{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["User Guide","General Calculator","Detailed Calculator","General Calculator_EXAMPLE","eGRID2020 Subregion","Diesel TRU Emission Factors","TRU Ops & Costs","Diesel Fuel Prices","Electricity Prices","Lookup","References"],"not_rendered":{"images":2,"defined_names":20,"comments":5},"read":"whole","date_system":"1900"}

{"sheet":"User Guide","index":0,"n_rows":153,"n_cols":9,"rows_kept":153,"merged":[[0,1,3,6],[1,8,1,10],[2,8,2,10],[5,1,9,9],[11,1,12,9],[18,1,20,9],[22,1,24,9],[32,2,32,9],[34,1,35,9],[39,1,40,9],[42,1,42,9],[44,1,45,9],[47,1,47,9],[49,1,49,9],[51,1,51,9],[53,1,55,9],[57,1,59,9],[61,1,64,9],[66,1,68,9],[72,1,73,9],[75,1,75,9],[77,1,78,9],[80,1,81,9],[83,1,83,9],[85,1,85,9],[87,1,87,9],[89,1,90,9],[92,1,104,9],[106,1,108,9],[110,1,113,9],[115,1,118,9],[122,1,122,9],[124,1,124,9],[127,1,127,9],[132,2,132,9],[133,2,133,9],[134,2,134,9],[135,2,135,9],[136,2,136,9],[137,2,137,9],[138,2,138,9],[139,2,139,9],[140,2,140,9],[141,2,141,9],[142,2,142,9],[143,2,143,9],[144,2,144,9],[145,2,145,8],[148,2,148,9],[149,2,149,9],[150,2,150,9],[151,2,151,9],[152,2,152,9]]}
["User Guide for Shore Power Emissions Calculator","User Guide: Transportation Refrigeration Unit (TRU) Emissions Calculator"]
[{"$nulls":8},"Go to General Calculator"]
[{"$nulls":8},"Go to Detailed Calculator"]
[]
[]
[null,"The Transportaion Refrigeration Unit (TRU) Emissions Calculator can calculate emissions of criteria and greenhouse gas pollutants based on equipment and fuel inputs, and the regional electricity grid mix. TRU emissions are estimated using emission factors from the United States Environmental Protection Agency’s (EPA) Emissions & Generation Resource Integrated Database (eGRID) 2020 data,1 and diesel TRU emissions are estimated using outputs from EPA’s MOVES3 emissions model.2 \n"]
[]
[]
[]
[]
[]
[null,"Emission reductions and costs are for stationary operation only. Calculator does not\naccount for onroad operation."]
[]
[]
[null,"The calculator provides two primary data input modes:"]
[null,"General Calculator"]
[null,"Detailed Calculator"]
[]
[null,"The General Calculator is appropriate for users who will be using default values for diesel TRU, fuel, and electric grid parameters. The Detailed Calculator is appropriate for users who can supply inputs to specify TRU equipment and operating details, and/or electricity generation emission rates. "]
[]
[]
[]
[null,"User input is required in blue cells (via dropdown menus or numeric input); default parameters are shown in white cells; calculator output is shown in grey/brown cells. Non-user input cells are protected to avoid inadvertent changes. Cells may be unprotected if necessary by selecting “Unprotect Sheet” in the Excel \"Review\" ribbon. No password is required."]
[]
[]
[]
[null,"Placing a mouse over cells with red flags in the upper right corner displays definitions and additional information:"]
[null,"Example"]
[]
[null,"The General Calculator_EXAMPLE tab provides a read-only view of a completed General Calculator screen for reference."]
[null,"The inputs on the Example tab reflect a typical (but hypothetical) project."]
[]
[null,"Footnotes","are listed at the bottom of this page."]
[]
[null,"A list of acronyms and abbreviations used in this guide and in the TRU calculator can be found at the end of this document."]
[]
[null,"Acronyms and Abbreviations"]
[]
[null,"General Calculator"]
[null,"The General Calculator is found in the General Calculator tab and is available for users who will rely on default values3 for estimating TRU emissions."]
[]
[]
[null,"1. Select the General Calculator tab in the TRU Emissions Calculator Workbook."]
[]
[null,"2. Select the TRU Type using the dropdown menu. Selections include Trailer TRUs above and below 25 hp, and Truck TRUs (< 16 hp)."]
[]
[]
[null,"3. Enter the TRU engine Model Year using the dropdown menu."]
[]
[null,"4. Enter the Number of TRUs for the selected TRU Type."]
[]
[null,"5. Select the Plug Location (dock or yard)."]
[]
[null,"6. Select the eGRID Subregion containing the electric charging area of interest using the dropdown menu. Select the \"?\" icon to identify the appropriate eGRID2020 subregion. Return to the General Calculator using the link at the top of the screen."]
[]
[]
[]
[null,"7. After specifying the required inputs, the General Calculator displays the default values that will be used in the\nemissions and cost calculations, including TRU power rating, annual operating hours, time with plug-in access, fuel\nand electricity prices, and incremental eTRU capital and operation/maintenance costs. "]
[]
[]
[]
[null,"8. Energy and emissions outputs are displayed to the right. The Annual Energy Consumption displaced from diesel TRUs as well as the energy consumed by eTRUs are shown in kWhs. Differences in emissions are presented in absolute and percentage terms. Negative differences show reductions in emissions, positive differences show increases in emissions. The equations used to calculate emission reductions are provided on the References tab. "]
[]
[]
[]
[]
[null,"9. Cost calculation results are presented at the far right of the screen. The number of TRUs are multiplied by incremental per unit costs/savings to obtain total eTRU capital and charging infrastructure costs, and total operation and maintenance savings. All prices are adjusted to 2020 dollars using the Consumer Price Index (see References tab)."]
[]
[]
[]
[null,"Detailed Calculator"]
[]
[null,"The Detailed Calculator is similar in format to the General Calculator, with additional functionality allowing the user to specify alternate TRU characteristics and operating details, as well as specific electric generation emission rates."]
[]
[]
[null,"1. Select the Detailed Calculator tab in the TRU Emissions Calculator Workbook."]
[]
[null,"2. Select the User Type using the dropdown menu that best describes your role/organization. Selections include Fleet Manager, Agency Manager, (equipment) Vendor/Manufacturer, Facility Operator (e.g. for distribution centers), or Other."]
[]
[]
[null,"3. Select the TRU Type using the dropdown menu. Selections include Trailer TRUs above and below 25 hp, and Truck TRUs (< 16 hp)."]
[]
[]
[null,"4. Enter the TRU engine Model Year using the dropdown menu."]
[]
[null,"5. Enter the Number of TRUs for the selected TRU Type."]
[]
[null,"6. Select the Plug Location (dock or yard)."]
[]
[null,"7. Select the eGRID Subregion containing the electric charging area of interest using the dropdown menu. Select the \"?\" icon to identify the appropriate eGRID2020 subregion. Return to the Detailed Calculator using the link at the top of the screen. To input user-defined eGRID emissions rates, enter your own values at the bottom of the eGRID2020 Subregion tab.  Then select the \"USER DEFINED\" eGRID subregion in the drop-down list."]
[]
[]
[null,"8. The Detailed Calculator allows you to replace many off the default values3 used in the General Calculator with alternative values. Parameters that may be replaced include:\n\n    -  TRU Power Rating (hp)\n    -  Average TRU Load Factor (average fraction of rated power used, > 0 and <= 1.0)\n    -  Total Annual Operating Hours per TRU (>0 and <= 8,760)\n    -  Annual Engine Hours Stationary with Plug-in Access per TRU (>0 and <= total hours per TRU)\n    -  eTRU-to-Plug Ratio (total number of eTRUs divided by total number of plugs)\n    -  Average Regional Diesel Fuel Price ($/gal)\n    -  Average Regional Electricity Price ($/kWh)\n    -  Incremental Capital Cost per eTRU ($)\n    -  Electric Infrastructure Capital Cost per eTRU ($)4\n    -  Annual Maintenance Savings per eTRU ($) "]
{"$rows_empty":13}
[null,"The default values for these parameters are based on recent research, with sources documented on the References tab. Defaults are shown in the Calculator in the first (white) column and are used if no value is entered. To use your own value instead of the default, enter it in the second (blue) column."]
[]
[]
[]
[null,"9. Energy and emissions outputs are displayed to the right. The Annual Energy Consumption displaced from diesel TRUs as well as the energy consumed by eTRUs are shown in kWhs. Differences in emissions are presented in absolute and percentage terms. Negative differences show reductions in emissions, positive differences show increases in emissions. The equations used to calculate emission reductions are provided on the References tab.\n\nThe Annual Energy Consumption Displaced by diesel TRUs is calculated as:\n"]
[]
[]
[]
[]
[null,"10. Cost calculation results are presented at the far right of the screen. Electric plug and installation costs are divided by the eTRU-to-Plug ratio to determine infrastructure costs per eTRU. The number of TRUs are multiplied by incremental per unit costs/savings to obtain total eTRU capital and charging infrastructure costs, and total operation and maintenance savings. All prices are adjusted to 2020 dollars using the Consumer Price Index (see References tab)."]
[]
[]
[]
[]
[null,"Footnotes"]
[]
[null,"(1) See https://www.epa.gov/egrid for emissions other than PM2.5. PM2.5 emission factors developed separately -"]
[null,"      see https://www.epa.gov/egrid/egrid-related-materials."]
[null,"(2) See https://www.epa.gov/moves."]
[null,"(3) Details regarding default values are provided in the eGRID2020 Subregion, Diesel TRU Emission Factors, "]
[null,"      TRU Ops & Costs, Diesel Fuel Prices, and Electricity Prices tabs at the bottom of the screen."]
[null,"(4) Truck eTRU capital = Level 2 charger + installation"]
[null,"      Trailer eTRU capital = yard outlet + trailer wiring & receptacle cost"]
[]
[null,"Acronyms and Abbreviations"]
[]
[null,"CH4","Methane"]
[null,"CO2","Carbon dioxide"]
[null,"CO2e","Carbon dioxide-equivalents (CO2 + 25 x CH4 + 298 x N2O)"]
[null,"eGRID","Emissions & Generation Resource Integrated Database"]
[null,"EPA","United States Environmental Protection Agency"]
[null,"eTRU","Electric Transportation Refrigeration Unit"]
[null,"g","Grams"]
[null,"gal","Gallon"]
[null,"GGL","Gross grid loss"]
[null,"hp","Horsepower"]
[null,"hph","Horespower-hour"]
[null,"kW","Kilowatt"]
[null,"kWh","Kilowatt-hour"]
[null,"MOVES","MOtor Vehicle Emissions Simulator"]
[null,"MT","Metric Tons"]
[null,"N2O","Nitrous oxide"]
[null,"NOx","Nitrogen oxides"]
[null,"PM2.5","Particulate matter 2.5µm or smaller in diameter"]
[null,"SCC","Source Classification Code"]
[null,"SO2","Sulfur dioxide"]
[null,"TRU","Transportation Refrigeration Unit"]

{"sheet":"General Calculator","index":1,"n_rows":41,"n_cols":56,"rows_kept":41,"merged":[[0,21,0,47],[0,49,0,55],[1,21,1,27],[1,29,1,35],[1,37,1,41],[1,43,1,47],[1,49,1,51],[1,53,1,55]]}
[null,"Emissions Calculator: Transport Refrigeration Unit (TRU) - General Calculator",{"$nulls":19},"Annual Emissions Results - Diesel TRU vs. eTRU",{"$nulls":27},"Incremental Costs/Savings - Diesel TRU vs. eTRU"]
[{"$nulls":21},"Diesel TRU Emissions (MT)",{"$nulls":7},"eTRU Emissions (MT)",{"$nulls":7},"Difference (MT)",{"$nulls":5},"Percent Difference",{"$nulls":5},"Incremental Costs",{"$nulls":3},"Operational Savings"]
["User Type","TRU Type","Model Year","Number of TRUs","Plug Location","eGRID Subregion","TRU Power Rating (hp)","Average TRU Load Factor","Total Annual Operating Hours per TRU","Percent of Annual Operating Hours Stationary with Plug-in Access","Annual Engine Hours Stationary with Plug-in Access per TRU","Average Regional Diesel Fuel Price ($/gal)","Average Regional Electricity Price ($/kWh)","Incremental Capital Cost per eTRU ($)","Electric Infrastructure Capital Cost per eTRU ($)","Annual Maintenance Savings per eTRU ($)",null,"Annual Diesel TRU Energy Consumption Displaced (kWh)","Annual eTRU Energy Consumption (kWh)","GGL (%)",null,"NOx","SO2","PM2.5","CO2","CH4","N2O","CO2e",null,"NOx","SO2","PM2.5","CO2","CH4","N2O","CO2e",null,"NOx","SO2","PM2.5","CO2","CO2e",null,"NOx","SO2","PM2.5","CO2","CO2e",null,"Total eTRU Capital Cost ($)","Total Electric Infrastructure Cost ($)","Total Capital Cost ($)",null,"Annual eTRU Maintenance Savings ($)","Annual eTRU Operating Savings ($)","Total eTRU Savings ($)"]
["Dropdown","Dropdown","Dropdown","Numeric Input","Dropdown","Dropdown","Default","Default","Default","Default","Default","Default","Default","Default","Default","Default",null,"Output","Output","Output",null,"Output","Output","Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output",null,"Output","Output","Output",null,"Output","Output","Output"]
["Agency Manager",{"$nulls":5},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",$I5*$J5)","v":""},{"$f":"IF(ISBLANK($F5),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F5,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F5),\"\",VLOOKUP($F5,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",IF(E5=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",$K5*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),ISBLANK($D5)),\"\",$D5*$G5*0.7457*$H5*$K5)","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),ISBLANK($D5)),\"\",R5/EfficiencyImprovement)","v":""},{"$f":"IF(ISBLANK($F5),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F5,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",$R5*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F5),\"\",R5*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F5),\"\",ROUND(Y5*References!$B$28+Z5*References!$B$29+'General Calculator'!AA5*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F5,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F5,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F5,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F5,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",$S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F5,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",$S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F5,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F5),\"\",ROUND(AG5*References!$B$28+AH5*References!$B$29+'General Calculator'!AI5*References!$B$30,1))","v":""},null,{"$f":"IF(OR($V5=\"\",$AD5=\"\"),\"\",ROUND($AD5-$V5,4))","v":""},{"$f":"IF(OR($W5=\"\",$AE5=\"\"),\"\",ROUND($AE5-$W5,4))","v":""},{"$f":"IF(OR($X5=\"\",$AF5=\"\"),\"\",ROUND($AF5-$X5,4))","v":""},{"$f":"IF(OR($Y5=\"\",$AG5=\"\"),\"\",ROUND($AG5-$Y5,1))","v":""},{"$f":"IF(OR($AB5=\"\",$AJ5=\"\"),\"\",ROUND($AJ5-$AB5,1))","v":""},null,{"$f":"IF(OR($V5=\"\",$AL5=\"\",$V5=0),\"\",ROUND($AL5/$V5,2))","v":""},{"$f":"IF(OR($W5=\"\",$AM5=\"\",$W5=0),\"\", $AM5/$W5)","v":""},{"$f":"IF(OR($X5=\"\",$AN5=\"\",$X5=0),\"\",ROUND($AN5/$X5,2))","v":""},{"$f":"IF(OR($Y5=\"\",$AO5=\"\",$Y5=0),\"\",ROUND($AO5/$Y5,2))","v":""},{"$f":"IF(OR($AB5=\"\",$AP5=\"\",$AB5=0),\"\",ROUND($AP5/$AB5,2))","v":""},null,{"$f":"IF(OR(ISBLANK($D5),$N5=\"\"),\"\",$D5*$N5)","v":""},{"$f":"IF(OR(ISBLANK($D5),$O5=\"\"),\"\",$D5*$O5)","v":""},{"$f":"IF(OR($AX5=\"\",$AY5=\"\"),\"\",$AX5+$AY5)","v":""},null,{"$f":"IF(OR(ISBLANK($D5),$P5=\"\"),\"\",$D5*$P5)","v":""},{"$f":"IF(OR($R5=\"\",$L5=\"\",$M5=\"\",$S5=\"\",$T5=\"\"),\"\",($R5*$L5*GalTokWh)-($S5*$M5*(1+$T5)))","v":""},{"$f":"IF(OR($BB5=\"\",$BC5=\"\"),\"\",$BB5+$BC5)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",$I6*$J6)","v":""},{"$f":"IF(ISBLANK($F6),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F6,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F6),\"\",VLOOKUP($F6,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",IF(E6=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",$K6*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),ISBLANK($D6)),\"\",$D6*$G6*0.7457*$H6*$K6)","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),ISBLANK($D6)),\"\",R6/EfficiencyImprovement)","v":""},{"$f":"IF(ISBLANK($F6),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F6,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",$R6*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F6),\"\",R6*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F6),\"\",ROUND(Y6*References!$B$28+Z6*References!$B$29+'General Calculator'!AA6*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F6,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F6,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F6,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F6,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",$S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F6,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",$S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F6,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F6),\"\",ROUND(AG6*References!$B$28+AH6*References!$B$29+'General Calculator'!AI6*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W6=\"\",AM6=\"\",W6=0),\"\", AM6/W6)","v":""},"","","",null,"","",{"$f":"IF(OR($AX6=\"\",$AY6=\"\"),\"\",$AX6+$AY6)","v":""},null,"",{"$f":"IF(OR($R6=\"\",$L6=\"\",$M6=\"\",$S6=\"\",$T6=\"\"),\"\",($R6*$L6*GalTokWh)-($S6*$M6*(1+$T6)))","v":""},{"$f":"IF(OR($BB6=\"\",$BC6=\"\"),\"\",$BB6+$BC6)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F7),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F7,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F7),\"\",VLOOKUP($F7,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",IF(E7=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",$K7*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F7),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F7,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",$R7*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F7),\"\",R7*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F7),\"\",ROUND(Y7*References!$B$28+Z7*References!$B$29+'General Calculator'!AA7*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F7,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F7,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F7,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F7,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",$S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F7,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",$S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F7,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F7),\"\",ROUND(AG7*References!$B$28+AH7*References!$B$29+'General Calculator'!AI7*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W7=\"\",$AM7=\"\",$W7=0),\"\", $AM7/$W7)","v":""},"","","",null,"","",{"$f":"IF(OR($AX7=\"\",$AY7=\"\"),\"\",$AX7+$AY7)","v":""},null,"",{"$f":"IF(OR($R7=\"\",$L7=\"\",$M7=\"\",$S7=\"\",$T7=\"\"),\"\",($R7*$L7*GalTokWh)-($S7*$M7*(1+$T7)))","v":""},{"$f":"IF(OR($BB7=\"\",$BC7=\"\"),\"\",$BB7+$BC7)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F8),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F8,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F8),\"\",VLOOKUP($F8,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",IF(E8=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",$K8*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F8),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F8,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",$R8*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F8),\"\",R8*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F8),\"\",ROUND(Y8*References!$B$28+Z8*References!$B$29+'General Calculator'!AA8*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F8,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F8,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F8,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F8,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",$S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F8,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",$S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F8,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F8),\"\",ROUND(AG8*References!$B$28+AH8*References!$B$29+'General Calculator'!AI8*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W8=\"\",AM8=\"\",W8=0),\"\", AM8/W8)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F9),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F9,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F9),\"\",VLOOKUP($F9,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",IF(E9=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",$K9*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F9),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F9,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",$R9*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F9),\"\",R9*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F9),\"\",ROUND(Y9*References!$B$28+Z9*References!$B$29+'General Calculator'!AA9*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F9,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F9,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F9,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F9,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",$S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F9,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",$S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F9,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F9),\"\",ROUND(AG9*References!$B$28+AH9*References!$B$29+'General Calculator'!AI9*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W9=\"\",$AM9=\"\",$W9=0),\"\", $AM9/$W9)","v":""},"","","",null,"","",{"$f":"IF(OR($AX9=\"\",$AY9=\"\"),\"\",$AX9+$AY9)","v":""},null,"",{"$f":"IF(OR($R9=\"\",$L9=\"\",$M9=\"\",$S9=\"\",$T9=\"\"),\"\",($R9*$L9*GalTokWh)-($S9*$M9*(1+$T9)))","v":""},{"$f":"IF(OR($BB9=\"\",$BC9=\"\"),\"\",$BB9+$BC9)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F10),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F10,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F10),\"\",VLOOKUP($F10,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",IF(E10=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",$K10*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F10),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F10,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",$R10*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F10),\"\",R10*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F10),\"\",ROUND(Y10*References!$B$28+Z10*References!$B$29+'General Calculator'!AA10*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F10,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F10,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F10,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F10,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",$S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F10,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",$S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F10,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F10),\"\",ROUND(AG10*References!$B$28+AH10*References!$B$29+'General Calculator'!AI10*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W10=\"\",AM10=\"\",W10=0),\"\", AM10/W10)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F11),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F11,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F11),\"\",VLOOKUP($F11,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",IF(E11=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",$K11*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F11),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F11,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",$R11*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F11),\"\",R11*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F11),\"\",ROUND(Y11*References!$B$28+Z11*References!$B$29+'General Calculator'!AA11*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F11,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F11,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F11,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F11,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",$S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F11,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",$S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F11,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F11),\"\",ROUND(AG11*References!