F15:J15,Vehicles_byAge!F15:J15)/SUM(Vehicles_byAge!F15:J15)","v":4.1170092162191505},{"$f":"SUMPRODUCT(G15:K15,Vehicles_byAge!G15:K15)/SUM(Vehicles_byAge!G15:K15)","v":4.1539471884902861},{"$f":"SUMPRODUCT(H15:L15,Vehicles_byAge!H15:L15)/SUM(Vehicles_byAge!H15:L15)","v":4.1900555389444456},{"$f":"SUMPRODUCT(D15:Z15,Vehicles_byAge!D15:Z15)/SUM(Vehicles_byAge!D15:Z15)","v":4.1551913607334416}]
[null,{"$f":"Vehicles!B11","v":2022},{"$f":"C15","v":4},{"$f":"C16*(1+D$8)","v":4.0199999999999996},{"$f":"D15*(1+E$8)","v":4.0421100000000001},4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2022,{"$f":"SUMPRODUCT(D16:H16,Vehicles_byAge!D16:H16)/SUM(Vehicles_byAge!D16:H16)","v":4.0660482312911981},{"$f":"SUMPRODUCT(E16:I16,Vehicles_byAge!E16:I16)/SUM(Vehicles_byAge!E16:I16)","v":4.0892331933499948},{"$f":"SUMPRODUCT(F16:J16,Vehicles_byAge!F16:J16)/SUM(Vehicles_byAge!F16:J16)","v":4.1167319835801823},{"$f":"SUMPRODUCT(G16:K16,Vehicles_byAge!G16:K16)/SUM(Vehicles_byAge!G16:K16)","v":4.1488048188456306},{"$f":"SUMPRODUCT(H16:L16,Vehicles_byAge!H16:L16)/SUM(Vehicles_byAge!H16:L16)","v":4.1892378797157352},{"$f":"SUMPRODUCT(D16:Z16,Vehicles_byAge!D16:Z16)/SUM(Vehicles_byAge!D16:Z16)","v":4.1567174976166799}]
[null,{"$f":"Vehicles!B12","v":2023},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2023,{"$f":"SUMPRODUCT(D17:H17,Vehicles_byAge!D17:H17)/SUM(Vehicles_byAge!D17:H17)","v":4.0678157262343708},{"$f":"SUMPRODUCT(E17:I17,Vehicles_byAge!E17:I17)/SUM(Vehicles_byAge!E17:I17)","v":4.0928716860239351},{"$f":"SUMPRODUCT(F17:J17,Vehicles_byAge!F17:J17)/SUM(Vehicles_byAge!F17:J17)","v":4.1183908849271571},{"$f":"SUMPRODUCT(G17:K17,Vehicles_byAge!G17:K17)/SUM(Vehicles_byAge!G17:K17)","v":4.1485426979580318},{"$f":"SUMPRODUCT(H17:L17,Vehicles_byAge!H17:L17)/SUM(Vehicles_byAge!H17:L17)","v":4.1835858025695876},{"$f":"SUMPRODUCT(D17:Z17,Vehicles_byAge!D17:Z17)/SUM(Vehicles_byAge!D17:Z17)","v":4.1594369172461416}]
[null,{"$f":"Vehicles!B13","v":2024},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2024,{"$f":"SUMPRODUCT(D18:H18,Vehicles_byAge!D18:H18)/SUM(Vehicles_byAge!D18:H18)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E18:I18,Vehicles_byAge!E18:I18)/SUM(Vehicles_byAge!E18:I18)","v":4.0948136432127189},{"$f":"SUMPRODUCT(F18:J18,Vehicles_byAge!F18:J18)/SUM(Vehicles_byAge!F18:J18)","v":4.1223907393263479},{"$f":"SUMPRODUCT(G18:K18,Vehicles_byAge!G18:K18)/SUM(Vehicles_byAge!G18:K18)","v":4.15042076741475},{"$f":"SUMPRODUCT(H18:L18,Vehicles_byAge!H18:L18)/SUM(Vehicles_byAge!H18:L18)","v":4.1833727871685369},{"$f":"SUMPRODUCT(D18:Z18,Vehicles_byAge!D18:Z18)/SUM(Vehicles_byAge!D18:Z18)","v":4.1629283996286004}]
[null,{"$f":"Vehicles!B14","v":2025},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2025,{"$f":"SUMPRODUCT(D19:H19,Vehicles_byAge!D19:H19)/SUM(Vehicles_byAge!D19:H19)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E19:I19,Vehicles_byAge!E19:I19)/SUM(Vehicles_byAge!E19:I19)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F19:J19,Vehicles_byAge!F19:J19)/SUM(Vehicles_byAge!F19:J19)","v":4.1245145189198329},{"$f":"SUMPRODUCT(G19:K19,Vehicles_byAge!G19:K19)/SUM(Vehicles_byAge!G19:K19)","v":4.154800955531849},{"$f":"SUMPRODUCT(H19:L19,Vehicles_byAge!H19:L19)/SUM(Vehicles_byAge!H19:L19)","v":4.1855177901027405},{"$f":"SUMPRODUCT(D19:Z19,Vehicles_byAge!D19:Z19)/SUM(Vehicles_byAge!D19:Z19)","v":4.1668989886684908}]
[null,{"$f":"Vehicles!B15","v":2026},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2026,{"$f":"SUMPRODUCT(D20:H20,Vehicles_byAge!D20:H20)/SUM(Vehicles_byAge!D20:H20)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E20:I20,Vehicles_byAge!E20:I20)/SUM(Vehicles_byAge!E20:I20)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F20:J20,Vehicles_byAge!F20:J20)/SUM(Vehicles_byAge!F20:J20)","v":4.124137841508162},{"$f":"SUMPRODUCT(G20:K20,Vehicles_byAge!G20:K20)/SUM(Vehicles_byAge!G20:K20)","v":4.1571080614061389},{"$f":"SUMPRODUCT(H20:L20,Vehicles_byAge!H20:L20)/SUM(Vehicles_byAge!H20:L20)","v":4.1902878747562644},{"$f":"SUMPRODUCT(D20:Z20,Vehicles_byAge!D20:Z20)/SUM(Vehicles_byAge!D20:Z20)","v":4.1710961198250081}]