$B$28+AH11*References!$B$29+'General Calculator'!AI11*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W11=\"\",$AM11=\"\",$W11=0),\"\", $AM11/$W11)","v":""},"","","",null,"","",{"$f":"IF(OR($AX11=\"\",$AY11=\"\"),\"\",$AX11+$AY11)","v":""},null,"",{"$f":"IF(OR($R11=\"\",$L11=\"\",$M11=\"\",$S11=\"\",$T11=\"\"),\"\",($R11*$L11*GalTokWh)-($S11*$M11*(1+$T11)))","v":""},{"$f":"IF(OR($BB11=\"\",$BC11=\"\"),\"\",$BB11+$BC11)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F12),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F12,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F12),\"\",VLOOKUP($F12,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",IF(E12=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",$K12*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F12),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F12,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",$R12*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F12),\"\",R12*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F12),\"\",ROUND(Y12*References!$B$28+Z12*References!$B$29+'General Calculator'!AA12*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F12,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F12,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F12,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F12,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",$S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F12,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",$S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F12,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F12),\"\",ROUND(AG12*References!$B$28+AH12*References!$B$29+'General Calculator'!AI12*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W12=\"\",AM12=\"\",W12=0),\"\", AM12/W12)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F13),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F13,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F13),\"\",VLOOKUP($F13,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",IF(E13=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",$K13*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F13),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F13,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",$R13*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F13),\"\",R13*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F13),\"\",ROUND(Y13*References!$B$28+Z13*References!$B$29+'General Calculator'!AA13*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F13,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F13,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F13,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F13,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",$S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F13,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",$S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F13,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F13),\"\",ROUND(AG13*References!$B$28+AH13*References!$B$29+'General Calculator'!AI13*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W13=\"\",$AM13=\"\",$W13=0),\"\", $AM13/$W13)","v":""},"","","",null,"","",{"$f":"IF(OR($AX13=\"\",$AY13=\"\"),\"\",$AX13+$AY13)","v":""},null,"",{"$f":"IF(OR($R13=\"\",$L13=\"\",$M13=\"\",$S13=\"\",$T13=\"\"),\"\",($R13*$L13*GalTokWh)-($S13*$M13*(1+$T13)))","v":""},{"$f":"IF(OR($BB13=\"\",$BC13=\"\"),\"\",$BB13+$BC13)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F14),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F14,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F14),\"\",VLOOKUP($F14,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",IF(E14=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",$K14*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F14),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F14,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",$R14*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F14),\"\",R14*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F14),\"\",ROUND(Y14*References!$B$28+Z14*References!$B$29+'General Calculator'!AA14*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F14,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F14,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F14,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F14,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",$S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F14,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",$S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F14,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F14),\"\",ROUND(AG14*References!$B$28+AH14*References!$B$29+'General Calculator'!AI14*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W14=\"\",AM14=\"\",W14=0),\"\", AM14/W14)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F15),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F15,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F15),\"\",VLOOKUP($F15,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",IF(E15=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",$K15*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F15),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F15,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",$R15*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F15),\"\",R15*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F15),\"\",ROUND(Y15*References!$B$28+Z15*References!$B$29+'General Calculator'!AA15*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F15,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F15,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F15,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F15,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",$S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F15,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",$S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F15,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F15),\"\",ROUND(AG15*References!$B$28+AH15*References!$B$29+'General Calculator'!AI15*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W15=\"\",$AM15=\"\",$W15=0),\"\", $AM15/$W15)","v":""},"","","",null,"","",{"$f":"IF(OR($AX15=\"\",$AY15=\"\"),\"\",$AX15+$AY15)","v":""},null,"",{"$f":"IF(OR($R15=\"\",$L15=\"\",$M15=\"\",$S15=\"\",$T15=\"\"),\"\",($R15*$L15*GalTokWh)-($S15*$M15*(1+$T15)))","v":""},{"$f":"IF(OR($BB15=\"\",$BC15=\"\"),\"\",$BB15+$BC15)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F16),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F16,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F16),\"\",VLOOKUP($F16,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",IF(E16=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",$K16*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F16),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F16,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",$R16*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F16),\"\",R16*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F16),\"\",ROUND(Y16*References!$B$28+Z16*References!$B$29+'General Calculator'!AA16*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F16,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F16,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F16,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F16,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",$S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F16,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",$S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F16,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F16),\"\",ROUND(AG16*References!$B$28+AH16*References!$B$29+'General Calculator'!AI16*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W16=\"\",AM16=\"\",W16=0),\"\", AM16/W16)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F17),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F17,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F17),\"\",VLOOKUP($F17,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",IF(E17=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",$K17*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F17),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F17,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",$R17*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F17),\"\",R17*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F17),\"\",ROUND(Y17*References!$B$28+Z17*References!$B$29+'General Calculator'!AA17*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F17,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F17,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F17,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F17,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",$S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F17,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",$S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F17,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F17),\"\",ROUND(AG17*References!$B$28+AH17*References!$B$29+'General Calculator'!AI17*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W17=\"\",$AM17=\"\",$W17=0),\"\", $AM17/$W17)","v":""},"","","",null,"","",{"$f":"IF(OR($AX17=\"\",$AY17=\"\"),\"\",$AX17+$AY17)","v":""},null,"",{"$f":"IF(OR($R17=\"\",$L17=\"\",$M17=\"\",$S17=\"\",$T17=\"\"),\"\",($R17*$L17*GalTokWh)-($S17*$M17*(1+$T17)))","v":""},{"$f":"IF(OR($BB17=\"\",$BC17=\"\"),\"\",$BB17+$BC17)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F18),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F18,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F18),\"\",VLOOKUP($F18,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",IF(E18=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",$K18*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F18),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F18,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",$R18*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F18),\"\",R18*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F18),\"\",ROUND(Y18*References!$B$28+Z18*References!$B$29+'General Calculator'!AA18*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F18,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F18,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F18,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F18,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",$S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F18,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",$S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F18,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F18),\"\",ROUND(AG18*References!$B$28+AH18*References!$B$29+'General Calculator'!AI18*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W18=\"\",AM18=\"\",W18=0),\"\", AM18/W18)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F19),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F19,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F19),\"\",VLOOKUP($F19,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",IF(E19=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",$K19*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F19),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F19,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",$R19*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F19),\"\",R19*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F19),\"\",ROUND(Y19*References!$B$28+Z19*References!$B$29+'General Calculator'!AA19*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F19,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F19,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F19,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F19,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",$S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F19,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",$S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F19,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F19),\"\",ROUND(AG19*References!$B$28+AH19*References!$B$29+'General Calculator'!AI19*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W19=\"\",$AM19=\"\",$W19=0),\"\", $AM19/$W19)","v":""},"","","",null,"","",{"$f":"IF(OR($AX19=\"\",$AY19=\"\"),\"\",$AX19+$AY19)","v":""},null,"",{"$f":"IF(OR($R19=\"\",$L19=\"\",$M19=\"\",$S19=\"\",$T19=\"\"),\"\",($R19*$L19*GalTokWh)-($S19*$M19*(1+$T19)))","v":""},{"$f":"IF(OR($BB19=\"\",$BC19=\"\"),\"\",$BB19+$BC19)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F20),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F20,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F20),\"\",VLOOKUP($F20,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",IF(E20=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",$K20*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F20),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F20,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",$R20*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F20),\"\",R20*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F20),\"\",ROUND(Y20*References!$B$28+Z20*References!$B$29+'General Calculator'!AA20*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F20,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F20,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F20,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F20,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",$S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F20,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",$S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F20,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F20),\"\",ROUND(AG20*References!$B$28+AH20*References!$B$29+'General Calculator'!AI20*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W20=\"\",AM20=\"\",W20=0),\"\", AM20/W20)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F21),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F21,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F21),\"\",VLOOKUP($F21,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",IF(E21=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",$K21*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F21),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F21,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",$R21*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F21),\"\",R21*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F21),\"\",ROUND(Y21*References!$B$28+Z21*References!$B$29+'General Calculator'!AA21*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F21,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F21,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F21,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F21,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",$S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F21,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",$S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F21,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F21),\"\",ROUND(AG21*References!$B$28+AH21*References!$B$29+'General Calculator'!AI21*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W21=\"\",$AM21=\"\",$W21=0),\"\", $AM21/$W21)","v":""},"","","",null,"","",{"$f":"IF(OR($AX21=\"\",$AY21=\"\"),\"\",$AX21+$AY21)","v":""},null,"",{"$f":"IF(OR($R21=\"\",$L21=\"\",$M21=\"\",$S21=\"\",$T21=\"\"),\"\",($R21*$L21*GalTokWh)-($S21*$M21*(1+$T21)))","v":""},{"$f":"IF(OR($BB21=\"\",$BC21=\"\"),\"\",$BB21+$BC21)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F22),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F22,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F22),\"\",VLOOKUP($F22,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",IF(E22=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",$K22*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F22),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F22,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",$R22*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F22),\"\",R22*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F22),\"\",ROUND(Y22*References!$B$28+Z22*References!$B$29+'General Calculator'!AA22*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F22,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F22,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F22,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F22,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",$S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F22,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",$S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F22,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F22),\"\",ROUND(AG22*References!$B$28+AH22*References!$B$29+'General Calculator'!AI22*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W22=\"\",AM22=\"\",W22=0),\"\", AM22/W22)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F23),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F23,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F23),\"\",VLOOKUP($F23,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",IF(E23=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",$K23*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F23),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F23,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",$R23*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F23),\"\",R23*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F23),\"\",ROUND(Y23*References!$B$28+Z23*References!$B$29+'General Calculator'!AA23*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F23,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F23,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F23,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F23,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",$S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F23,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",$S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F23,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F23),\"\",ROUND(AG23*References!$B$28+AH23*References!$B$29+'General Calculator'!AI23*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W23=\"\",$AM23=\"\",$W23=0),\"\", $AM23/$W23)","v":""},"","","",null,"","",{"$f":"IF(OR($AX23=\"\",$AY23=\"\"),\"\",$AX23+$AY23)","v":""},null,"",{"$f":"IF(OR($R23=\"\",$L23=\"\",$M23=\"\",$S23=\"\",$T23=\"\"),\"\",($R23*$L23*GalTokWh)-($S23*$M23*(1+$T23)))","v":""},{"$f":"IF(OR($BB23=\"\",$BC23=\"\"),\"\",$BB23+$BC23)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F24),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F24,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F24),\"\",VLOOKUP($F24,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",IF(E24=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",$K24*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F24),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F24,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",$R24*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F24),\"\",R24*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F24),\"\",ROUND(Y24*References!$B$28+Z24*References!$B$29+'General Calculator'!AA24*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F24,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F24,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F24,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F24,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",$S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F24,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",$S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F24,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F24),\"\",ROUND(AG24*References!$B$28+AH24*References!$B$29+'General Calculator'!AI24*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W24=\"\",AM24=\"\",W24=0),\"\", AM24/W24)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F25),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F25,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F25),\"\",VLOOKUP($F25,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",IF(E25=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",$K25*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F25),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F25,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",$R25*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F25),\"\",R25*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F25),\"\",ROUND(Y25*References!$B$28+Z25*References!$B$29+'General Calculator'!AA25*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F25,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F25,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F25,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F25,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",$S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F25,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",$S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F25,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F25),\"\",ROUND(AG25*References!$B$28+AH25*References!$B$29+'General Calculator'!AI25*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W25=\"\",$AM25=\"\",$W25=0),\"\", $AM25/$W25)","v":""},"","","",null,"","",{"$f":"IF(OR($AX25=\"\",$AY25=\"\"),\"\",$AX25+$AY25)","v":""},null,"",{"$f":"IF(OR($R25=\"\",$L25=\"\",$M25=\"\",$S25=\"\",$T25=\"\"),\"\",($R25*$L25*GalTokWh)-($S25*$M25*(1+$T25)))","v":""},{"$f":"IF(OR($BB25=\"\",$BC25=\"\"),\"\",$BB25+$BC25)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F26),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F26,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F26),\"\",VLOOKUP($F26,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",IF(E26=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",$K26*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F26),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F26,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",$R26*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F26),\"\",R26*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F26),\"\",ROUND(Y26*References!$B$28+Z26*References!$B$29+'General Calculator'!AA26*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F26,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F26,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F26,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F26,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",$S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F26,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",$S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F26,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F26),\"\",ROUND(AG26*References!$B$28+AH26*References!$B$29+'General Calculator'!AI26*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W26=\"\",AM26=\"\",W26=0),\"\", AM26/W26)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F27),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F27,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F27),\"\",VLOOKUP($F27,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",IF(E27=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",$K27*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F27),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F27,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",$R27*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F27),\"\",R27*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F27),\"\",ROUND(Y27*References!$B$28+Z27*References!$B$29+'General Calculator'!AA27*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F27,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F27,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F27,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F27,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",$S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F27,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",$S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F27,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F27),\"\",ROUND(AG27*References!$B$28+AH27*References!$B$29+'General Calculator'!AI27*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W27=\"\",$AM27=\"\",$W27=0),\"\", $AM27/$W27)","v":""},"","","",null,"","",{"$f":"IF(OR($AX27=\"\",$AY27=\"\"),\"\",$AX27+$AY27)","v":""},null,"",{"$f":"IF(OR($R27=\"\",$L27=\"\",$M27=\"\",$S27=\"\",$T27=\"\"),\"\",($R27*$L27*GalTokWh)-($S27*$M27*(1+$T27)))","v":""},{"$f":"IF(OR($BB27=\"\",$BC27=\"\"),\"\",$BB27+$BC27)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F28),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F28,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F28),\"\",VLOOKUP($F28,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",IF(E28=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",$K28*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F28),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F28,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",$R28*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F28),\"\",R28*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F28),\"\",ROUND(Y28*References!$B$28+Z28*References!$B$29+'General Calculator'!AA28*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F28,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F28,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F28,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F28,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",$S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F28,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",$S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F28,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F28),\"\",ROUND(AG28*References!$B$28+AH28*References!$B$29+'General Calculator'!AI28*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W28=\"\",AM28=\"\",W28=0),\"\", AM28/W28)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F29),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F29,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F29),\"\",VLOOKUP($F29,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",IF(E29=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",$K29*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F29),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F29,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",$R29*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F29),\"\",R29*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F29),\"\",ROUND(Y29*References!$B$28+Z29*References!$B$29+'General Calculator'!AA29*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F29,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F29,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F29,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F29,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",$S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F29,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",$S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F29,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F29),\"\",ROUND(AG29*References!$B$28+AH29*References!$B$29+'General Calculator'!AI29*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W29=\"\",$AM29=\"\",$W29=0),\"\", $AM29/$W29)","v":""},"","","",null,"","",{"$f":"IF(OR($AX29=\"\",$AY29=\"\"),\"\",$AX29+$AY29)","v":""},null,"",{"$f":"IF(OR($R29=\"\",$L29=\"\",$M29=\"\",$S29=\"\",$T29=\"\"),\"\",($R29*$L29*GalTokWh)-($S29*$M29*(1+$T29)))","v":""},{"$f":"IF(OR($BB29=\"\",$BC29=\"\"),\"\",$BB29+$BC29)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F30),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F30,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F30),\"\",VLOOKUP($F30,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",IF(E30=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",$K30*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F30),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F30,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",$R30*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F30),\"\",R30*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F30),\"\",ROUND(Y30*References!$B$28+Z30*References!$B$29+'General Calculator'!AA30*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F30,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F30,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F30,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F30,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",$S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F30,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",$S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F30,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F30),\"\",ROUND(AG30*References!$B$28+AH30*References!$B$29+'General Calculator'!AI30*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W30=\"\",AM30=\"\",W30=0),\"\", AM30/W30)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F31),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F31,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F31),\"\",VLOOKUP($F31,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",IF(E31=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",$K31*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F31),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F31,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",$R31*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F31),\"\",R31*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F31),\"\",ROUND(Y31*References!$B$28+Z31*References!$B$29+'General Calculator'!AA31*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F31,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F31,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F31,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F31,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",$S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F31,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",$S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F31,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F31),\"\",ROUND(AG31*References!$B$28+AH31*References!$B$29+'General Calculator'!AI31*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W31=\"\",$AM31=\"\",$W31=0),\"\", $AM31/$W31)","v":""},"","","",null,"","",{"$f":"IF(OR($AX31=\"\",$AY31=\"\"),\"\",$AX31+$AY31)","v":""},null,"",{"$f":"IF(OR($R31=\"\",$L31=\"\",$M31=\"\",$S31=\"\",$T31=\"\"),\"\",($R31*$L31*GalTokWh)-($S31*$M31*(1+$T31)))","v":""},{"$f":"IF(OR($BB31=\"\",$BC31=\"\"),\"\",$BB31+$BC31)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F32),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F32,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F32),\"\",VLOOKUP($F32,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",IF(E32=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",$K32*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F32),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F32,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",$R32*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F32),\"\",R32*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F32),\"\",ROUND(Y32*References!$B$28+Z32*References!$B$29+'General Calculator'!AA32*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F32,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F32,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F32,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F32,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",$S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F32,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",$S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F32,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F32),\"\",ROUND(AG32*References!$B$28+AH32*References!$B$29+'General Calculator'!AI32*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W32=\"\",AM32=\"\",W32=0),\"\", AM32/W32)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F33),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F33,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F33),\"\",VLOOKUP($F33,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",IF(E33=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",$K33*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F33),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F33,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",$R33*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F33),\"\",R33*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F33),\"\",ROUND(Y33*References!$B$28+Z33*References!$B$29+'General Calculator'!AA33*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F33,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F33,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F33,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F33,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",$S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F33,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",$S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F33,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F33),\"\",ROUND(AG33*References!$B$28+AH33*References!$B$29+'General Calculator'!AI33*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W33=\"\",$AM33=\"\",$W33=0),\"\", $AM33/$W33)","v":""},"","","",null,"","",{"$f":"IF(OR($AX33=\"\",$AY33=\"\"),\"\",$AX33+$AY33)","v":""},null,"",{"$f":"IF(OR($R33=\"\",$L33=\"\",$M33=\"\",$S33=\"\",$T33=\"\"),\"\",($R33*$L33*GalTokWh)-($S33*$M33*(1+$T33)))","v":""},{"$f":"IF(OR($BB33=\"\",$BC33=\"\"),\"\",$BB33+$BC33)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F34),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F34,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F34),\"\",VLOOKUP($F34,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",IF(E34=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",$K34*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F34),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F34,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",$R34*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F34),\"\",R34*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F34),\"\",ROUND(Y34*References!$B$28+Z34*References!$B$29+'General Calculator'!AA34*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F34,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F34,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F34,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F34,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",$S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F34,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",$S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F34,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F34),\"\",ROUND(AG34*References!$B$28+AH34*References!$B$29+'General Calculator'!AI34*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W34=\"\",AM34=\"\",W34=0),\"\", AM34/W34)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F35),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F35,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F35),\"\",VLOOKUP($F35,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",IF(E35=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",$K35*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F35),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F35,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",$R35*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F35),\"\",R35*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F35),\"\",ROUND(Y35*References!$B$28+Z35*References!$B$29+'General Calculator'!AA35*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F35,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F35,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F35,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F35,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",$S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F35,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",$S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F35,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F35),\"\",ROUND(AG35*References!$B$28+AH35*References!$B$29+'General Calculator'!AI35*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W35=\"\",$AM35=\"\",$W35=0),\"\", $AM35/$W35)","v":""},"","","",null,"","",{"$f":"IF(OR($AX35=\"\",$AY35=\"\"),\"\",$AX35+$AY35)","v":""},null,"",{"$f":"IF(OR($R35=\"\",$L35=\"\",$M35=\"\",$S35=\"\",$T35=\"\"),\"\",($R35*$L35*GalTokWh)-($S35*$M35*(1+$T35)))","v":""},{"$f":"IF(OR($BB35=\"\",$BC35=\"\"),\"\",$BB35+$BC35)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F36),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F36,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F36),\"\",VLOOKUP($F36,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",IF(E36=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",$K36*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F36),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F36,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",$R36*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F36),\"\",R36*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F36),\"\",ROUND(Y36*References!$B$28+Z36*References!$B$29+'General Calculator'!AA36*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F36,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F36,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F36,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F36,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",$S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F36,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",$S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F36,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F36),\"\",ROUND(AG36*References!$B$28+AH36*References!$B$29+'General Calculator'!AI36*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W36=\"\",AM36=\"\",W36=0),\"\", AM36/W36)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F37),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F37,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F37),\"\",VLOOKUP($F37,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",IF(E37=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",$K37*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F37),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F37,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",$R37*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F37),\"\",R37*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F37),\"\",ROUND(Y37*References!$B$28+Z37*References!$B$29+'General Calculator'!AA37*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F37,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F37,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F37,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F37,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",$S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F37,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",$S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F37,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F37),\"\",ROUND(AG37*References!$B$28+AH37*References!$B$29+'General Calculator'!AI37*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W37=\"\",$AM37=\"\",$W37=0),\"\", $AM37/$W37)","v":""},"","","",null,"","",{"$f":"IF(OR($AX37=\"\",$AY37=\"\"),\"\",$AX37+$AY37)","v":""},null,"",{"$f":"IF(OR($R37=\"\",$L37=\"\",$M37=\"\",$S37=\"\",$T37=\"\"),\"\",($R37*$L37*GalTokWh)-($S37*$M37*(1+$T37)))","v":""},{"$f":"IF(OR($BB37=\"\",$BC37=\"\"),\"\",$BB37+$BC37)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F38),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F38,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F38),\"\",VLOOKUP($F38,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",IF(E38=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",$K38*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F38),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F38,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",$R38*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F38),\"\",R38*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F38),\"\",ROUND(Y38*References!$B$28+Z38*References!$B$29+'General Calculator'!AA38*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F38,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F38,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F38,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F38,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",$S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F38,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",$S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F38,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F38),\"\",ROUND(AG38*References!$B$28+AH38*References!$B$29+'General Calculator'!AI38*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W38=\"\",AM38=\"\",W38=0),\"\", AM38/W38)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F39),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F39,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F39),\"\",VLOOKUP($F39,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",IF(E39=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",$K39*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F39),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F39,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",$R39*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F39),\"\",R39*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F39),\"\",ROUND(Y39*References!$B$28+Z39*References!$B$29+'General Calculator'!AA39*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F39,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F39,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F39,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F39,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",$S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F39,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",$S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F39,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F39),\"\",ROUND(AG39*References!$B$28+AH39*References!$B$29+'General Calculator'!AI39*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W39=\"\",$AM39=\"\",$W39=0),\"\", $AM39/$W39)","v":""},"","","",null,"","",{"$f":"IF(OR($AX39=\"\",$AY39=\"\"),\"\",$AX39+$AY39)","v":""},null,"",{"$f":"IF(OR($R39=\"\",$L39=\"\",$M39=\"\",$S39=\"\",$T39=\"\"),\"\",($R39*$L39*GalTokWh)-($S39*$M39*(1+$T39)))","v":""},{"$f":"IF(OR($BB39=\"\",$BC39=\"\"),\"\",$BB39+$BC39)","v":""}]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F40),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F40,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F40),\"\",VLOOKUP($F40,'Electricity Prices'!$B$4:$F$32,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",IF(E40=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",$K40*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F40),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F40,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",$R40*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F40),\"\",R40*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F40),\"\",ROUND(Y40*References!$B$28+Z40*References!$B$29+'General Calculator'!AA40*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F40,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F40,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F40,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F40,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",$S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F40,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",$S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F40,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F40),\"\",ROUND(AG40*References!$B$28+AH40*References!$B$29+'General Calculator'!AI40*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W40=\"\",AM40=\"\",W40=0),\"\", AM40/W40)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":17},{"$f":"SUMIF(R5:R40, \"<>#N/A\")","v":0},{"$f":"SUMIF(S5:S40, \"<>#N/A\")","v":0},null,null,{"$f":"SUMIF(V5:V40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(W5:W40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"$f":"SUMIF(AD5:AD40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(AE5:AE40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(AF5:AF40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(AG5:AG40, \"<>#N/A\")","v":{"v":0,"d":"0.0"}},{"$f":"SUMIF(AH5:AH40, \"<>#N/A\")","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"$f":"SUMIF(AJ5:AJ40, \"<>#N/A\")","v":{"v":0,"d":"0.0"}},null,{"$f":"SUMIF(AL5:AL40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(AM5:AM40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(AN5:AN40, \"<>#N/A\")","v":{"v":0,"d":"0.0000"}},{"$f":"SUMIF(AO5:AO40, \"<>#N/A\")","v":{"v":0,"d":"0.0"}},{"$f":"SUMIF(AP5:AP40, \"<>#N/A\")","v":{"v":0,"d":"0.0"}},null,{"$f":"IF(OR(V41=\"\",AL41=\"\",V41=0),\"\", AL41/V41)","v":""},{"$f":"IF(OR(W41=\"\",AM41=\"\",W41=0),\"\", AM41/W41)","v":""},{"$f":"IF(OR(X41=\"\",AN41=\"\",X41=0),\"\", AN41/X41)","v":""},{"$f":"IF(OR(AB41=\"\",AO41=\"\",AB41=0),\"\", AO41/AB41)","v":""},{"$f":"IF(OR(AB41=\"\",AP41=\"\",AB41=0),\"\", AP41/AB41)","v":""},null,{"$f":"SUMIF(AX5:AX40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"$f":"SUMIF(AY5:AY40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"SUMIF(BB5:BB40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"$f":"SUMIF(BC5:BC40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"$f":"SUMIF(BD5:BD40, \"<>#N/A\")","v":{"v":0,"d":"$0"}}]

{"sheet":"Detailed Calculator","index":2,"n_rows":41,"n_cols":68,"rows_kept":41,"merged":[[0,33,0,59],[0,61,0,67],[1,33,1,39],[1,41,1,47],[1,49,1,53],[1,55,1,59],[1,61,1,63],[1,65,1,67],[2,6,2,8],[2,9,2,10],[2,11,2,12],[2,14,2,15],[2,16,2,17],[2,18,2,19],[2,20,2,21],[2,22,2,23],[2,24,2,25],[2,26,2,27]]}
["Emissions Calculator: Transport Refrigeration Unit (TRU) - Detailed Calculator",{"$nulls":32},"Annual Emissions Results - Diesel TRU vs. eTRU",{"$nulls":27},"Incremental Costs/Savings - Diesel TRU vs. eTRU"]
[{"$f":"IF(COUNTIF($F$5:$F$40,\"USER DEFINED*\")>0,\"To input user-defined eGRID emissions rates, enter your own values at the bottom of the \"\"eGRID2020 Subregion\"\" tab. Then select \"\"USER DEFINED\"\" eGRID region in this column (at the bottom of the drop-down list).\",\"\")","v":""},{"$nulls":32},"Diesel TRU Emissions (MT)",{"$nulls":7},"eTRU Emissions (MT)",{"$nulls":7},"Difference (MT)",{"$nulls":5},"Percent Difference",{"$nulls":5},"Incremental Costs",{"$nulls":3},"Operational Savings"]