[null,{"$f":"Vehicles!B16","v":2027},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2027,{"$f":"SUMPRODUCT(D21:H21,Vehicles_byAge!D21:H21)/SUM(Vehicles_byAge!D21:H21)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E21:I21,Vehicles_byAge!E21:I21)/SUM(Vehicles_byAge!E21:I21)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F21:J21,Vehicles_byAge!F21:J21)/SUM(Vehicles_byAge!F21:J21)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G21:K21,Vehicles_byAge!G21:K21)/SUM(Vehicles_byAge!G21:K21)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H21:L21,Vehicles_byAge!H21:L21)/SUM(Vehicles_byAge!H21:L21)","v":4.1927708210825889},{"$f":"SUMPRODUCT(D21:Z21,Vehicles_byAge!D21:Z21)/SUM(Vehicles_byAge!D21:Z21)","v":4.1753298361236144}]
[null,{"$f":"Vehicles!B17","v":2028},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2028,{"$f":"SUMPRODUCT(D22:H22,Vehicles_byAge!D22:H22)/SUM(Vehicles_byAge!D22:H22)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E22:I22,Vehicles_byAge!E22:I22)/SUM(Vehicles_byAge!E22:I22)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F22:J22,Vehicles_byAge!F22:J22)/SUM(Vehicles_byAge!F22:J22)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G22:K22,Vehicles_byAge!G22:K22)/SUM(Vehicles_byAge!G22:K22)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H22:L22,Vehicles_byAge!H22:L22)/SUM(Vehicles_byAge!H22:L22)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D22:Z22,Vehicles_byAge!D22:Z22)/SUM(Vehicles_byAge!D22:Z22)","v":4.1794548659113673}]
[null,{"$f":"Vehicles!B18","v":2029},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2029,{"$f":"SUMPRODUCT(D23:H23,Vehicles_byAge!D23:H23)/SUM(Vehicles_byAge!D23:H23)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E23:I23,Vehicles_byAge!E23:I23)/SUM(Vehicles_byAge!E23:I23)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F23:J23,Vehicles_byAge!F23:J23)/SUM(Vehicles_byAge!F23:J23)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G23:K23,Vehicles_byAge!G23:K23)/SUM(Vehicles_byAge!G23:K23)","v":4.156697530072603},{"$f":"SUMPRODUCT(H23:L23,Vehicles_byAge!H23:L23)/SUM(Vehicles_byAge!H23:L23)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D23:Z23,Vehicles_byAge!D23:Z23)/SUM(Vehicles_byAge!D23:Z23)","v":4.1833203196837427}]
[null,{"$f":"Vehicles!B19","v":2030},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2030,{"$f":"SUMPRODUCT(D24:H24,Vehicles_byAge!D24:H24)/SUM(Vehicles_byAge!D24:H24)","v":4.0675032826761601},{"$f":"SUMPRODUCT(E24:I24,Vehicles_byAge!E24:I24)/SUM(Vehicles_byAge!E24:I24)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F24:J24,Vehicles_byAge!F24:J24)/SUM(Vehicles_byAge!F24:J24)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G24:K24,Vehicles_byAge!G24:K24)/SUM(Vehicles_byAge!G24:K24)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H24:L24,Vehicles_byAge!H24:L24)/SUM(Vehicles_byAge!H24:L24)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D24:Z24,Vehicles_byAge!D24:Z24)/SUM(Vehicles_byAge!D24:Z24)","v":4.186745727751414}]
[null,{"$f":"Vehicles!B20","v":2031},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2031,{"$f":"SUMPRODUCT(D25:H25,Vehicles_byAge!D25:H25)/SUM(Vehicles_byAge!D25:H25)","v":4.0675032826761601},{"$f":"SUMPRODUCT(E25:I25,Vehicles_byAge!E25:I25)/SUM(Vehicles_byAge!E25:I25)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F25:J25,Vehicles_byAge!F25:J25)/SUM(Vehicles_byAge!F25:J25)","v":4.124137841508162},{"$f":"SUMPRODUCT(G25:K25,Vehicles_byAge!G25:K25)/SUM(Vehicles_byAge!G25:K25)","v":4.156697530072603},{"$f":"SUMPRODUCT(H25:L25,Vehicles_byAge!H25:L25)/SUM(Vehicles_byAge!H25:L25)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D25:Z25,Vehicles_byAge!D25:Z25)/SUM(Vehicles_byAge!D25:Z25)","v":4.1895514097973328}]