["User Type","TRU Type","Model Year","Number of TRUs","Plug Location","eGRID Subregion","TRU Power Rating\n(hp or kW)",null,null,"Average TRU Load Factor",null,"Total Annual Operating Hours per TRU",null,"Percent of Annual Operating Hours Stationary with Plug-in Access","Annual Engine Hours Stationary with Plug-in Access per TRU",null,"eTRU-to-Plug Ratio",null,"Average Regional Diesel Fuel Price ($/gal)",null,"Average Regional Electricity Price ($/kWh)",null,"Incremental Capital Cost per eTRU ($)",null,"Electric Infrastructure Capital Cost per eTRU ($)",null,"Annual Maintenance Savings per eTRU ($)",null,null,"Annual Diesel TRU Energy Consumption Displaced (kWh)","Annual eTRU Energy Consumption (kWh)","GGL (%)",null,"NOx","SO2","PM2.5","CO2","CH4","N2O","CO2e",null,"NOx","SO2","PM2.5","CO2","CH4","N2O","CO2e",null,"NOx","SO2","PM2.5","CO2","CO2e",null,"NOx","SO2","PM2.5","CO2","CO2e",null,"Total eTRU Capital Cost ($)","Total Electric Infrastructure Cost ($)","Total Capital Cost ($)",null,"Annual eTRU Maintenance Savings ($)","Annual eTRU Operating Savings ($)","Total eTRU Savings ($)"]
["Dropdown","Dropdown","Dropdown","Numeric Input","Dropdown","Dropdown","Unit","Default","Numeric Input","Default","Numeric Input","Default","Numeric Input","Default","Default","Numeric Input","Default","Numeric Input","Default","Numeric Input","Default","Numeric Input","Default","Numeric Input","Default","Numeric Input","Default","Numeric Input",null,"Output","Output","Output",null,"Output","Output","Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output",null,"Output","Output","Output",null,"Output","Output","Output"]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G5=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(AND($L5=\"\",ISBLANK($M5)),$N5=\"\"),\"\",IF(ISBLANK($M5),$L5,$M5)*$N5)","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",1)","v":""},null,{"$f":"IF(ISBLANK($F5),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F5,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F5),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F5,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q5),ISBLANK(R5)),\"\",IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",(IF(E5=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R5),Q5,R5))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),AND($O5=\"\",ISBLANK($P5))),\"\",IF(ISBLANK($P5),$O5,$P5)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,{"$f":"IF(OR(ISBLANK($D5),AND($H5=\"\",ISBLANK($I5)),AND($J5=\"\",ISBLANK($K5)),AND($O5=\"\",ISBLANK($P5))),\"\",$D5*ROUND(IF(ISBLANK($I5),$H5,$I5)*IF($G5=\"hp\",0.7457,1),0)*IF(ISBLANK($K5),$J5,$K5)*IF(ISBLANK($P5),$O5,$P5))","v":""},{"$f":"IF(OR(ISBLANK($D5),AND($H5=\"\",ISBLANK($I5)),AND($J5=\"\",ISBLANK($K5)),AND($O5=\"\",ISBLANK($P5))),\"\",AD5/EfficiencyImprovement)","v":""},{"$f":"IF(ISBLANK($F5),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F5,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$AD5=\"\"),\"\",ROUND($AD5*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$AD5=\"\"),\"\",ROUND($AD5*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$AD5=\"\"),\"\",ROUND($AD5*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$AD5=\"\"),\"\",ROUND($AD5*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$AD5=\"\"),\"\",$AD5*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F5),\"\",AD5*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F5),\"\",ROUND(AK5*References!$B$28+AL5*References!$B$29+AM5*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F5),$AE5=\"\",$AF5=\"\"),\"\",ROUND($AE5*(1+$AF5)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F5,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F5),$AE5=\"\",$AF5=\"\"),\"\",ROUND($AE5*(1+$AF5)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F5,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F5),$AE5=\"\",$AF5=\"\"),\"\",ROUND($AE5*(1+$AF5)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F5,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F5),$AE5=\"\",$AF5=\"\"),\"\",ROUND($AE5*(1+$AF5)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F5,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F5),$AE5=\"\",$AF5=\"\"),\"\",$AE5*(1+$AF5)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F5,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F5),$AE5=\"\",$AF5=\"\"),\"\",$AE5*(1+$AF5)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F5,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F5),\"\",ROUND(AS5*References!$B$28+AT5*References!$B$29+AU5*References!$B$30,1))","v":""},null,{"$f":"IF(OR(AH5=\"\",AP5=\"\"),\"\",ROUND(AP5-AH5,4))","v":""},{"$f":"IF(OR(AI5=\"\",AQ5=\"\"),\"\",ROUND(AQ5-AI5,4))","v":""},{"$f":"IF(OR(AJ5=\"\",AR5=\"\"),\"\",ROUND(AR5-AJ5,4))","v":""},{"$f":"IF(OR(AK5=\"\",AS5=\"\"),\"\",ROUND(AS5-AK5,1))","v":""},{"$f":"IF(OR(AN5=\"\",AV5=\"\"),\"\",ROUND(AV5-AN5,1))","v":""},null,{"$f":"IF(OR(AH5=\"\",AX5=\"\",AH5=0),\"\",ROUND(AX5/AH5,2))","v":""},{"$f":"IF(OR(AI5=\"\",AY5=\"\",AI5=0),\"\", AY5/AI5)","v":""},{"$f":"IF(OR(AJ5=\"\",AZ5=\"\",AJ5=0),\"\",ROUND(AZ5/AJ5,2))","v":""},{"$f":"IF(OR(AK5=\"\",BA5=\"\",AK5=0),\"\",ROUND(BA5/AK5,2))","v":""},{"$f":"IF(OR(AN5=\"\",BB5=\"\",AN5=0),\"\",ROUND(BB5/AN5,2))","v":""},null,{"$f":"IF(OR(ISBLANK($D5),AND($W5=\"\",ISBLANK($X5))),\"\",$D5*IF(ISBLANK($X5),$W5,$X5))","v":""},{"$f":"IF(OR(ISBLANK($D5),AND($Y5=\"\",ISBLANK($Z5))),\"\",$D5*IF(ISBLANK($Z5),$Y5,$Z5))","v":""},{"$f":"IF(OR($BJ5=\"\",$BK5=\"\"),\"\",$BJ5+$BK5)","v":""},null,{"$f":"IF(OR(ISBLANK($D5),AND($AA5=\"\",ISBLANK($AB5))),\"\",$D5*IF(ISBLANK($AB5),$AA5,$AB5))","v":""},{"$f":"IF(OR($AD5=\"\",$AF5=\"\",AND($S5=\"\",ISBLANK($T5)),AND($U5=\"\",ISBLANK($V5))),\"\",($AD5*(IF(ISBLANK($T5),$S5,$T5)*GalTokWh))-($AE5*IF(ISBLANK($V5),$U5,$V5)*(1+$AF5)))","v":""},{"$f":"IF(OR($BN5=\"\",$BO5=\"\"),\"\",$BN5+$BO5)","v":""}]
[{"$nulls":7},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G6=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",1)","v":""},null,{"$f":"IF(ISBLANK($F6),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F6,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F6),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F6,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q6),ISBLANK(R6)),\"\",IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",(IF(E6=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R6),Q6,R6))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),AND($O6=\"\",ISBLANK($P6))),\"\",IF(ISBLANK($P6),$O6,$P6)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F6),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F6,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$AD6=\"\"),\"\",ROUND($AD6*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$AD6=\"\"),\"\",ROUND($AD6*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$AD6=\"\"),\"\",ROUND($AD6*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$AD6=\"\"),\"\",ROUND($AD6*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$AD6=\"\"),\"\",$AD6*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F6),\"\",AD6*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F6),\"\",ROUND(AK6*References!$B$28+AL6*References!$B$29+AM6*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F6),$AE6=\"\",$AF6=\"\"),\"\",ROUND($AE6*(1+$AF6)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F6,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F6),$AE6=\"\",$AF6=\"\"),\"\",ROUND($AE6*(1+$AF6)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F6,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F6),$AE6=\"\",$AF6=\"\"),\"\",ROUND($AE6*(1+$AF6)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F6,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F6),$AE6=\"\",$AF6=\"\"),\"\",ROUND($AE6*(1+$AF6)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F6,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F6),$AE6=\"\",$AF6=\"\"),\"\",$AE6*(1+$AF6)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F6,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F6),$AE6=\"\",$AF6=\"\"),\"\",$AE6*(1+$AF6)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F6,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F6),\"\",ROUND(AS6*References!$B$28+AT6*References!$B$29+AU6*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ6=\"\",$BK6=\"\"),\"\",$BJ6+$BK6)","v":""},null,"",{"$f":"IF(OR($AD6=\"\",$AF6=\"\",AND($S6=\"\",ISBLANK($T6)),AND($U6=\"\",ISBLANK($V6))),\"\",($AD6*(IF(ISBLANK($T6),$S6,$T6)*GalTokWh))-($AE6*IF(ISBLANK($V6),$U6,$V6)*(1+$AF6)))","v":""},{"$f":"IF(OR($BN6=\"\",$BO6=\"\"),\"\",$BN6+$BO6)","v":""}]
[{"$nulls":7},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G7=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F7),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F7,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F7),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F7,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q7),ISBLANK(R7)),\"\",IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",(IF(E7=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R7),Q7,R7))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),AND($O7=\"\",ISBLANK($P7))),\"\",IF(ISBLANK($P7),$O7,$P7)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F7),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F7,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$AD7=\"\"),\"\",ROUND($AD7*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$AD7=\"\"),\"\",ROUND($AD7*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$AD7=\"\"),\"\",ROUND($AD7*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$AD7=\"\"),\"\",ROUND($AD7*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$AD7=\"\"),\"\",$AD7*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F7),\"\",AD7*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F7),\"\",ROUND(AK7*References!$B$28+AL7*References!$B$29+AM7*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F7),$AE7=\"\",$AF7=\"\"),\"\",ROUND($AE7*(1+$AF7)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F7,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F7),$AE7=\"\",$AF7=\"\"),\"\",ROUND($AE7*(1+$AF7)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F7,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F7),$AE7=\"\",$AF7=\"\"),\"\",ROUND($AE7*(1+$AF7)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F7,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F7),$AE7=\"\",$AF7=\"\"),\"\",ROUND($AE7*(1+$AF7)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F7,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F7),$AE7=\"\",$AF7=\"\"),\"\",$AE7*(1+$AF7)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F7,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F7),$AE7=\"\",$AF7=\"\"),\"\",$AE7*(1+$AF7)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F7,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F7),\"\",ROUND(AS7*References!$B$28+AT7*References!$B$29+AU7*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(AI7=\"\",AY7=\"\",AI7=0),\"\", AY7/AI7)","v":""},"","","",null,"","",{"$f":"IF(OR($BJ7=\"\",$BK7=\"\"),\"\",$BJ7+$BK7)","v":""},null,"",{"$f":"IF(OR($AD7=\"\",$AF7=\"\",AND($S7=\"\",ISBLANK($T7)),AND($U7=\"\",ISBLANK($V7))),\"\",($AD7*(IF(ISBLANK($T7),$S7,$T7)*GalTokWh))-($AE7*IF(ISBLANK($V7),$U7,$V7)*(1+$AF7)))","v":""},{"$f":"IF(OR($BN7=\"\",$BO7=\"\"),\"\",$BN7+$BO7)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G8=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F8),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F8,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F8),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F8,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q8),ISBLANK(R8)),\"\",IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",(IF(E8=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R8),Q8,R8))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),AND($O8=\"\",ISBLANK($P8))),\"\",IF(ISBLANK($P8),$O8,$P8)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F8),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F8,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$AD8=\"\"),\"\",ROUND($AD8*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$AD8=\"\"),\"\",ROUND($AD8*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$AD8=\"\"),\"\",ROUND($AD8*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$AD8=\"\"),\"\",ROUND($AD8*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$AD8=\"\"),\"\",$AD8*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F8),\"\",AD8*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F8),\"\",ROUND(AK8*References!$B$28+AL8*References!$B$29+AM8*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F8),$AE8=\"\",$AF8=\"\"),\"\",ROUND($AE8*(1+$AF8)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F8,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$AE8=\"\",$AF8=\"\"),\"\",ROUND($AE8*(1+$AF8)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F8,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$AE8=\"\",$AF8=\"\"),\"\",ROUND($AE8*(1+$AF8)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F8,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$AE8=\"\",$AF8=\"\"),\"\",ROUND($AE8*(1+$AF8)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F8,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F8),$AE8=\"\",$AF8=\"\"),\"\",$AE8*(1+$AF8)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F8,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F8),$AE8=\"\",$AF8=\"\"),\"\",$AE8*(1+$AF8)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F8,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F8),\"\",ROUND(AS8*References!$B$28+AT8*References!$B$29+AU8*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G9=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F9),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F9,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F9),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F9,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q9),ISBLANK(R9)),\"\",IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",(IF(E9=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R9),Q9,R9))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),AND($O9=\"\",ISBLANK($P9))),\"\",IF(ISBLANK($P9),$O9,$P9)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F9),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F9,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$AD9=\"\"),\"\",ROUND($AD9*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$AD9=\"\"),\"\",ROUND($AD9*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$AD9=\"\"),\"\",ROUND($AD9*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$AD9=\"\"),\"\",ROUND($AD9*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$AD9=\"\"),\"\",$AD9*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F9),\"\",AD9*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F9),\"\",ROUND(AK9*References!$B$28+AL9*References!$B$29+AM9*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F9),$AE9=\"\",$AF9=\"\"),\"\",ROUND($AE9*(1+$AF9)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F9,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$AE9=\"\",$AF9=\"\"),\"\",ROUND($AE9*(1+$AF9)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F9,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$AE9=\"\",$AF9=\"\"),\"\",ROUND($AE9*(1+$AF9)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F9,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$AE9=\"\",$AF9=\"\"),\"\",ROUND($AE9*(1+$AF9)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F9,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F9),$AE9=\"\",$AF9=\"\"),\"\",$AE9*(1+$AF9)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F9,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F9),$AE9=\"\",$AF9=\"\"),\"\",$AE9*(1+$AF9)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F9,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F9),\"\",ROUND(AS9*References!$B$28+AT9*References!$B$29+AU9*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ9=\"\",$BK9=\"\"),\"\",$BJ9+$BK9)","v":""},null,"",{"$f":"IF(OR($AD9=\"\",$AF9=\"\",AND($S9=\"\",ISBLANK($T9)),AND($U9=\"\",ISBLANK($V9))),\"\",($AD9*(IF(ISBLANK($T9),$S9,$T9)*GalTokWh))-($AE9*IF(ISBLANK($V9),$U9,$V9)*(1+$AF9)))","v":""},{"$f":"IF(OR($BN9=\"\",$BO9=\"\"),\"\",$BN9+$BO9)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G10=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F10),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F10,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F10),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F10,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q10),ISBLANK(R10)),\"\",IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",(IF(E10=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R10),Q10,R10))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),AND($O10=\"\",ISBLANK($P10))),\"\",IF(ISBLANK($P10),$O10,$P10)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F10),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F10,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$AD10=\"\"),\"\",ROUND($AD10*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$AD10=\"\"),\"\",ROUND($AD10*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$AD10=\"\"),\"\",ROUND($AD10*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$AD10=\"\"),\"\",ROUND($AD10*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$AD10=\"\"),\"\",$AD10*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F10),\"\",AD10*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F10),\"\",ROUND(AK10*References!$B$28+AL10*References!$B$29+AM10*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F10),$AE10=\"\",$AF10=\"\"),\"\",ROUND($AE10*(1+$AF10)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F10,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$AE10=\"\",$AF10=\"\"),\"\",ROUND($AE10*(1+$AF10)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F10,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$AE10=\"\",$AF10=\"\"),\"\",ROUND($AE10*(1+$AF10)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F10,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$AE10=\"\",$AF10=\"\"),\"\",ROUND($AE10*(1+$AF10)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F10,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F10),$AE10=\"\",$AF10=\"\"),\"\",$AE10*(1+$AF10)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F10,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F10),$AE10=\"\",$AF10=\"\"),\"\",$AE10*(1+$AF10)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F10,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F10),\"\",ROUND(AS10*References!$B$28+AT10*References!$B$29+AU10*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G11=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F11),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F11,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F11),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F11,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q11),ISBLANK(R11)),\"\",IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",(IF(E11=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R11),Q11,R11))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),AND($O11=\"\",ISBLANK($P11))),\"\",IF(ISBLANK($P11),$O11,$P11)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F11),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F11,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$AD11=\"\"),\"\",ROUND($AD11*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$AD11=\"\"),\"\",ROUND($AD11*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$AD11=\"\"),\"\",ROUND($AD11*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$AD11=\"\"),\"\",ROUND($AD11*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$AD11=\"\"),\"\",$AD11*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F11),\"\",AD11*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F11),\"\",ROUND(AK11*References!$B$28+AL11*References!$B$29+AM11*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F11),$AE11=\"\",$AF11=\"\"),\"\",ROUND($AE11*(1+$AF11)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F11,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$AE11=\"\",$AF11=\"\"),\"\",ROUND($AE11*(1+$AF11)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F11,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$AE11=\"\",$AF11=\"\"),\"\",ROUND($AE11*(1+$AF11)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F11,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$AE11=\"\",$AF11=\"\"),\"\",ROUND($AE11*(1+$AF11)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F11,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F11),$AE11=\"\",$AF11=\"\"),\"\",$AE11*(1+$AF11)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F11,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F11),$AE11=\"\",$AF11=\"\"),\"\",$AE11*(1+$AF11)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F11,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F11),\"\",ROUND(AS11*References!$B$28+AT11*References!$B$29+AU11*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ11=\"\",$BK11=\"\"),\"\",$BJ11+$BK11)","v":""},null,"",{"$f":"IF(OR($AD11=\"\",$AF11=\"\",AND($S11=\"\",ISBLANK($T11)),AND($U11=\"\",ISBLANK($V11))),\"\",($AD11*(IF(ISBLANK($T11),$S11,$T11)*GalTokWh))-($AE11*IF(ISBLANK($V11),$U11,$V11)*(1+$AF11)))","v":""},{"$f":"IF(OR($BN11=\"\",$BO11=\"\"),\"\",$BN11+$BO11)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G12=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F12),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F12,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F12),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F12,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q12),ISBLANK(R12)),\"\",IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",(IF(E12=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R12),Q12,R12))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),AND($O12=\"\",ISBLANK($P12))),\"\",IF(ISBLANK($P12),$O12,$P12)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F12),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F12,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$AD12=\"\"),\"\",ROUND($AD12*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$AD12=\"\"),\"\",ROUND($AD12*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$AD12=\"\"),\"\",ROUND($AD12*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$AD12=\"\"),\"\",ROUND($AD12*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$AD12=\"\"),\"\",$AD12*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F12),\"\",AD12*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F12),\"\",ROUND(AK12*References!$B$28+AL12*References!$B$29+AM12*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F12),$AE12=\"\",$AF12=\"\"),\"\",ROUND($AE12*(1+$AF12)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F12,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$AE12=\"\",$AF12=\"\"),\"\",ROUND($AE12*(1+$AF12)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F12,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$AE12=\"\",$AF12=\"\"),\"\",ROUND($AE12*(1+$AF12)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F12,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$AE12=\"\",$AF12=\"\"),\"\",ROUND($AE12*(1+$AF12)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F12,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F12),$AE12=\"\",$AF12=\"\"),\"\",$AE12*(1+$AF12)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F12,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F12),$AE12=\"\",$AF12=\"\"),\"\",$AE12*(1+$AF12)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F12,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F12),\"\",ROUND(AS12*References!$B$28+AT12*References!