[null,{"$f":"Vehicles!B21","v":2032},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2032,{"$f":"SUMPRODUCT(D26:H26,Vehicles_byAge!D26:H26)/SUM(Vehicles_byAge!D26:H26)","v":4.0675032826761601},{"$f":"SUMPRODUCT(E26:I26,Vehicles_byAge!E26:I26)/SUM(Vehicles_byAge!E26:I26)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F26:J26,Vehicles_byAge!F26:J26)/SUM(Vehicles_byAge!F26:J26)","v":4.124137841508162},{"$f":"SUMPRODUCT(G26:K26,Vehicles_byAge!G26:K26)/SUM(Vehicles_byAge!G26:K26)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H26:L26,Vehicles_byAge!H26:L26)/SUM(Vehicles_byAge!H26:L26)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D26:Z26,Vehicles_byAge!D26:Z26)/SUM(Vehicles_byAge!D26:Z26)","v":4.1916227835184428}]
[null,{"$f":"Vehicles!B22","v":2033},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,{"$f":"H26*(1+I$8)","v":4.1568006121610148},4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,{"$f":"X26*(1+Y$8)","v":5.6944366658735488},5.9262080662792167,null,2033,{"$f":"SUMPRODUCT(D27:H27,Vehicles_byAge!D27:H27)/SUM(Vehicles_byAge!D27:H27)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E27:I27,Vehicles_byAge!E27:I27)/SUM(Vehicles_byAge!E27:I27)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F27:J27,Vehicles_byAge!F27:J27)/SUM(Vehicles_byAge!F27:J27)","v":4.1241378415081638},{"$f":"SUMPRODUCT(G27:K27,Vehicles_byAge!G27:K27)/SUM(Vehicles_byAge!G27:K27)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H27:L27,Vehicles_byAge!H27:L27)/SUM(Vehicles_byAge!H27:L27)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D27:Z27,Vehicles_byAge!D27:Z27)/SUM(Vehicles_byAge!D27:Z27)","v":4.1929646055065755}]
[null,{"$f":"Vehicles!B23","v":2034},4,4.0199999999999996,4.0421100000000001,{"$f":"E27*(1+F$8)","v":4.0665647655000008},4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2034,{"$f":"SUMPRODUCT(D28:H28,Vehicles_byAge!D28:H28)/SUM(Vehicles_byAge!D28:H28)","v":4.0675032826761601},{"$f":"SUMPRODUCT(E28:I28,Vehicles_byAge!E28:I28)/SUM(Vehicles_byAge!E28:I28)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F28:J28,Vehicles_byAge!F28:J28)/SUM(Vehicles_byAge!F28:J28)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G28:K28,Vehicles_byAge!G28:K28)/SUM(Vehicles_byAge!G28:K28)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H28:L28,Vehicles_byAge!H28:L28)/SUM(Vehicles_byAge!H28:L28)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D28:Z28,Vehicles_byAge!D28:Z28)/SUM(Vehicles_byAge!D28:Z28)","v":4.1937051714150462}]
[null,{"$f":"Vehicles!B24","v":2035},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2035,{"$f":"SUMPRODUCT(D29:H29,Vehicles_byAge!D29:H29)/SUM(Vehicles_byAge!D29:H29)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E29:I29,Vehicles_byAge!E29:I29)/SUM(Vehicles_byAge!E29:I29)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F29:J29,Vehicles_byAge!F29:J29)/SUM(Vehicles_byAge!F29:J29)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G29:K29,Vehicles_byAge!G29:K29)/SUM(Vehicles_byAge!G29:K29)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H29:L29,Vehicles_byAge!H29:L29)/SUM(Vehicles_byAge!H29:L29)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D29:Z29,Vehicles_byAge!D29:Z29)/SUM(Vehicles_byAge!D29:Z29)","v":4.1940419118260817}]
[null,{"$f":"Vehicles!B25","v":2036},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2036,{"$f":"SUMPRODUCT(D30:H30,Vehicles_byAge!D30:H30)/SUM(Vehicles_byAge!D30:H30)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E30:I30,Vehicles_byAge!E30:I30)/SUM(Vehicles_byAge!E30:I30)","v":4.094469933184004},{"$f":"SUMPRODUCT(F30:J30,Vehicles_byAge!F30:J30)/SUM(Vehicles_byAge!F30:J30)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G30:K30,Vehicles_byAge!G30:K30)/SUM(Vehicles_byAge!G30:K30)","v":4.1566975300726012},{"$f":"SUMPRODUCT(H30:L30,Vehicles_byAge!H30:L30)/SUM(Vehicles_byAge!H30:L30)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D30:Z30,Vehicles_byAge!D30:Z30)/SUM(Vehicles_byAge!D30:Z30)","v":4.1941629668602918}]
[null,{"$f":"Vehicles!B26","v":2037},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2037,{"$f":"SUMPRODUCT(D31:H31,Vehicles_byAge!D31:H31)/SUM(Vehicles_byAge!D31:H31)","v":4.0675032826761601},{"$f":"SUMPRODUCT(E31:I31,Vehicles_byAge!E31:I31)/SUM(Vehicles_byAge!E31:I31)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F31:J31,Vehicles_byAge!F31:J31)/SUM(Vehicles_byAge!F31:J31)","v":4.124137841508162},{"$f":"SUMPRODUCT(G31:K31,Vehicles_byAge!G31:K31)/SUM(Vehicles_byAge!G31:K31)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H31:L31,Vehicles_byAge!H31:L31)/SUM(Vehicles_byAge!H31:L31)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D31:Z31,Vehicles_byAge!D31:Z31)/SUM(Vehicles_byAge!D31:Z31)","v":4.194195421531127}]
[null,{"$f":"Vehicles!B27","v":2038},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2038,{"$f":"SUMPRODUCT(D32:H32,Vehicles_byAge!D32:H32)/SUM(Vehicles_byAge!D32:H32)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E32:I32,Vehicles_byAge!E32:I32)/SUM(Vehicles_byAge!E32:I32)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F32:J32,Vehicles_byAge!F32:J32)/SUM(Vehicles_byAge!F32:J32)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G32:K32,Vehicles_byAge!G32:K32)/SUM(Vehicles_byAge!G32:K32)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H32:L32,Vehicles_byAge!H32:L32)/SUM(Vehicles_byAge!H32:L32)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D32:Z32,Vehicles_byAge!D32:Z32)/SUM(Vehicles_byAge!D32:Z32)","v":4.1942012593347195}]
[null,{"$f":"Vehicles!B28","v":2039},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2039,{"$f":"SUMPRODUCT(D33:H33,Vehicles_byAge!D33:H33)/SUM(Vehicles_byAge!D33:H33)","v":4.0675032826761583},{"$f":"SUMPRODUCT(E33:I33,Vehicles_byAge!E33:I33)/SUM(Vehicles_byAge!E33:I33)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F33:J33,Vehicles_byAge!F33:J33)/SUM(Vehicles_byAge!F33:J33)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G33:K33,Vehicles_byAge!G33:K33)/SUM(Vehicles_byAge!G33:K33)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H33:L33,Vehicles_byAge!H33:L33)/SUM(Vehicles_byAge!H33:L33)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D33:Z33,Vehicles_byAge!D33:Z33)/SUM(Vehicles_byAge!D33:Z33)","v":4.1942017582955531}]
[null,{"$f":"Vehicles!B29","v":2040},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2040,{"$f":"SUMPRODUCT(D34:H34,Vehicles_byAge!D34:H34)/SUM(Vehicles_byAge!D34:H34)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E34:I34,Vehicles_byAge!E34:I34)/SUM(Vehicles_byAge!E34:I34)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F34:J34,Vehicles_byAge!F34:J34)/SUM(Vehicles_byAge!F34:J34)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G34:K34,Vehicles_byAge!G34:K34)/SUM(Vehicles_byAge!G34:K34)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H34:L34,Vehicles_byAge!H34:L34)/SUM(Vehicles_byAge!H34:L34)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D34:Z34,Vehicles_byAge!D34:Z34)/SUM(Vehicles_byAge!D34:Z34)","v":4.1942017166112233}]
[null,{"$f":"Vehicles!B30","v":2041},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2041,{"$f":"SUMPRODUCT(D35:H35,Vehicles_byAge!D35:H35)/SUM(Vehicles_byAge!D35:H35)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E35:I35,Vehicles_byAge!E35:I35)/SUM(Vehicles_byAge!E35:I35)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F35:J35,Vehicles_byAge!F35:J35)/SUM(Vehicles_byAge!F35:J35)","v":4.124137841508162},{"$f":"SUMPRODUCT(G35:K35,Vehicles_byAge!G35:K35)/SUM(Vehicles_byAge!G35:K35)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H35:L35,Vehicles_byAge!H35:L35)/SUM(Vehicles_byAge!H35:L35)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D35:Z35,Vehicles_byAge!D35:Z35)/SUM(Vehicles_byAge!D35:Z35)","v":4.1942016992127762}]