$B$29+AU12*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G13=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F13),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F13,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F13),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F13,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q13),ISBLANK(R13)),\"\",IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",(IF(E13=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R13),Q13,R13))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),AND($O13=\"\",ISBLANK($P13))),\"\",IF(ISBLANK($P13),$O13,$P13)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F13),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F13,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$AD13=\"\"),\"\",ROUND($AD13*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$AD13=\"\"),\"\",ROUND($AD13*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$AD13=\"\"),\"\",ROUND($AD13*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$AD13=\"\"),\"\",ROUND($AD13*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$AD13=\"\"),\"\",$AD13*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F13),\"\",AD13*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F13),\"\",ROUND(AK13*References!$B$28+AL13*References!$B$29+AM13*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F13),$AE13=\"\",$AF13=\"\"),\"\",ROUND($AE13*(1+$AF13)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F13,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$AE13=\"\",$AF13=\"\"),\"\",ROUND($AE13*(1+$AF13)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F13,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$AE13=\"\",$AF13=\"\"),\"\",ROUND($AE13*(1+$AF13)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F13,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$AE13=\"\",$AF13=\"\"),\"\",ROUND($AE13*(1+$AF13)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F13,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F13),$AE13=\"\",$AF13=\"\"),\"\",$AE13*(1+$AF13)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F13,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F13),$AE13=\"\",$AF13=\"\"),\"\",$AE13*(1+$AF13)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F13,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F13),\"\",ROUND(AS13*References!$B$28+AT13*References!$B$29+AU13*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ13=\"\",$BK13=\"\"),\"\",$BJ13+$BK13)","v":""},null,"",{"$f":"IF(OR($AD13=\"\",$AF13=\"\",AND($S13=\"\",ISBLANK($T13)),AND($U13=\"\",ISBLANK($V13))),\"\",($AD13*(IF(ISBLANK($T13),$S13,$T13)*GalTokWh))-($AE13*IF(ISBLANK($V13),$U13,$V13)*(1+$AF13)))","v":""},{"$f":"IF(OR($BN13=\"\",$BO13=\"\"),\"\",$BN13+$BO13)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G14=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F14),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F14,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F14),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F14,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q14),ISBLANK(R14)),\"\",IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",(IF(E14=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R14),Q14,R14))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),AND($O14=\"\",ISBLANK($P14))),\"\",IF(ISBLANK($P14),$O14,$P14)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F14),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F14,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$AD14=\"\"),\"\",ROUND($AD14*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$AD14=\"\"),\"\",ROUND($AD14*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$AD14=\"\"),\"\",ROUND($AD14*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$AD14=\"\"),\"\",ROUND($AD14*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$AD14=\"\"),\"\",$AD14*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F14),\"\",AD14*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F14),\"\",ROUND(AK14*References!$B$28+AL14*References!$B$29+AM14*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F14),$AE14=\"\",$AF14=\"\"),\"\",ROUND($AE14*(1+$AF14)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F14,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$AE14=\"\",$AF14=\"\"),\"\",ROUND($AE14*(1+$AF14)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F14,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$AE14=\"\",$AF14=\"\"),\"\",ROUND($AE14*(1+$AF14)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F14,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$AE14=\"\",$AF14=\"\"),\"\",ROUND($AE14*(1+$AF14)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F14,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F14),$AE14=\"\",$AF14=\"\"),\"\",$AE14*(1+$AF14)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F14,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F14),$AE14=\"\",$AF14=\"\"),\"\",$AE14*(1+$AF14)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F14,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F14),\"\",ROUND(AS14*References!$B$28+AT14*References!$B$29+AU14*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G15=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F15),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F15,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F15),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F15,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q15),ISBLANK(R15)),\"\",IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",(IF(E15=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R15),Q15,R15))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),AND($O15=\"\",ISBLANK($P15))),\"\",IF(ISBLANK($P15),$O15,$P15)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F15),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F15,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$AD15=\"\"),\"\",ROUND($AD15*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$AD15=\"\"),\"\",ROUND($AD15*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$AD15=\"\"),\"\",ROUND($AD15*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$AD15=\"\"),\"\",ROUND($AD15*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$AD15=\"\"),\"\",$AD15*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F15),\"\",AD15*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F15),\"\",ROUND(AK15*References!$B$28+AL15*References!$B$29+AM15*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F15),$AE15=\"\",$AF15=\"\"),\"\",ROUND($AE15*(1+$AF15)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F15,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$AE15=\"\",$AF15=\"\"),\"\",ROUND($AE15*(1+$AF15)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F15,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$AE15=\"\",$AF15=\"\"),\"\",ROUND($AE15*(1+$AF15)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F15,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$AE15=\"\",$AF15=\"\"),\"\",ROUND($AE15*(1+$AF15)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F15,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F15),$AE15=\"\",$AF15=\"\"),\"\",$AE15*(1+$AF15)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F15,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F15),$AE15=\"\",$AF15=\"\"),\"\",$AE15*(1+$AF15)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F15,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F15),\"\",ROUND(AS15*References!$B$28+AT15*References!$B$29+AU15*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ15=\"\",$BK15=\"\"),\"\",$BJ15+$BK15)","v":""},null,"",{"$f":"IF(OR($AD15=\"\",$AF15=\"\",AND($S15=\"\",ISBLANK($T15)),AND($U15=\"\",ISBLANK($V15))),\"\",($AD15*(IF(ISBLANK($T15),$S15,$T15)*GalTokWh))-($AE15*IF(ISBLANK($V15),$U15,$V15)*(1+$AF15)))","v":""},{"$f":"IF(OR($BN15=\"\",$BO15=\"\"),\"\",$BN15+$BO15)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G16=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F16),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F16,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F16),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F16,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q16),ISBLANK(R16)),\"\",IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",(IF(E16=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R16),Q16,R16))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),AND($O16=\"\",ISBLANK($P16))),\"\",IF(ISBLANK($P16),$O16,$P16)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F16),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F16,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$AD16=\"\"),\"\",ROUND($AD16*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$AD16=\"\"),\"\",ROUND($AD16*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$AD16=\"\"),\"\",ROUND($AD16*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$AD16=\"\"),\"\",ROUND($AD16*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$AD16=\"\"),\"\",$AD16*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F16),\"\",AD16*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F16),\"\",ROUND(AK16*References!$B$28+AL16*References!$B$29+AM16*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F16),$AE16=\"\",$AF16=\"\"),\"\",ROUND($AE16*(1+$AF16)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F16,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$AE16=\"\",$AF16=\"\"),\"\",ROUND($AE16*(1+$AF16)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F16,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$AE16=\"\",$AF16=\"\"),\"\",ROUND($AE16*(1+$AF16)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F16,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$AE16=\"\",$AF16=\"\"),\"\",ROUND($AE16*(1+$AF16)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F16,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F16),$AE16=\"\",$AF16=\"\"),\"\",$AE16*(1+$AF16)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F16,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F16),$AE16=\"\",$AF16=\"\"),\"\",$AE16*(1+$AF16)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F16,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F16),\"\",ROUND(AS16*References!$B$28+AT16*References!$B$29+AU16*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G17=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F17),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F17,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F17),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F17,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q17),ISBLANK(R17)),\"\",IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",(IF(E17=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R17),Q17,R17))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),AND($O17=\"\",ISBLANK($P17))),\"\",IF(ISBLANK($P17),$O17,$P17)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F17),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F17,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$AD17=\"\"),\"\",ROUND($AD17*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$AD17=\"\"),\"\",ROUND($AD17*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$AD17=\"\"),\"\",ROUND($AD17*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$AD17=\"\"),\"\",ROUND($AD17*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$AD17=\"\"),\"\",$AD17*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F17),\"\",AD17*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F17),\"\",ROUND(AK17*References!$B$28+AL17*References!$B$29+AM17*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F17),$AE17=\"\",$AF17=\"\"),\"\",ROUND($AE17*(1+$AF17)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F17,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$AE17=\"\",$AF17=\"\"),\"\",ROUND($AE17*(1+$AF17)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F17,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$AE17=\"\",$AF17=\"\"),\"\",ROUND($AE17*(1+$AF17)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F17,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$AE17=\"\",$AF17=\"\"),\"\",ROUND($AE17*(1+$AF17)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F17,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F17),$AE17=\"\",$AF17=\"\"),\"\",$AE17*(1+$AF17)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F17,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F17),$AE17=\"\",$AF17=\"\"),\"\",$AE17*(1+$AF17)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F17,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F17),\"\",ROUND(AS17*References!$B$28+AT17*References!$B$29+AU17*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ17=\"\",$BK17=\"\"),\"\",$BJ17+$BK17)","v":""},null,"",{"$f":"IF(OR($AD17=\"\",$AF17=\"\",AND($S17=\"\",ISBLANK($T17)),AND($U17=\"\",ISBLANK($V17))),\"\",($AD17*(IF(ISBLANK($T17),$S17,$T17)*GalTokWh))-($AE17*IF(ISBLANK($V17),$U17,$V17)*(1+$AF17)))","v":""},{"$f":"IF(OR($BN17=\"\",$BO17=\"\"),\"\",$BN17+$BO17)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G18=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F18),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F18,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F18),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F18,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q18),ISBLANK(R18)),\"\",IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",(IF(E18=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R18),Q18,R18))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),AND($O18=\"\",ISBLANK($P18))),\"\",IF(ISBLANK($P18),$O18,$P18)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F18),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F18,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$AD18=\"\"),\"\",ROUND($AD18*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$AD18=\"\"),\"\",ROUND($AD18*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$AD18=\"\"),\"\",ROUND($AD18*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$AD18=\"\"),\"\",ROUND($AD18*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$AD18=\"\"),\"\",$AD18*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F18),\"\",AD18*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F18),\"\",ROUND(AK18*References!$B$28+AL18*References!$B$29+AM18*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F18),$AE18=\"\",$AF18=\"\"),\"\",ROUND($AE18*(1+$AF18)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F18,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$AE18=\"\",$AF18=\"\"),\"\",ROUND($AE18*(1+$AF18)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F18,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$AE18=\"\",$AF18=\"\"),\"\",ROUND($AE18*(1+$AF18)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F18,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$AE18=\"\",$AF18=\"\"),\"\",ROUND($AE18*(1+$AF18)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F18,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F18),$AE18=\"\",$AF18=\"\"),\"\",$AE18*(1+$AF18)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F18,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F18),$AE18=\"\",$AF18=\"\"),\"\",$AE18*(1+$AF18)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F18,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F18),\"\",ROUND(AS18*References!$B$28+AT18*References!$B$29+AU18*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G19=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F19),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F19,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F19),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F19,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q19),ISBLANK(R19)),\"\",IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",(IF(E19=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R19),Q19,R19))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),AND($O19=\"\",ISBLANK($P19))),\"\",IF(ISBLANK($P19),$O19,$P19)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F19),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F19,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$AD19=\"\"),\"\",ROUND($AD19*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$AD19=\"\"),\"\",ROUND($AD19*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$AD19=\"\"),\"\",ROUND($AD19*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$AD19=\"\"),\"\",ROUND($AD19*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$AD19=\"\"),\"\",$AD19*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F19),\"\",AD19*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F19),\"\",ROUND(AK19*References!$B$28+AL19*References!$B$29+AM19*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F19),$AE19=\"\",$AF19=\"\"),\"\",ROUND($AE19*(1+$AF19)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F19,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$AE19=\"\",$AF19=\"\"),\"\",ROUND($AE19*(1+$AF19)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F19,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$AE19=\"\",$AF19=\"\"),\"\",ROUND($AE19*(1+$AF19)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F19,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$AE19=\"\",$AF19=\"\"),\"\",ROUND($AE19*(1+$AF19)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F19,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F19),$AE19=\"\",$AF19=\"\"),\"\",$AE19*(1+$AF19)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F19,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F19),$AE19=\"\",$AF19=\"\"),\"\",$AE19*(1+$AF19)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F19,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F19),\"\",ROUND(AS19*References!$B$28+AT19*References!$B$29+AU19*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ19=\"\",$BK19=\"\"),\"\",$BJ19+$BK19)","v":""},null,"",{"$f":"IF(OR($AD19=\"\",$AF19=\"\",AND($S19=\"\",ISBLANK($T19)),AND($U19=\"\",ISBLANK($V19))),\"\",($AD19*(IF(ISBLANK($T19),$S19,$T19)*GalTokWh))-($AE19*IF(ISBLANK($V19),$U19,$V19)*(1+$AF19)))","v":""},{"$f":"IF(OR($BN19=\"\",$BO19=\"\"),\"\",$BN19+$BO19)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G20=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F20),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F20,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F20),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F20,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q20),ISBLANK(R20)),\"\",IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",(IF(E20=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R20),Q20,R20))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),AND($O20=\"\",ISBLANK($P20))),\"\",IF(ISBLANK($P20),$O20,$P20)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F20),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F20,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$AD20=\"\"),\"\",ROUND($AD20*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$AD20=\"\"),\"\",ROUND($AD20*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$AD20=\"\"),\"\",ROUND($AD20*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$AD20=\"\"),\"\",ROUND($AD20*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$AD20=\"\"),\"\",$AD20*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F20),\"\",AD20*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F20),\"\",ROUND(AK20*References!$B$28+AL20*References!$B$29+AM20*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F20),$AE20=\"\",$AF20=\"\"),\"\",ROUND($AE20*(1+$AF20)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F20,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$AE20=\"\",$AF20=\"\"),\"\",ROUND($AE20*(1+$AF20)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F20,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$AE20=\"\",$AF20=\"\"),\"\",ROUND($AE20*(1+$AF20)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F20,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$AE20=\"\",$AF20=\"\"),\"\",ROUND($AE20*(1+$AF20)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F20,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F20),$AE20=\"\",$AF20=\"\"),\"\",$AE20*(1+$AF20)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F20,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F20),$AE20=\"\",$AF20=\"\"),\"\",$AE20*(1+$AF20)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F20,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F20),\"\",ROUND(AS20*References!$B$28+AT20*References!$B$29+AU20*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G21=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F21),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F21,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F21),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F21,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q21),ISBLANK(R21)),\"\",IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",(IF(E21=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R21),Q21,R21))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),AND($O21=\"\",ISBLANK($P21))),\"\",IF(ISBLANK($P21),$O21,$P21)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F21),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F21,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$AD21=\"\"),\"\",ROUND($AD21*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$AD21=\"\"),\"\",ROUND($AD21*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$AD21=\"\"),\"\",ROUND($AD21*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$AD21=\"\"),\"\",ROUND($AD21*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$AD21=\"\"),\"\",$AD21*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F21),\"\",AD21*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F21),\"\",ROUND(AK21*References!$B$28+AL21*References!$B$29+AM21*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F21),$AE21=\"\",$AF21=\"\"),\"\",ROUND($AE21*(1+$AF21)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F21,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$AE21=\"\",$AF21=\"\"),\"\",ROUND($AE21*(1+$AF21)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F21,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$AE21=\"\",$AF21=\"\"),\"\",ROUND($AE21*(1+$AF21)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F21,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$AE21=\"\",$AF21=\"\"),\"\",ROUND($AE21*(1+$AF21)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F21,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F21),$AE21=\"\",$AF21=\"\"),\"\",$AE21*(1+$AF21)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F21,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F21),$AE21=\"\",$AF21=\"\"),\"\",$AE21*(1+$AF21)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F21,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F21),\"\",ROUND(AS21*References!$B$28+AT21*References!$B$29+AU21*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ21=\"\",$BK21=\"\"),\"\",$BJ21+$BK21)","v":""},null,"",{"$f":"IF(OR($AD21=\"\",$AF21=\"\",AND($S21=\"\",ISBLANK($T21)),AND($U21=\"\",ISBLANK($V21))),\"\",($AD21*(IF(ISBLANK($T21),$S21,$T21)*GalTokWh))-($AE21*IF(ISBLANK($V21),$U21,$V21)*(1+$AF21)))","v":""},{"$f":"IF(OR($BN21=\"\",$BO21=\"\"),\"\",$BN21+$BO21)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G22=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F22),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F22,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F22),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F22,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q22),ISBLANK(R22)),\"\",IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",(IF(E22=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R22),Q22,R22))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),AND($O22=\"\",ISBLANK($P22))),\"\",IF(ISBLANK($P22),$O22,$P22)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F22),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F22,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$AD22=\"\"),\"\",ROUND($AD22*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$AD22=\"\"),\"\",ROUND($AD22*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$AD22=\"\"),\"\",ROUND($AD22*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$AD22=\"\"),\"\",ROUND($AD22*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$AD22=\"\"),\"\",$AD22*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F22),\"\",AD22*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F22),\"\",ROUND(AK22*References!