[null,{"$f":"Vehicles!B31","v":2042},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2042,{"$f":"SUMPRODUCT(D36:H36,Vehicles_byAge!D36:H36)/SUM(Vehicles_byAge!D36:H36)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E36:I36,Vehicles_byAge!E36:I36)/SUM(Vehicles_byAge!E36:I36)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F36:J36,Vehicles_byAge!F36:J36)/SUM(Vehicles_byAge!F36:J36)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G36:K36,Vehicles_byAge!G36:K36)/SUM(Vehicles_byAge!G36:K36)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H36:L36,Vehicles_byAge!H36:L36)/SUM(Vehicles_byAge!H36:L36)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D36:Z36,Vehicles_byAge!D36:Z36)/SUM(Vehicles_byAge!D36:Z36)","v":4.1942016947534357}]
[null,{"$f":"Vehicles!B32","v":2043},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2043,{"$f":"SUMPRODUCT(D37:H37,Vehicles_byAge!D37:H37)/SUM(Vehicles_byAge!D37:H37)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E37:I37,Vehicles_byAge!E37:I37)/SUM(Vehicles_byAge!E37:I37)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F37:J37,Vehicles_byAge!F37:J37)/SUM(Vehicles_byAge!F37:J37)","v":4.124137841508162},{"$f":"SUMPRODUCT(G37:K37,Vehicles_byAge!G37:K37)/SUM(Vehicles_byAge!G37:K37)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H37:L37,Vehicles_byAge!H37:L37)/SUM(Vehicles_byAge!H37:L37)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D37:Z37,Vehicles_byAge!D37:Z37)/SUM(Vehicles_byAge!D37:Z37)","v":4.1942016947534349}]
[null,{"$f":"Vehicles!B33","v":2044},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2044,{"$f":"SUMPRODUCT(D38:H38,Vehicles_byAge!D38:H38)/SUM(Vehicles_byAge!D38:H38)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E38:I38,Vehicles_byAge!E38:I38)/SUM(Vehicles_byAge!E38:I38)","v":4.0944699331840058},{"$f":"SUMPRODUCT(F38:J38,Vehicles_byAge!F38:J38)/SUM(Vehicles_byAge!F38:J38)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G38:K38,Vehicles_byAge!G38:K38)/SUM(Vehicles_byAge!G38:K38)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H38:L38,Vehicles_byAge!H38:L38)/SUM(Vehicles_byAge!H38:L38)","v":4.1923268621554239},{"$f":"SUMPRODUCT(D38:Z38,Vehicles_byAge!D38:Z38)/SUM(Vehicles_byAge!D38:Z38)","v":4.1942016947534331}]
[null,{"$f":"Vehicles!B34","v":2045},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2045,{"$f":"SUMPRODUCT(D39:H39,Vehicles_byAge!D39:H39)/SUM(Vehicles_byAge!D39:H39)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E39:I39,Vehicles_byAge!E39:I39)/SUM(Vehicles_byAge!E39:I39)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F39:J39,Vehicles_byAge!F39:J39)/SUM(Vehicles_byAge!F39:J39)","v":4.1241378415081638},{"$f":"SUMPRODUCT(G39:K39,Vehicles_byAge!G39:K39)/SUM(Vehicles_byAge!G39:K39)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H39:L39,Vehicles_byAge!H39:L39)/SUM(Vehicles_byAge!H39:L39)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D39:Z39,Vehicles_byAge!D39:Z39)/SUM(Vehicles_byAge!D39:Z39)","v":4.1942016947534357}]
[null,{"$f":"Vehicles!B35","v":2046},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2046,{"$f":"SUMPRODUCT(D40:H40,Vehicles_byAge!D40:H40)/SUM(Vehicles_byAge!D40:H40)","v":4.0675032826761601},{"$f":"SUMPRODUCT(E40:I40,Vehicles_byAge!E40:I40)/SUM(Vehicles_byAge!E40:I40)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F40:J40,Vehicles_byAge!F40:J40)/SUM(Vehicles_byAge!F40:J40)","v":4.1241378415081638},{"$f":"SUMPRODUCT(G40:K40,Vehicles_byAge!G40:K40)/SUM(Vehicles_byAge!G40:K40)","v":4.156697530072603},{"$f":"SUMPRODUCT(H40:L40,Vehicles_byAge!H40:L40)/SUM(Vehicles_byAge!H40:L40)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D40:Z40,Vehicles_byAge!D40:Z40)/SUM(Vehicles_byAge!D40:Z40)","v":4.1942016947534349}]
[null,{"$f":"Vehicles!B36","v":2047},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2047,{"$f":"SUMPRODUCT(D41:H41,Vehicles_byAge!D41:H41)/SUM(Vehicles_byAge!D41:H41)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E41:I41,Vehicles_byAge!E41:I41)/SUM(Vehicles_byAge!E41:I41)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F41:J41,Vehicles_byAge!F41:J41)/SUM(Vehicles_byAge!F41:J41)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G41:K41,Vehicles_byAge!G41:K41)/SUM(Vehicles_byAge!G41:K41)","v":4.156697530072603},{"$f":"SUMPRODUCT(H41:L41,Vehicles_byAge!H41:L41)/SUM(Vehicles_byAge!H41:L41)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D41:Z41,Vehicles_byAge!D41:Z41)/SUM(Vehicles_byAge!D41:Z41)","v":4.1942016947534349}]
[null,{"$f":"Vehicles!B37","v":2048},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2048,{"$f":"SUMPRODUCT(D42:H42,Vehicles_byAge!D42:H42)/SUM(Vehicles_byAge!D42:H42)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E42:I42,Vehicles_byAge!E42:I42)/SUM(Vehicles_byAge!E42:I42)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F42:J42,Vehicles_byAge!F42:J42)/SUM(Vehicles_byAge!F42:J42)","v":4.124137841508162},{"$f":"SUMPRODUCT(G42:K42,Vehicles_byAge!G42:K42)/SUM(Vehicles_byAge!G42:K42)","v":4.156697530072603},{"$f":"SUMPRODUCT(H42:L42,Vehicles_byAge!H42:L42)/SUM(Vehicles_byAge!H42:L42)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D42:Z42,Vehicles_byAge!D42:Z42)/SUM(Vehicles_byAge!D42:Z42)","v":4.194201694753434}]
[null,{"$f":"Vehicles!B38","v":2049},4,4.0199999999999996,4.0421100000000001,4.0665647655000008,4.0936277540144035,{"$f":"G42*(1+H$8)","v":4.1235951559876662},4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2049,{"$f":"SUMPRODUCT(D43:H43,Vehicles_byAge!D43:H43)/SUM(Vehicles_byAge!D43:H43)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E43:I43,Vehicles_byAge!E43:I43)/SUM(Vehicles_byAge!E43:I43)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F43:J43,Vehicles_byAge!F43:J43)/SUM(Vehicles_byAge!F43:J43)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G43:K43,Vehicles_byAge!G43:K43)/SUM(Vehicles_byAge!G43:K43)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H43:L43,Vehicles_byAge!H43:L43)/SUM(Vehicles_byAge!H43:L43)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D43:Z43,Vehicles_byAge!D43:Z43)/SUM(Vehicles_byAge!D43:Z43)","v":4.1942016947534349}]
[null,{"$f":"Vehicles!B39","v":2050},4,4.0199999999999996,4.0421100000000001,{"$f":"E43*(1+F$8)","v":4.0665647655000008},4.0936277540144035,4.1235951559876662,4.1568006121610148,4.1936207414074183,4.2344816436558954,4.2798665809933514,4.3303250886055586,4.3864838288473216,4.4490595803131505,4.518874854496036,4.5968767624041433,4.6841599216804255,4.7819944139708737,4.8918600897364097,5.0154888970459872,5.1549174148175574,5.3125524450310246,5.4912534265547039,5.6944366658735488,5.9262080662792167,null,2050,{"$f":"SUMPRODUCT(D44:H44,Vehicles_byAge!D44:H44)/SUM(Vehicles_byAge!D44:H44)","v":4.0675032826761592},{"$f":"SUMPRODUCT(E44:I44,Vehicles_byAge!E44:I44)/SUM(Vehicles_byAge!E44:I44)","v":4.0944699331840049},{"$f":"SUMPRODUCT(F44:J44,Vehicles_byAge!F44:J44)/SUM(Vehicles_byAge!F44:J44)","v":4.1241378415081629},{"$f":"SUMPRODUCT(G44:K44,Vehicles_byAge!G44:K44)/SUM(Vehicles_byAge!G44:K44)","v":4.1566975300726021},{"$f":"SUMPRODUCT(H44:L44,Vehicles_byAge!H44:L44)/SUM(Vehicles_byAge!H44:L44)","v":4.1923268621554248},{"$f":"SUMPRODUCT(D44:Z44,Vehicles_byAge!D44:Z44)/SUM(Vehicles_byAge!D44:Z44)","v":4.1942016947534331}]

{"sheet":"Emissions","index":5,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,4,17]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[null,"Year","Total","VKT","Effective","Emissions"]
[null,null,"Vehicles","per day","EF","tons"]
[null,{"$f":"Vehicles!B9","v":2020},{"$f":"Vehicles!C9","v":100000},{"$f":"Inputs!K19","v":40},{"$f":"EmFactor!AH14","v":4.1558829550262271},{"$f":"C9*D9*E9*365/1000000","v":6067.5891143382914}]
[null,{"$f":"Vehicles!B10","v":2021},{"$f":"Vehicles!C10","v":109770.24617722863},{"$f":"D9","v":40},{"$f":"EmFactor!AH15","v":4.1551913607334416},{"$f":"C10*D10*E10*365/1000000","v":6659.2991272855706}]