$B$28+AL22*References!$B$29+AM22*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F22),$AE22=\"\",$AF22=\"\"),\"\",ROUND($AE22*(1+$AF22)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F22,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$AE22=\"\",$AF22=\"\"),\"\",ROUND($AE22*(1+$AF22)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F22,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$AE22=\"\",$AF22=\"\"),\"\",ROUND($AE22*(1+$AF22)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F22,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$AE22=\"\",$AF22=\"\"),\"\",ROUND($AE22*(1+$AF22)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F22,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F22),$AE22=\"\",$AF22=\"\"),\"\",$AE22*(1+$AF22)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F22,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F22),$AE22=\"\",$AF22=\"\"),\"\",$AE22*(1+$AF22)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F22,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F22),\"\",ROUND(AS22*References!$B$28+AT22*References!$B$29+AU22*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G23=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",1)","v":""},null,{"$f":"IF(ISBLANK($F23),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F23,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F23),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F23,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q23),ISBLANK(R23)),\"\",IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",(IF(E23=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R23),Q23,R23))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),AND($O23=\"\",ISBLANK($P23))),\"\",IF(ISBLANK($P23),$O23,$P23)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F23),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F23,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$AD23=\"\"),\"\",ROUND($AD23*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$AD23=\"\"),\"\",ROUND($AD23*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$AD23=\"\"),\"\",ROUND($AD23*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$AD23=\"\"),\"\",ROUND($AD23*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$AD23=\"\"),\"\",$AD23*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F23),\"\",AD23*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F23),\"\",ROUND(AK23*References!$B$28+AL23*References!$B$29+AM23*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F23),$AE23=\"\",$AF23=\"\"),\"\",ROUND($AE23*(1+$AF23)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F23,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$AE23=\"\",$AF23=\"\"),\"\",ROUND($AE23*(1+$AF23)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F23,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$AE23=\"\",$AF23=\"\"),\"\",ROUND($AE23*(1+$AF23)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F23,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$AE23=\"\",$AF23=\"\"),\"\",ROUND($AE23*(1+$AF23)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F23,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F23),$AE23=\"\",$AF23=\"\"),\"\",$AE23*(1+$AF23)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F23,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F23),$AE23=\"\",$AF23=\"\"),\"\",$AE23*(1+$AF23)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F23,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F23),\"\",ROUND(AS23*References!$B$28+AT23*References!$B$29+AU23*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ23=\"\",$BK23=\"\"),\"\",$BJ23+$BK23)","v":""},null,"",{"$f":"IF(OR($AD23=\"\",$AF23=\"\",AND($S23=\"\",ISBLANK($T23)),AND($U23=\"\",ISBLANK($V23))),\"\",($AD23*(IF(ISBLANK($T23),$S23,$T23)*GalTokWh))-($AE23*IF(ISBLANK($V23),$U23,$V23)*(1+$AF23)))","v":""},{"$f":"IF(OR($BN23=\"\",$BO23=\"\"),\"\",$BN23+$BO23)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G24=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F24),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F24,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F24),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F24,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q24),ISBLANK(R24)),\"\",IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",(IF(E24=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R24),Q24,R24))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),AND($O24=\"\",ISBLANK($P24))),\"\",IF(ISBLANK($P24),$O24,$P24)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F24),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F24,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$AD24=\"\"),\"\",ROUND($AD24*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$AD24=\"\"),\"\",ROUND($AD24*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$AD24=\"\"),\"\",ROUND($AD24*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$AD24=\"\"),\"\",ROUND($AD24*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$AD24=\"\"),\"\",$AD24*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F24),\"\",AD24*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F24),\"\",ROUND(AK24*References!$B$28+AL24*References!$B$29+AM24*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F24),$AE24=\"\",$AF24=\"\"),\"\",ROUND($AE24*(1+$AF24)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F24,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$AE24=\"\",$AF24=\"\"),\"\",ROUND($AE24*(1+$AF24)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F24,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$AE24=\"\",$AF24=\"\"),\"\",ROUND($AE24*(1+$AF24)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F24,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$AE24=\"\",$AF24=\"\"),\"\",ROUND($AE24*(1+$AF24)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F24,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F24),$AE24=\"\",$AF24=\"\"),\"\",$AE24*(1+$AF24)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F24,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F24),$AE24=\"\",$AF24=\"\"),\"\",$AE24*(1+$AF24)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F24,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F24),\"\",ROUND(AS24*References!$B$28+AT24*References!$B$29+AU24*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G25=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F25),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F25,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F25),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F25,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q25),ISBLANK(R25)),\"\",IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",(IF(E25=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R25),Q25,R25))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),AND($O25=\"\",ISBLANK($P25))),\"\",IF(ISBLANK($P25),$O25,$P25)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F25),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F25,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$AD25=\"\"),\"\",ROUND($AD25*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$AD25=\"\"),\"\",ROUND($AD25*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$AD25=\"\"),\"\",ROUND($AD25*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$AD25=\"\"),\"\",ROUND($AD25*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$AD25=\"\"),\"\",$AD25*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F25),\"\",AD25*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F25),\"\",ROUND(AK25*References!$B$28+AL25*References!$B$29+AM25*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F25),$AE25=\"\",$AF25=\"\"),\"\",ROUND($AE25*(1+$AF25)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F25,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$AE25=\"\",$AF25=\"\"),\"\",ROUND($AE25*(1+$AF25)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F25,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$AE25=\"\",$AF25=\"\"),\"\",ROUND($AE25*(1+$AF25)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F25,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$AE25=\"\",$AF25=\"\"),\"\",ROUND($AE25*(1+$AF25)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F25,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F25),$AE25=\"\",$AF25=\"\"),\"\",$AE25*(1+$AF25)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F25,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F25),$AE25=\"\",$AF25=\"\"),\"\",$AE25*(1+$AF25)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F25,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F25),\"\",ROUND(AS25*References!$B$28+AT25*References!$B$29+AU25*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ25=\"\",$BK25=\"\"),\"\",$BJ25+$BK25)","v":""},null,"",{"$f":"IF(OR($AD25=\"\",$AF25=\"\",AND($S25=\"\",ISBLANK($T25)),AND($U25=\"\",ISBLANK($V25))),\"\",($AD25*(IF(ISBLANK($T25),$S25,$T25)*GalTokWh))-($AE25*IF(ISBLANK($V25),$U25,$V25)*(1+$AF25)))","v":""},{"$f":"IF(OR($BN25=\"\",$BO25=\"\"),\"\",$BN25+$BO25)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G26=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F26),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F26,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F26),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F26,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q26),ISBLANK(R26)),\"\",IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",(IF(E26=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R26),Q26,R26))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),AND($O26=\"\",ISBLANK($P26))),\"\",IF(ISBLANK($P26),$O26,$P26)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F26),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F26,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$AD26=\"\"),\"\",ROUND($AD26*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$AD26=\"\"),\"\",ROUND($AD26*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$AD26=\"\"),\"\",ROUND($AD26*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$AD26=\"\"),\"\",ROUND($AD26*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$AD26=\"\"),\"\",$AD26*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F26),\"\",AD26*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F26),\"\",ROUND(AK26*References!$B$28+AL26*References!$B$29+AM26*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F26),$AE26=\"\",$AF26=\"\"),\"\",ROUND($AE26*(1+$AF26)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F26,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$AE26=\"\",$AF26=\"\"),\"\",ROUND($AE26*(1+$AF26)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F26,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$AE26=\"\",$AF26=\"\"),\"\",ROUND($AE26*(1+$AF26)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F26,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$AE26=\"\",$AF26=\"\"),\"\",ROUND($AE26*(1+$AF26)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F26,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F26),$AE26=\"\",$AF26=\"\"),\"\",$AE26*(1+$AF26)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F26,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F26),$AE26=\"\",$AF26=\"\"),\"\",$AE26*(1+$AF26)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F26,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F26),\"\",ROUND(AS26*References!$B$28+AT26*References!$B$29+AU26*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G27=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F27),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F27,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F27),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F27,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q27),ISBLANK(R27)),\"\",IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",(IF(E27=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R27),Q27,R27))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),AND($O27=\"\",ISBLANK($P27))),\"\",IF(ISBLANK($P27),$O27,$P27)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F27),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F27,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$AD27=\"\"),\"\",ROUND($AD27*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$AD27=\"\"),\"\",ROUND($AD27*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$AD27=\"\"),\"\",ROUND($AD27*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$AD27=\"\"),\"\",ROUND($AD27*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$AD27=\"\"),\"\",$AD27*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F27),\"\",AD27*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F27),\"\",ROUND(AK27*References!$B$28+AL27*References!$B$29+AM27*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F27),$AE27=\"\",$AF27=\"\"),\"\",ROUND($AE27*(1+$AF27)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F27,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$AE27=\"\",$AF27=\"\"),\"\",ROUND($AE27*(1+$AF27)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F27,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$AE27=\"\",$AF27=\"\"),\"\",ROUND($AE27*(1+$AF27)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F27,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$AE27=\"\",$AF27=\"\"),\"\",ROUND($AE27*(1+$AF27)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F27,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F27),$AE27=\"\",$AF27=\"\"),\"\",$AE27*(1+$AF27)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F27,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F27),$AE27=\"\",$AF27=\"\"),\"\",$AE27*(1+$AF27)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F27,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F27),\"\",ROUND(AS27*References!$B$28+AT27*References!$B$29+AU27*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ27=\"\",$BK27=\"\"),\"\",$BJ27+$BK27)","v":""},null,"",{"$f":"IF(OR($AD27=\"\",$AF27=\"\",AND($S27=\"\",ISBLANK($T27)),AND($U27=\"\",ISBLANK($V27))),\"\",($AD27*(IF(ISBLANK($T27),$S27,$T27)*GalTokWh))-($AE27*IF(ISBLANK($V27),$U27,$V27)*(1+$AF27)))","v":""},{"$f":"IF(OR($BN27=\"\",$BO27=\"\"),\"\",$BN27+$BO27)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G28=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F28),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F28,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F28),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F28,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q28),ISBLANK(R28)),\"\",IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",(IF(E28=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R28),Q28,R28))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),AND($O28=\"\",ISBLANK($P28))),\"\",IF(ISBLANK($P28),$O28,$P28)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F28),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F28,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$AD28=\"\"),\"\",ROUND($AD28*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$AD28=\"\"),\"\",ROUND($AD28*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$AD28=\"\"),\"\",ROUND($AD28*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$AD28=\"\"),\"\",ROUND($AD28*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$AD28=\"\"),\"\",$AD28*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F28),\"\",AD28*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F28),\"\",ROUND(AK28*References!$B$28+AL28*References!$B$29+AM28*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F28),$AE28=\"\",$AF28=\"\"),\"\",ROUND($AE28*(1+$AF28)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F28,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$AE28=\"\",$AF28=\"\"),\"\",ROUND($AE28*(1+$AF28)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F28,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$AE28=\"\",$AF28=\"\"),\"\",ROUND($AE28*(1+$AF28)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F28,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$AE28=\"\",$AF28=\"\"),\"\",ROUND($AE28*(1+$AF28)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F28,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F28),$AE28=\"\",$AF28=\"\"),\"\",$AE28*(1+$AF28)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F28,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F28),$AE28=\"\",$AF28=\"\"),\"\",$AE28*(1+$AF28)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F28,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F28),\"\",ROUND(AS28*References!$B$28+AT28*References!$B$29+AU28*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G29=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F29),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F29,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F29),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F29,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q29),ISBLANK(R29)),\"\",IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",(IF(E29=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R29),Q29,R29))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),AND($O29=\"\",ISBLANK($P29))),\"\",IF(ISBLANK($P29),$O29,$P29)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F29),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F29,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$AD29=\"\"),\"\",ROUND($AD29*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$AD29=\"\"),\"\",ROUND($AD29*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$AD29=\"\"),\"\",ROUND($AD29*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$AD29=\"\"),\"\",ROUND($AD29*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$AD29=\"\"),\"\",$AD29*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F29),\"\",AD29*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F29),\"\",ROUND(AK29*References!$B$28+AL29*References!$B$29+AM29*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F29),$AE29=\"\",$AF29=\"\"),\"\",ROUND($AE29*(1+$AF29)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F29,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$AE29=\"\",$AF29=\"\"),\"\",ROUND($AE29*(1+$AF29)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F29,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$AE29=\"\",$AF29=\"\"),\"\",ROUND($AE29*(1+$AF29)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F29,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$AE29=\"\",$AF29=\"\"),\"\",ROUND($AE29*(1+$AF29)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F29,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F29),$AE29=\"\",$AF29=\"\"),\"\",$AE29*(1+$AF29)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F29,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F29),$AE29=\"\",$AF29=\"\"),\"\",$AE29*(1+$AF29)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F29,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F29),\"\",ROUND(AS29*References!$B$28+AT29*References!$B$29+AU29*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ29=\"\",$BK29=\"\"),\"\",$BJ29+$BK29)","v":""},null,"",{"$f":"IF(OR($AD29=\"\",$AF29=\"\",AND($S29=\"\",ISBLANK($T29)),AND($U29=\"\",ISBLANK($V29))),\"\",($AD29*(IF(ISBLANK($T29),$S29,$T29)*GalTokWh))-($AE29*IF(ISBLANK($V29),$U29,$V29)*(1+$AF29)))","v":""},{"$f":"IF(OR($BN29=\"\",$BO29=\"\"),\"\",$BN29+$BO29)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G30=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F30),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F30,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F30),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F30,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q30),ISBLANK(R30)),\"\",IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",(IF(E30=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R30),Q30,R30))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),AND($O30=\"\",ISBLANK($P30))),\"\",IF(ISBLANK($P30),$O30,$P30)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F30),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F30,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$AD30=\"\"),\"\",ROUND($AD30*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$AD30=\"\"),\"\",ROUND($AD30*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$AD30=\"\"),\"\",ROUND($AD30*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$AD30=\"\"),\"\",ROUND($AD30*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$AD30=\"\"),\"\",$AD30*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F30),\"\",AD30*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F30),\"\",ROUND(AK30*References!$B$28+AL30*References!$B$29+AM30*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F30),$AE30=\"\",$AF30=\"\"),\"\",ROUND($AE30*(1+$AF30)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F30,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$AE30=\"\",$AF30=\"\"),\"\",ROUND($AE30*(1+$AF30)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F30,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$AE30=\"\",$AF30=\"\"),\"\",ROUND($AE30*(1+$AF30)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F30,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$AE30=\"\",$AF30=\"\"),\"\",ROUND($AE30*(1+$AF30)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F30,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F30),$AE30=\"\",$AF30=\"\"),\"\",$AE30*(1+$AF30)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F30,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F30),$AE30=\"\",$AF30=\"\"),\"\",$AE30*(1+$AF30)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F30,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F30),\"\",ROUND(AS30*References!$B$28+AT30*References!$B$29+AU30*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G31=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F31),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F31,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F31),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F31,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q31),ISBLANK(R31)),\"\",IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",(IF(E31=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R31),Q31,R31))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),AND($O31=\"\",ISBLANK($P31))),\"\",IF(ISBLANK($P31),$O31,$P31)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F31),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F31,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$AD31=\"\"),\"\",ROUND($AD31*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$AD31=\"\"),\"\",ROUND($AD31*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$AD31=\"\"),\"\",ROUND($AD31*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$AD31=\"\"),\"\",ROUND($AD31*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$AD31=\"\"),\"\",$AD31*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F31),\"\",AD31*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F31),\"\",ROUND(AK31*References!$B$28+AL31*References!$B$29+AM31*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F31),$AE31=\"\",$AF31=\"\"),\"\",ROUND($AE31*(1+$AF31)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F31,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$AE31=\"\",$AF31=\"\"),\"\",ROUND($AE31*(1+$AF31)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F31,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$AE31=\"\",$AF31=\"\"),\"\",ROUND($AE31*(1+$AF31)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F31,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$AE31=\"\",$AF31=\"\"),\"\",ROUND($AE31*(1+$AF31)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F31,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F31),$AE31=\"\",$AF31=\"\"),\"\",$AE31*(1+$AF31)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F31,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F31),$AE31=\"\",$AF31=\"\"),\"\",$AE31*(1+$AF31)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F31,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F31),\"\",ROUND(AS31*References!