[null,{"$f":"Vehicles!B11","v":2022},{"$f":"Vehicles!C11","v":119580.77520372122},{"$f":"D10","v":40},{"$f":"EmFactor!AH16","v":4.1567174976166799},7257.1271097509716]
[null,{"$f":"Vehicles!B12","v":2023},{"$f":"Vehicles!C12","v":129314.46574044095},40,{"$f":"EmFactor!AH17","v":4.1594369172461416},7852.980295927372]
[null,{"$f":"Vehicles!B13","v":2024},{"$f":"Vehicles!C13","v":138893.84217920178},40,{"$f":"EmFactor!AH18","v":4.1629283996286004},8441.794754063445]
[null,{"$f":"Vehicles!B14","v":2025},{"$f":"Vehicles!C14","v":148247.47418495087},40,{"$f":"EmFactor!AH19","v":4.1668989886684908},9018.8908537073767]
[null,{"$f":"Vehicles!B15","v":2026},{"$f":"Vehicles!C15","v":157312.94072267486},40,{"$f":"EmFactor!AH20","v":4.1710961198250081},9580.0439910405148]
[null,{"$f":"Vehicles!B16","v":2027},{"$f":"Vehicles!C16","v":166041.34117250339},40,{"$f":"EmFactor!AH21","v":4.1753298361236144},10121.849541081992]
[null,{"$f":"Vehicles!B17","v":2028},{"$f":"Vehicles!C17","v":174393.83936423133},40,{"$f":"EmFactor!AH22","v":4.1794548659113673},10641.519235530708]
[null,{"$f":"Vehicles!B18","v":2029},{"$f":"Vehicles!C18","v":182340.74414394182},40,{"$f":"EmFactor!AH23","v":4.1833203196837427},11136.730205220651]
[null,{"$f":"Vehicles!B19","v":2030},{"$f":"Vehicles!C19","v":189871.83579619316},40,{"$f":"EmFactor!AH24","v":4.186745727751414},11606.198421164434]
[null,{"$f":"Vehicles!B20","v":2031},{"$f":"Vehicles!C20","v":197013.57110798784},40,{"$f":"EmFactor!AH25","v":4.1895514097973328},12050.817874936291]
[null,{"$f":"Vehicles!B21","v":2032},{"$f":"Vehicles!C21","v":203840.00238800119},40,{"$f":"EmFactor!AH26","v":4.1916227835184428},12474.537813749195]
[null,{"$f":"Vehicles!B22","v":2033},{"$f":"Vehicles!C22","v":210466.25101935639},40,{"$f":"EmFactor!AH27","v":4.1929646055065755},12884.172101196224]
[null,{"$f":"Vehicles!B23","v":2034},{"$f":"Vehicles!C23","v":217023.9331872687},40,{"$f":"EmFactor!AH28","v":4.1937051714150462},13287.962107552921]
[null,{"$f":"Vehicles!B24","v":2035},{"$f":"Vehicles!C24","v":223630.51115733528},40,{"$f":"EmFactor!AH29","v":4.1940419118260817},13693.569753731535]
[null,{"$f":"Vehicles!B25","v":2036},{"$f":"Vehicles!C25","v":230369.12086117765},40,{"$f":"EmFactor!AH30","v":4.1941629668602918},14106.602277192063]
[null,{"$f":"Vehicles!B26","v":2037},{"$f":"Vehicles!C26","v":237286.93562704691},40,{"$f":"EmFactor!AH31","v":4.194195421531127},14530.325573343227]
[null,{"$f":"Vehicles!B27","v":2038},{"$f":"Vehicles!C27","v":244406.50321363827},40,{"$f":"EmFactor!AH32","v":4.1942012593347195},14966.314928096257]
[null,{"$f":"Vehicles!B28","v":2039},{"$f":"Vehicles!C28","v":251738.73217479204},40,{"$f":"EmFactor!AH33","v":4.1942017582955531},15415.308283531651]
[null,{"$f":"Vehicles!B29","v":2040},{"$f":"Vehicles!C29","v":259290.8771860674},40,{"$f":"EmFactor!AH34","v":4.1942017166112233},15877.766336053333]
[null,{"$f":"Vehicles!B30","v":2041},{"$f":"Vehicles!C30","v":267069.59976581251},40,{"$f":"EmFactor!AH35","v":4.1942016992127762},16354.099029529365]
[null,{"$f":"Vehicles!B31","v":2042},{"$f":"Vehicles!C31","v":275081.68705054291},40,{"$f":"EmFactor!AH36","v":4.1942016947534357},16844.72193913611]
[null,{"$f":"Vehicles!B32","v":2043},{"$f":"Vehicles!C32","v":283334.13766205916},40,{"$f":"EmFactor!AH37","v":4.1942016947534349},17350.063597310189]
[null,{"$f":"Vehicles!B33","v":2044},{"$f":"Vehicles!C33","v":291834.16179192095},40,{"$f":"EmFactor!AH38","v":4.1942016947534331},17870.565505229486]
[null,{"$f":"Vehicles!B34","v":2045},{"$f":"Vehicles!C34","v":300589.18664567859},40,{"$f":"EmFactor!AH39","v":4.1942016947534357},18406.682470386386]
[null,{"$f":"Vehicles!B35","v":2046},{"$f":"Vehicles!C35","v":309606.86224504898},40,{"$f":"EmFactor!AH40","v":4.1942016947534349},18958.882944497975]
[null,{"$f":"Vehicles!B36","v":2047},{"$f":"Vehicles!C36","v":318895.06811240048},40,{"$f":"EmFactor!AH41","v":4.1942016947534349},19527.649432832914]
[null,{"$f":"Vehicles!B37","v":2048},{"$f":"Vehicles!C37","v":328461.92015577242},40,{"$f":"EmFactor!AH42","v":4.194201694753434},20113.478915817894]
[null,{"$f":"Vehicles!B38","v":2049},{"$f":"Vehicles!C38","v":338315.77776044566},40,{"$f":"EmFactor!AH43","v":4.1942016947534349},20716.883283292438]
[null,{"$f":"Vehicles!B39","v":2050},{"$f":"Vehicles!C39","v":348465.25109325926},40,{"$f":"EmFactor!AH44","v":4.1942016947534331},21338.389781791218]

{"sheet":"Comparison","index":6,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,4,17]]}
[]
[null,"Vehicular Air Pollution Information System"]
[]
[]
[]
[]
[null,"Year","Em Base","Em New"]
[null,null,"ktons","ktons"]
[null,{"$f":"Vehicles!B9","v":2020},6067.5891143382914,{"$f":"Emissions!F9","v":6067.5891143382914}]
[null,{"$f":"Vehicles!B10","v":2021},6659.2991272855706,{"$f":"Emissions!F10","v":6659.2991272855706}]
[null,{"$f":"Vehicles!B11","v":2022},7257.1271097509716,{"$f":"Emissions!F11","v":7257.1271097509716}]
[null,{"$f":"Vehicles!B12","v":2023},7852.980295927372,{"$f":"Emissions!F12","v":7852.980295927372}]
[null,{"$f":"Vehicles!B13","v":2024},8441.794754063445,{"$f":"Emissions!F13","v":8441.794754063445}]
[null,{"$f":"Vehicles!B14","v":2025},9018.8908537073767,{"$f":"Emissions!F14","v":9018.8908537073767}]
[null,{"$f":"Vehicles!B15","v":2026},9580.0439910405148,{"$f":"Emissions!F15","v":9580.0439910405148}]
[null,{"$f":"Vehicles!B16","v":2027},10121.849541081992,{"$f":"Emissions!F16","v":10121.849541081992}]
[null,{"$f":"Vehicles!B17","v":2028},10641.519235530708,{"$f":"Emissions!F17","v":10641.519235530708}]
[null,{"$f":"Vehicles!B18","v":2029},11136.730205220651,{"$f":"Emissions!F18","v":11136.730205220651}]
[null,{"$f":"Vehicles!B19","v":2030},11606.198421164434,{"$f":"Emissions!F19","v":11606.198421164434}]
[null,{"$f":"Vehicles!B20","v":2031},12050.817874936291,{"$f":"Emissions!F20","v":12050.817874936291}]
[null,{"$f":"Vehicles!B21","v":2032},12474.537813749195,{"$f":"Emissions!F21","v":12474.537813749195}]
[null,{"$f":"Vehicles!B22","v":2033},12884.172101196224,{"$f":"Emissions!F22","v":12884.172101196224}]
[null,{"$f":"Vehicles!B23","v":2034},13287.962107552921,{"$f":"Emissions!F23","v":13287.962107552921}]
[null,{"$f":"Vehicles!B24","v":2035},13693.569753731535,{"$f":"Emissions!F24","v":13693.569753731535}]
[null,{"$f":"Vehicles!B25","v":2036},14106.602277192063,{"$f":"Emissions!F25","v":14106.602277192063}]
[null,{"$f":"Vehicles!B26","v":2037},14530.325573343227,{"$f":"Emissions!F26","v":14530.325573343227}]
[null,{"$f":"Vehicles!B27","v":2038},14966.314928096257,{"$f":"Emissions!F27","v":14966.314928096257}]
[null,{"$f":"Vehicles!B28","v":2039},15415.308283531651,{"$f":"Emissions!F28","v":15415.308283531651}]
[null,{"$f":"Vehicles!B29","v":2040},15877.766336053333,{"$f":"Emissions!F29","v":15877.766336053333}]
[null,{"$f":"Vehicles!B30","v":2041},16354.099029529365,{"$f":"Emissions!F30","v":16354.099029529365},null,"Go back to inputs page or each of the calculation pages to make changes and see how it effects the emissions"]
[null,{"$f":"Vehicles!B31","v":2042},16844.72193913611,{"$f":"Emissions!F31","v":16844.72193913611}]
[null,{"$f":"Vehicles!B32","v":2043},17350.063597310189,{"$f":"Emissions!F32","v":17350.063597310189}]
[null,{"$f":"Vehicles!B33","v":2044},17870.565505229486,{"$f":"Emissions!F33","v":17870.565505229486}]
[null,{"$f":"Vehicles!B34","v":2045},18406.682470386386,{"$f":"Emissions!F34","v":18406.682470386386}]
[null,{"$f":"Vehicles!B35","v":2046},18958.882944497975,{"$f":"Emissions!F35","v":18958.882944497975}]
[null,{"$f":"Vehicles!B36","v":2047},19527.649432832914,{"$f":"Emissions!F36","v":19527.649432832914}]
[null,{"$f":"Vehicles!B37","v":2048},20113.478915817894,{"$f":"Emissions!F37","v":20113.478915817894}]
[null,{"$f":"Vehicles!B38","v":2049},20716.883283292438,{"$f":"Emissions!F38","v":20716.883283292438}]
[null,{"$f":"Vehicles!B39","v":2050},21338.389781791218,{"$f":"Emissions!F39","v":21338.389781791218}]