$B$28+AT31*References!$B$29+AU31*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ31=\"\",$BK31=\"\"),\"\",$BJ31+$BK31)","v":""},null,"",{"$f":"IF(OR($AD31=\"\",$AF31=\"\",AND($S31=\"\",ISBLANK($T31)),AND($U31=\"\",ISBLANK($V31))),\"\",($AD31*(IF(ISBLANK($T31),$S31,$T31)*GalTokWh))-($AE31*IF(ISBLANK($V31),$U31,$V31)*(1+$AF31)))","v":""},{"$f":"IF(OR($BN31=\"\",$BO31=\"\"),\"\",$BN31+$BO31)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G32=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F32),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F32,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F32),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F32,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q32),ISBLANK(R32)),\"\",IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",(IF(E32=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R32),Q32,R32))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),AND($O32=\"\",ISBLANK($P32))),\"\",IF(ISBLANK($P32),$O32,$P32)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F32),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F32,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$AD32=\"\"),\"\",ROUND($AD32*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$AD32=\"\"),\"\",ROUND($AD32*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$AD32=\"\"),\"\",ROUND($AD32*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$AD32=\"\"),\"\",ROUND($AD32*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$AD32=\"\"),\"\",$AD32*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F32),\"\",AD32*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F32),\"\",ROUND(AK32*References!$B$28+AL32*References!$B$29+AM32*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F32),$AE32=\"\",$AF32=\"\"),\"\",ROUND($AE32*(1+$AF32)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F32,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$AE32=\"\",$AF32=\"\"),\"\",ROUND($AE32*(1+$AF32)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F32,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$AE32=\"\",$AF32=\"\"),\"\",ROUND($AE32*(1+$AF32)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F32,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$AE32=\"\",$AF32=\"\"),\"\",ROUND($AE32*(1+$AF32)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F32,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F32),$AE32=\"\",$AF32=\"\"),\"\",$AE32*(1+$AF32)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F32,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F32),$AE32=\"\",$AF32=\"\"),\"\",$AE32*(1+$AF32)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F32,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F32),\"\",ROUND(AS32*References!$B$28+AT32*References!$B$29+AU32*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G33=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F33),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F33,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F33),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F33,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q33),ISBLANK(R33)),\"\",IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",(IF(E33=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R33),Q33,R33))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),AND($O33=\"\",ISBLANK($P33))),\"\",IF(ISBLANK($P33),$O33,$P33)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F33),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F33,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$AD33=\"\"),\"\",ROUND($AD33*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$AD33=\"\"),\"\",ROUND($AD33*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$AD33=\"\"),\"\",ROUND($AD33*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$AD33=\"\"),\"\",ROUND($AD33*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$AD33=\"\"),\"\",$AD33*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F33),\"\",AD33*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F33),\"\",ROUND(AK33*References!$B$28+AL33*References!$B$29+AM33*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F33),$AE33=\"\",$AF33=\"\"),\"\",ROUND($AE33*(1+$AF33)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F33,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$AE33=\"\",$AF33=\"\"),\"\",ROUND($AE33*(1+$AF33)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F33,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$AE33=\"\",$AF33=\"\"),\"\",ROUND($AE33*(1+$AF33)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F33,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$AE33=\"\",$AF33=\"\"),\"\",ROUND($AE33*(1+$AF33)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F33,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F33),$AE33=\"\",$AF33=\"\"),\"\",$AE33*(1+$AF33)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F33,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F33),$AE33=\"\",$AF33=\"\"),\"\",$AE33*(1+$AF33)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F33,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F33),\"\",ROUND(AS33*References!$B$28+AT33*References!$B$29+AU33*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ33=\"\",$BK33=\"\"),\"\",$BJ33+$BK33)","v":""},null,"",{"$f":"IF(OR($AD33=\"\",$AF33=\"\",AND($S33=\"\",ISBLANK($T33)),AND($U33=\"\",ISBLANK($V33))),\"\",($AD33*(IF(ISBLANK($T33),$S33,$T33)*GalTokWh))-($AE33*IF(ISBLANK($V33),$U33,$V33)*(1+$AF33)))","v":""},{"$f":"IF(OR($BN33=\"\",$BO33=\"\"),\"\",$BN33+$BO33)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G34=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F34),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F34,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F34),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F34,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q34),ISBLANK(R34)),\"\",IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",(IF(E34=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R34),Q34,R34))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),AND($O34=\"\",ISBLANK($P34))),\"\",IF(ISBLANK($P34),$O34,$P34)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F34),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F34,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$AD34=\"\"),\"\",ROUND($AD34*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$AD34=\"\"),\"\",ROUND($AD34*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$AD34=\"\"),\"\",ROUND($AD34*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$AD34=\"\"),\"\",ROUND($AD34*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$AD34=\"\"),\"\",$AD34*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F34),\"\",AD34*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F34),\"\",ROUND(AK34*References!$B$28+AL34*References!$B$29+AM34*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F34),$AE34=\"\",$AF34=\"\"),\"\",ROUND($AE34*(1+$AF34)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F34,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$AE34=\"\",$AF34=\"\"),\"\",ROUND($AE34*(1+$AF34)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F34,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$AE34=\"\",$AF34=\"\"),\"\",ROUND($AE34*(1+$AF34)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F34,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$AE34=\"\",$AF34=\"\"),\"\",ROUND($AE34*(1+$AF34)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F34,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F34),$AE34=\"\",$AF34=\"\"),\"\",$AE34*(1+$AF34)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F34,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F34),$AE34=\"\",$AF34=\"\"),\"\",$AE34*(1+$AF34)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F34,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F34),\"\",ROUND(AS34*References!$B$28+AT34*References!$B$29+AU34*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G35=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F35),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F35,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F35),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F35,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q35),ISBLANK(R35)),\"\",IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",(IF(E35=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R35),Q35,R35))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),AND($O35=\"\",ISBLANK($P35))),\"\",IF(ISBLANK($P35),$O35,$P35)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F35),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F35,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$AD35=\"\"),\"\",ROUND($AD35*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$AD35=\"\"),\"\",ROUND($AD35*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$AD35=\"\"),\"\",ROUND($AD35*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$AD35=\"\"),\"\",ROUND($AD35*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$AD35=\"\"),\"\",$AD35*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F35),\"\",AD35*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F35),\"\",ROUND(AK35*References!$B$28+AL35*References!$B$29+AM35*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F35),$AE35=\"\",$AF35=\"\"),\"\",ROUND($AE35*(1+$AF35)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F35,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$AE35=\"\",$AF35=\"\"),\"\",ROUND($AE35*(1+$AF35)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F35,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$AE35=\"\",$AF35=\"\"),\"\",ROUND($AE35*(1+$AF35)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F35,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$AE35=\"\",$AF35=\"\"),\"\",ROUND($AE35*(1+$AF35)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F35,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F35),$AE35=\"\",$AF35=\"\"),\"\",$AE35*(1+$AF35)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F35,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F35),$AE35=\"\",$AF35=\"\"),\"\",$AE35*(1+$AF35)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F35,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F35),\"\",ROUND(AS35*References!$B$28+AT35*References!$B$29+AU35*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ35=\"\",$BK35=\"\"),\"\",$BJ35+$BK35)","v":""},null,"",{"$f":"IF(OR($AD35=\"\",$AF35=\"\",AND($S35=\"\",ISBLANK($T35)),AND($U35=\"\",ISBLANK($V35))),\"\",($AD35*(IF(ISBLANK($T35),$S35,$T35)*GalTokWh))-($AE35*IF(ISBLANK($V35),$U35,$V35)*(1+$AF35)))","v":""},{"$f":"IF(OR($BN35=\"\",$BO35=\"\"),\"\",$BN35+$BO35)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G36=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F36),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F36,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F36),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F36,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q36),ISBLANK(R36)),\"\",IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",(IF(E36=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R36),Q36,R36))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),AND($O36=\"\",ISBLANK($P36))),\"\",IF(ISBLANK($P36),$O36,$P36)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F36),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F36,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$AD36=\"\"),\"\",ROUND($AD36*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$AD36=\"\"),\"\",ROUND($AD36*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$AD36=\"\"),\"\",ROUND($AD36*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$AD36=\"\"),\"\",ROUND($AD36*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$AD36=\"\"),\"\",$AD36*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F36),\"\",AD36*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F36),\"\",ROUND(AK36*References!$B$28+AL36*References!$B$29+AM36*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F36),$AE36=\"\",$AF36=\"\"),\"\",ROUND($AE36*(1+$AF36)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F36,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$AE36=\"\",$AF36=\"\"),\"\",ROUND($AE36*(1+$AF36)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F36,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$AE36=\"\",$AF36=\"\"),\"\",ROUND($AE36*(1+$AF36)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F36,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$AE36=\"\",$AF36=\"\"),\"\",ROUND($AE36*(1+$AF36)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F36,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F36),$AE36=\"\",$AF36=\"\"),\"\",$AE36*(1+$AF36)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F36,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F36),$AE36=\"\",$AF36=\"\"),\"\",$AE36*(1+$AF36)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F36,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F36),\"\",ROUND(AS36*References!$B$28+AT36*References!$B$29+AU36*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G37=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F37),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F37,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F37),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F37,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q37),ISBLANK(R37)),\"\",IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",(IF(E37=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R37),Q37,R37))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),AND($O37=\"\",ISBLANK($P37))),\"\",IF(ISBLANK($P37),$O37,$P37)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F37),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F37,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$AD37=\"\"),\"\",ROUND($AD37*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$AD37=\"\"),\"\",ROUND($AD37*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$AD37=\"\"),\"\",ROUND($AD37*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$AD37=\"\"),\"\",ROUND($AD37*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$AD37=\"\"),\"\",$AD37*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F37),\"\",AD37*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F37),\"\",ROUND(AK37*References!$B$28+AL37*References!$B$29+AM37*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F37),$AE37=\"\",$AF37=\"\"),\"\",ROUND($AE37*(1+$AF37)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F37,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$AE37=\"\",$AF37=\"\"),\"\",ROUND($AE37*(1+$AF37)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F37,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$AE37=\"\",$AF37=\"\"),\"\",ROUND($AE37*(1+$AF37)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F37,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$AE37=\"\",$AF37=\"\"),\"\",ROUND($AE37*(1+$AF37)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F37,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F37),$AE37=\"\",$AF37=\"\"),\"\",$AE37*(1+$AF37)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F37,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F37),$AE37=\"\",$AF37=\"\"),\"\",$AE37*(1+$AF37)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F37,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F37),\"\",ROUND(AS37*References!$B$28+AT37*References!$B$29+AU37*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ37=\"\",$BK37=\"\"),\"\",$BJ37+$BK37)","v":""},null,"",{"$f":"IF(OR($AD37=\"\",$AF37=\"\",AND($S37=\"\",ISBLANK($T37)),AND($U37=\"\",ISBLANK($V37))),\"\",($AD37*(IF(ISBLANK($T37),$S37,$T37)*GalTokWh))-($AE37*IF(ISBLANK($V37),$U37,$V37)*(1+$AF37)))","v":""},{"$f":"IF(OR($BN37=\"\",$BO37=\"\"),\"\",$BN37+$BO37)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G38=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F38),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F38,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F38),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F38,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q38),ISBLANK(R38)),\"\",IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",(IF(E38=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R38),Q38,R38))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),AND($O38=\"\",ISBLANK($P38))),\"\",IF(ISBLANK($P38),$O38,$P38)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F38),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F38,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$AD38=\"\"),\"\",ROUND($AD38*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$AD38=\"\"),\"\",ROUND($AD38*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$AD38=\"\"),\"\",ROUND($AD38*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$AD38=\"\"),\"\",ROUND($AD38*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$AD38=\"\"),\"\",$AD38*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F38),\"\",AD38*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F38),\"\",ROUND(AK38*References!$B$28+AL38*References!$B$29+AM38*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F38),$AE38=\"\",$AF38=\"\"),\"\",ROUND($AE38*(1+$AF38)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F38,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$AE38=\"\",$AF38=\"\"),\"\",ROUND($AE38*(1+$AF38)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F38,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$AE38=\"\",$AF38=\"\"),\"\",ROUND($AE38*(1+$AF38)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F38,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$AE38=\"\",$AF38=\"\"),\"\",ROUND($AE38*(1+$AF38)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F38,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F38),$AE38=\"\",$AF38=\"\"),\"\",$AE38*(1+$AF38)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F38,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F38),$AE38=\"\",$AF38=\"\"),\"\",$AE38*(1+$AF38)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F38,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F38),\"\",ROUND(AS38*References!$B$28+AT38*References!$B$29+AU38*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G39=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F39),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F39,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F39),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F39,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q39),ISBLANK(R39)),\"\",IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",(IF(E39=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R39),Q39,R39))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),AND($O39=\"\",ISBLANK($P39))),\"\",IF(ISBLANK($P39),$O39,$P39)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F39),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F39,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$AD39=\"\"),\"\",ROUND($AD39*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$AD39=\"\"),\"\",ROUND($AD39*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$AD39=\"\"),\"\",ROUND($AD39*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$AD39=\"\"),\"\",ROUND($AD39*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$AD39=\"\"),\"\",$AD39*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F39),\"\",AD39*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F39),\"\",ROUND(AK39*References!$B$28+AL39*References!$B$29+AM39*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F39),$AE39=\"\",$AF39=\"\"),\"\",ROUND($AE39*(1+$AF39)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F39,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$AE39=\"\",$AF39=\"\"),\"\",ROUND($AE39*(1+$AF39)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F39,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$AE39=\"\",$AF39=\"\"),\"\",ROUND($AE39*(1+$AF39)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F39,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$AE39=\"\",$AF39=\"\"),\"\",ROUND($AE39*(1+$AF39)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F39,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F39),$AE39=\"\",$AF39=\"\"),\"\",$AE39*(1+$AF39)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F39,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F39),$AE39=\"\",$AF39=\"\"),\"\",$AE39*(1+$AF39)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F39,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F39),\"\",ROUND(AS39*References!$B$28+AT39*References!$B$29+AU39*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","",{"$f":"IF(OR($BJ39=\"\",$BK39=\"\"),\"\",$BJ39+$BK39)","v":""},null,"",{"$f":"IF(OR($AD39=\"\",$AF39=\"\",AND($S39=\"\",ISBLANK($T39)),AND($U39=\"\",ISBLANK($V39))),\"\",($AD39*(IF(ISBLANK($T39),$S39,$T39)*GalTokWh))-($AE39*IF(ISBLANK($V39),$U39,$V39)*(1+$AF39)))","v":""},{"$f":"IF(OR($BN39=\"\",$BO39=\"\"),\"\",$BN39+$BO39)","v":""}]
[{"$nulls":6},"hp",{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",ROUND(INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))/IF($G40=\"hp\",0.7457,1),0))","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",null,"",null,{"$f":"IF(ISBLANK($F40),\"\",IFERROR(INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F40,'Diesel Fuel Prices'!$B$5:$B$31,0)),INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH(\"U.S. Average\",'Diesel Fuel Prices'!$B$5:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(ISBLANK($F40),\"\",IFERROR(INDEX('Electricity Prices'!$F$4:$F$31,MATCH($F40,'Electricity Prices'!$B$4:$B$31,0)),INDEX('Electricity Prices'!$F$4:$F$31,MATCH(\"All U.S.\",'Electricity Prices'!$B$4:$B$31,0)))*References!$B$38/References!$B$37)","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,{"$f":"IFERROR(IF(AND(ISBLANK(Q40),ISBLANK(R40)),\"\",IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",(IF(E40=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))))/(IF(ISBLANK(R40),Q40,R40))),\"\")","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),AND($O40=\"\",ISBLANK($P40))),\"\",IF(ISBLANK($P40),$O40,$P40)*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,null,"","",{"$f":"IF(ISBLANK($F40),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$35,MATCH($F40,RegionUSER,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$AD40=\"\"),\"\",ROUND($AD40*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$AD40=\"\"),\"\",ROUND($AD40*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$AD40=\"\"),\"\",ROUND($AD40*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$AD40=\"\"),\"\",ROUND($AD40*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$AD40=\"\"),\"\",$AD40*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F40),\"\",AD40*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F40),\"\",ROUND(AK40*References!$B$28+AL40*References!$B$29+AM40*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F40),$AE40=\"\",$AF40=\"\"),\"\",ROUND($AE40*(1+$AF40)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F40,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$AE40=\"\",$AF40=\"\"),\"\",ROUND($AE40*(1+$AF40)*INDEX('eGRID2020 Subregion'!$D$7:$D$36,MATCH($F40,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$AE40=\"\",$AF40=\"\"),\"\",ROUND($AE40*(1+$AF40)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F40,RegionUSER,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$AE40=\"\",$AF40=\"\"),\"\",ROUND($AE40*(1+$AF40)*INDEX('eGRID2020 Subregion'!$E$7:$E$36,MATCH($F40,RegionUSER,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F40),$AE40=\"\",$AF40=\"\"),\"\",$AE40*(1+$AF40)*INDEX('eGRID2020 Subregion'!$F$7:$F$35,MATCH($F40,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F40),$AE40=\"\",$AF40=\"\"),\"\",$AE40*(1+$AF40)*INDEX('eGRID2020 Subregion'!$G$7:$G$35,MATCH($F40,RegionUSER,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F40),\"\",ROUND(AS40*References!$B$28+AT40*References!$B$29+AU40*References!$B$30,1))","v":""},null,"","","","","",null,"","","","","",null,"","","",null,"","",""]
[{"$nulls":29},{"$f":"SUMIF(AD5:AD40, \"<>#N/A\")","v":0},{"$f":"SUMIF(AE5:AE40, \"<>#N/A\")","v":0},null,null,{"$f":"ROUND(SUMIF(AH5:AH40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AI5:AI40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AJ5:AJ40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AK5:AK40, \"<>#N/A\"),1)","v":0},{"$f":"SUMIF(AL5:AL40, \"<>#N/A\")","v":0},{"$f":"SUMIF(AM5:AM40, \"<>#N/A\")","v":0},{"$f":"ROUND(SUMIF(AN5:AN40, \"<>#N/A\"),1)","v":0},null,{"$f":"ROUND(SUMIF(AP5:AP40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AQ5:AQ40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AR5:AR40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AS5:AS40, \"<>#N/A\"),1)","v":0},{"$f":"SUMIF(AT5:AT40, \"<>#N/A\")","v":0},{"$f":"SUMIF(AU5:AU40, \"<>#N/A\")","v":0},{"$f":"ROUND(SUMIF(AV5:AV40, \"<>#N/A\"),1)","v":0},null,{"$f":"ROUND(SUMIF(AX5:AX40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AY5:AY40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(AZ5:AZ40, \"<>#N/A\"),4)","v":0},{"$f":"ROUND(SUMIF(BA5:BA40, \"<>#N/A\"),1)","v":0},{"$f":"ROUND(SUMIF(BB5:BB40, \"<>#N/A\"),1)","v":0},null,"","","","","",null,{"$f":"SUMIF(BJ5:BJ40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"$f":"SUMIF(BK5:BK40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"SUMIF(BN5:BN40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"$f":"SUMIF(BO5:BO40, \"<>#N/A\")","v":{"v":0,"d":"$0"}},{"$f":"SUMIF(BP5:BP40, \"<>#N/A\")","v":{"v":0,"d":"$0"}}]

{"sheet":"General Calculator_EXAMPLE","index":3,"n_rows":41,"n_cols":56,"rows_kept":41,"merged":[[0,21,0,47],[0,49,0,55],[1,21,1,27],[1,29,1,35],[1,37,1,41],[1,43,1,47],[1,49,1,51],[1,53,1,55]]}
[null,"Emissions Calculator: Transport Refrigeration Unit (TRU) - EXAMPLE General Calculator Inputs",{"$nulls":19},"Annual Emissions Results - Diesel TRU vs. eTRU",{"$nulls":27},"Incremental Cost/Savings - Diesel TRU vs. eTRU"]
[{"$nulls":21},"Diesel TRU Emissions (MT)",{"$nulls":7},"eTRU Emissions (MT)",{"$nulls":7},"Difference (MT)",{"$nulls":5},"Percent Difference",{"$nulls":5},"Incremental Costs",{"$nulls":3},"Operational Savings"]
["User Type","TRU Type","Model Year","Number of TRUs","Plug Location","eGRID Subregion","TRU Power Rating (kW)","Average TRU Load Factor","Total Annual Operating Hours per TRU","Percent of Annual Operating Hours Stationary with Plug-in Access","Annual Engine Hours Stationary with Plug-in Access per TRU","Average Regional Diesel Fuel Price ($/gal)","Average Regional Electricity Price ($/kWh)","Incremental Capital Cost per eTRU ($)","Electric Infrastructure Capital Cost per eTRU ($)","Annual Maintenance Savings per eTRU ($)",null,"Annual Diesel TRU Energy Consumption Displaced (kWh)","Annual eTRU Energy Consumption (kWh)","GGL (%)",null,"NOx","SO2","PM2.5","CO2","CH4","N2O","CO2e",null,"NOx","SO2","PM2.5","CO2","CH4","N2O","CO2e",null,"NOx","SO2","PM2.5","CO2","CO2e",null,"NOx","SO2","PM2.5","CO2","CO2e",null,"Total eTRU Capital Cost ($)","Total Electric Infrastructure Cost ($)","Total Capital Cost ($)",null,"Annual eTRU Maintenance Savings ($)","Annual eTRU Operating Savings ($)","Total eTRU Savings ($)"]
["Dropdown","Dropdown","Dropdown","Numeric Input","Dropdown","Dropdown","Default","Default","Default","Default","Default","Default","Default","Default","Default","Default",null,"Output","Output","Output",null,"Output","Output","Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output",null,"Output","Output","Output","Output","Output",null,"Output","Output","Output",null,"Output","Output","Output"]
["Fleet Manager","Trailer TRU < 25 hp",2014,20,"Dock","AZNM",{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":{"v":25.479415314469623,"d":"25"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":0.51},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":2201,"d":"2,201"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":0.53,"d":"53%"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",$I5*$J5)","v":{"v":1166.53,"d":"1,167"}},{"$f":"IF(ISBLANK($F5),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F5,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":{"v":3.067214286270206,"d":"$3.07"}},{"$f":"IF(ISBLANK($F5),\"\",VLOOKUP($F5,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":{"v":0.09486166106434085,"d":"$0.09"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":4561.84338840837,"d":"$4,562"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",IF(E5=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":{"v":7818.900327660923,"d":"$7,819"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5)),\"\",$K5*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B5&$C5,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":250.3536644889007,"d":"$250"}},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),ISBLANK($D5)),\"\",$D5*$G5*$H5*$K5)","v":{"v":303169.5239372401,"d":"303,170"}},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),ISBLANK($D5)),\"\",R5/EfficiencyImprovement)","v":{"v":117899.2593089267,"d":"117,899"}},{"$f":"IF(ISBLANK($F5),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F5,RegionGEN,0)))","v":{"v":0.053,"d":"5.3%"}},null,{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":1.5481},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.0009},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.0793},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",ROUND($R5*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":239.6},{"$f":"IF(OR(ISBLANK($B5),ISBLANK($C5),$R5=\"\"),\"\",$R5*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B5&$C5,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":{"v":0.01300203524208645,"d":"0.0"}},{"$f":"IF(ISBLANK(F5),\"\",R5*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":{"v":3.847221258763577E-3,"d":"0.0"}},{"$f":"IF(ISBLANK($F5),\"\",ROUND(Y5*References!$B$28+Z5*References!$B$29+AA5*References!$B$30,1))","v":241.1},null,{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F5,RegionGEN,0))*GramsToMT,4))","v":0.0271},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F5,RegionGEN,0))*GramsToMT,4))","v":0.0087},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F5,RegionGEN,0))*GramsToMT,4))","v":0.0027},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",ROUND($S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F5,RegionGEN,0))*GramsToMT,1))","v":47.7},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",$S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F5,RegionGEN,0))*GramsToMT)","v":{"v":3.0409088645669004E-3,"d":"0.0"}},{"$f":"IF(OR(ISBLANK($F5),$S5=\"\",$T5=\"\"),\"\",$S5*(1+$T5)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F5,RegionGEN,0))*GramsToMT)","v":{"v":3.9419188985126489E-4,"d":"0.0"}},{"$f":"IF(ISBLANK($F5),\"\",ROUND(AG5*References!$B$28+AH5*References!$B$29+AI5*References!$B$30,1))","v":47.9},null,{"$f":"IF(OR($V5=\"\",$AD5=\"\"),\"\",ROUND($AD5-$V5,4))","v":{"v":-1.521,"d":"-1.5210"}},{"$f":"IF(OR($W5=\"\",$AE5=\"\"),\"\",ROUND($AE5-$W5,4))","v":0.0078},{"$f":"IF(OR($X5=\"\",$AF5=\"\"),\"\",ROUND($AF5-$X5,4))","v":-0.0766},{"$f":"IF(OR($Y5=\"\",$AG5=\"\"),\"\",ROUND($AG5-$Y5,1))","v":-191.9},{"$f":"IF(OR($AB5=\"\",$AJ5=\"\"),\"\",ROUND($AJ5-$AB5,1))","v":-193.2},null,{"$f":"IF(OR($V5=\"\",$AL5=\"\",$V5=0),\"\",ROUND($AL5/$V5,2))","v":{"v":-0.98,"d":"-98%"}},{"$f":"IF(OR($W5=\"\",$AM5=\"\",$W5=0),\"\", $AM5/$W5)","v":{"v":8.666666666666666,"d":"867%"}},{"$f":"IF(OR($X5=\"\",$AN5=\"\",$X5=0),\"\",ROUND($AN5/$X5,2))","v":{"v":-0.97,"d":"-97%"}},{"$f":"IF(OR($Y5=\"\",$AO5=\"\",$Y5=0),\"\",ROUND($AO5/$Y5,2))","v":{"v":-0.8,"d":"-80%"}},{"$f":"IF(OR($AB5=\"\",$AP5=\"\",$AB5=0),\"\",ROUND($AP5/$AB5,2))","v":{"v":-0.8,"d":"-80%"}},null,{"$f":"IF(OR(ISBLANK($D5),$N5=\"\"),\"\",$D5*$N5)","v":{"v":91236.8677681674,"d":"$91,237"}},{"$f":"IF(OR(ISBLANK($D5),$O5=\"\"),\"\",$D5*$O5)","v":{"v":156378.00655321847,"d":"$156,378"}},{"$f":"IF(OR($AX5=\"\",$AY5=\"\"),\"\",$AX5+$AY5)","v":{"v":247614.87432138587,"d":"$247,615"}},null,{"$f":"IF(OR(ISBLANK($D5),$P5=\"\"),\"\",$D5*$P5)","v":{"v":5007.073289778014,"d":"$5,007"}},{"$f":"IF(OR($R5=\"\",$L5=\"\",$M5=\"\",$S5=\"\",$T5=\"\"),\"\",($R5*$L5*GalTokWh)-($S5*$M5*(1+$T5)))","v":{"v":13330.041250670936,"d":"$13,330"}},{"$f":"IF(OR($BB5=\"\",$BC5=\"\"),\"\",$BB5+$BC5)","v":{"v":18337.11454044895,"d":"$18,337"}}]
["Fleet Manager","Trailer TRU > 25 hp",2007,5,"Yard","ERCT",{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":{"v":40.23065575968888,"d":"40"}},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":0.46},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":2201,"d":"2,201"}},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":0.53,"d":"53%"}},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",$I6*$J6)","v":{"v":1166.53,"d":"1,167"}},{"$f":"IF(ISBLANK($F6),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F6,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":{"v":2.8573949348961376,"d":"$2.86"}},{"$f":"IF(ISBLANK($F6),\"\",VLOOKUP($F6,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":{"v":0.08166012773462877,"d":"$0.08"}},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":4561.84338840837,"d":"$4,562"}},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",IF(E6=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":{"v":9140.404608392346,"d":"$9,140"}},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6)),\"\",$K6*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B6&$C6,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":250.3536644889007,"d":"$250"}},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),ISBLANK($D6)),\"\",$D6*$G6*$H6*$K6)","v":{"v":107939.6137857047,"d":"107,940"}},{"v":41976.51647221849,"d":"41,977"},{"$f":"IF(ISBLANK($F6),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F6,RegionGEN,0)))","v":{"v":0.052,"d":"5.2%"}},null,{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.6908},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.0003},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.0622},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",ROUND($R6*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":85.3},{"$f":"IF(OR(ISBLANK($B6),ISBLANK($C6),$R6=\"\"),\"\",$R6*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B6&$C6,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":{"v":0.004189034488584589,"d":"0.0"}},{"$f":"IF(ISBLANK(F6),\"\",R6*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":{"v":1.3697536989405925E-3,"d":"0.0"}},{"$f":"IF(ISBLANK($F6),\"\",ROUND(Y6*References!$B$28+Z6*References!$B$29+AA6*References!$B$30,1))","v":85.8},null,{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F6,RegionGEN,0))*GramsToMT,4))","v":0.0091},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F6,RegionGEN,0))*GramsToMT,4))","v":0.0105},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F6,RegionGEN,0))*GramsToMT,4))","v":0.0008},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",ROUND($S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F6,RegionGEN,0))*GramsToMT,1))","v":16.4},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",$S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F6,RegionGEN,0))*GramsToMT)","v":{"v":1.0415872979661798E-3,"d":"0.0"}},{"$f":"IF(OR(ISBLANK($F6),$S6=\"\",$T6=\"\"),\"\",$S6*(1+$T6)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F6,RegionGEN,0))*GramsToMT)","v":{"v":1.4021367472621653E-4,"d":"0.0"}},{"$f":"IF(ISBLANK($F6),\"\",ROUND(AG6*References!$B$28+AH6*References!$B$29+AI6*References!$B$30,1))","v":16.5},null,-0.6817,0.0102,-0.0614,-68.9,-69.3,null,{"v":-0.99,"d":"-99%"},{"$f":"IF(OR(W6=\"\",AM6=\"\",W6=0),\"\", AM6/W6)","v":{"v":34.00000000000001,"d":"3400%"}},{"v":-0.99,"d":"-99%"},{"v":-0.81,"d":"-81%"},{"v":-0.81,"d":"-81%"},null,{"v":22809.21694204185,"d":"$22,809"},{"v":45702.02304196173,"d":"$45,702"},{"$f":"IF(OR($AX6=\"\",$AY6=\"\"),\"\",$AX6+$AY6)","v":{"v":68511.23998400358,"d":"$68,511"}},null,{"v":1251.7683224445036,"d":"$1,252"},{"$f":"IF(OR($R6=\"\",$L6=\"\",$M6=\"\",$S6=\"\",$T6=\"\"),\"\",($R6*$L6*GalTokWh)-($S6*$M6*(1+$T6)))","v":{"v":4721.451156840914,"d":"$4,721"}},{"$f":"IF(OR($BB6=\"\",$BC6=\"\"),\"\",$BB6+$BC6)","v":{"v":5973.219479285418,"d":"$5,973"}}]
["Fleet Manager","Truck TRU",2012,10,"Dock","RFCW",{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":{"v":16.092262303875554,"d":"16"}},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":0.56},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":1360,"d":"1,360"}},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":0.5,"d":"50%"}},680,{"$f":"IF(ISBLANK($F7),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F7,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":{"v":2.99017916209422,"d":"$2.99"}},{"$f":"IF(ISBLANK($F7),\"\",VLOOKUP($F7,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":{"v":0.1007855058159846,"d":"$0.10"}},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":601.333901199285,"d":"$601"}},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",IF(E7=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":{"v":4221,"d":"$4,221"}},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7)),\"\",$K7*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B7&$C7,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":{"v":40.18569312152464,"d":"$40"}},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),ISBLANK($D7)),\"\",$D7*$G7*$H7*$K7)","v":{"v":61279.334853158114,"d":"61,279"}},{"v":23830.852442894822,"d":"23,831"},{"$f":"IF(ISBLANK($F7),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F7,RegionGEN,0)))","v":{"v":0.053,"d":"5.3%"}},null,{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.3184},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.0002},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":0.0173},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",ROUND($R7*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":48.4},{"$f":"IF(OR(ISBLANK($B7),ISBLANK($C7),$R7=\"\"),\"\",$R7*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B7&$C7,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":{"v":3.3352894727587054E-3,"d":"0.0"}},{"$f":"IF(ISBLANK(F7),\"\",R7*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":{"v":7.7763475928657635E-4,"d":"0.0"}},{"$f":"IF(ISBLANK($F7),\"\",ROUND(Y7*References!$B$28+Z7*References!$B$29+AA7*References!$B$30,1))","v":48.7},null,{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F7,RegionGEN,0))*GramsToMT,4))","v":0.0067},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F7,RegionGEN,0))*GramsToMT,4))","v":0.0075},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F7,RegionGEN,0))*GramsToMT,4))","v":0.0008},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",ROUND($S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F7,RegionGEN,0))*GramsToMT,1))","v":11.2},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",$S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F7,RegionGEN,0))*GramsToMT)","v":{"v":9.7889609703513962E-4,"d":"0.0"}},{"$f":"IF(OR(ISBLANK($F7),$S7=\"\",$T7=\"\"),\"\",$S7*(1+$T7)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F7,RegionGEN,0))*GramsToMT)","v":{"v":1.3659015307467066E-4,"d":"0.0"}},{"$f":"IF(ISBLANK($F7),\"\",ROUND(AG7*References!$B$28+AH7*References!$B$29+AI7*References!$B$30,1))","v":11.3},null,-0.3117,0.0073,-0.0165,-37.2,-37.4,null,{"v":-0.98,"d":"-98%"},{"$f":"IF(OR($W7=\"\",$AM7=\"\",$W7=0),\"\", $AM7/$W7)","v":{"v":36.5,"d":"3650%"}},{"v":-0.95,"d":"-95%"},{"v":-0.77,"d":"-77%"},{"v":-0.77,"d":"-77%"},null,{"v":6013.33901199285,"d":"$6,013"},{"v":42210,"d":"$42,210"},{"v":48223.33901199285,"d":"$48,223"},null,{"v":401.85693121524645,"d":"$402"},{"v":2418.2769770026425,"d":"$2,418"},{"v":2820.133908217889,"d":"$2,820"}]
["Fleet Manager",{"$nulls":5},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F8),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F8,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F8),\"\",VLOOKUP($F8,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",IF(E8=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8)),\"\",$K8*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B8&$C8,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F8),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F8,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",ROUND($R8*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B8),ISBLANK($C8),$R8=\"\"),\"\",$R8*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B8&$C8,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F8),\"\",R8*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F8),\"\",ROUND(Y8*References!$B$28+Z8*References!$B$29+AA8*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F8,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F8,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F8,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",ROUND($S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F8,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",$S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F8,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F8),$S8=\"\",$T8=\"\"),\"\",$S8*(1+$T8)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F8,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F8),\"\",ROUND(AG8*References!$B$28+AH8*References!$B$29+AI8*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W8=\"\",AM8=\"\",W8=0),\"\", AM8/W8)","v":""},"","","",null,"","","",null,"","",""]
["Fleet Manager",{"$nulls":5},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F9),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F9,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F9),\"\",VLOOKUP($F9,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",IF(E9=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9)),\"\",$K9*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B9&$C9,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F9),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F9,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",ROUND($R9*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B9),ISBLANK($C9),$R9=\"\"),\"\",$R9*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B9&$C9,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F9),\"\",R9*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F9),\"\",ROUND(Y9*References!$B$28+Z9*References!$B$29+AA9*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F9,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F9,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F9,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",ROUND($S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F9,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",$S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F9,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F9),$S9=\"\",$T9=\"\"),\"\",$S9*(1+$T9)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F9,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F9),\"\",ROUND(AG9*References!$B$28+AH9*References!$B$29+AI9*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W9=\"\",$AM9=\"\",$W9=0),\"\", $AM9/$W9)","v":""},"","","",null,"","","",null,"","",""]
["Fleet Manager",{"$nulls":5},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F10),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F10,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F10),\"\",VLOOKUP($F10,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",IF(E10=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10)),\"\",$K10*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B10&$C10,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F10),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F10,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",ROUND($R10*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B10),ISBLANK($C10),$R10=\"\"),\"\",$R10*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B10&$C10,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F10),\"\",R10*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F10),\"\",ROUND(Y10*References!$B$28+Z10*References!$B$29+AA10*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F10,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F10,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F10,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",ROUND($S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F10,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",$S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F10,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F10),$S10=\"\",$T10=\"\"),\"\",$S10*(1+$T10)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F10,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F10),\"\",ROUND(AG10*References!$B$28+AH10*References!$B$29+AI10*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W10=\"\",AM10=\"\",W10=0),\"\", AM10/W10)","v":""},"","","",null,"","","",null,"","",""]
["Fleet Manager",{"$nulls":5},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F11),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F11,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F11),\"\",VLOOKUP($F11,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",IF(E11=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11)),\"\",$K11*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B11&$C11,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F11),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F11,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",ROUND($R11*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B11),ISBLANK($C11),$R11=\"\"),\"\",$R11*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B11&$C11,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F11),\"\",R11*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F11),\"\",ROUND(Y11*References!$B$28+Z11*References!$B$29+AA11*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F11,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F11,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F11,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",ROUND($S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F11,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",$S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F11,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F11),$S11=\"\",$T11=\"\"),\"\",$S11*(1+$T11)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F11,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F11),\"\",ROUND(AG11*References!$B$28+AH11*References!$B$29+AI11*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W11=\"\",$AM11=\"\",$W11=0),\"\", $AM11/$W11)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F12),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F12,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F12),\"\",VLOOKUP($F12,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",IF(E12=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12)),\"\",$K12*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B12&$C12,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F12),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F12,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",ROUND($R12*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B12),ISBLANK($C12),$R12=\"\"),\"\",$R12*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B12&$C12,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F12),\"\",R12*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F12),\"\",ROUND(Y12*References!$B$28+Z12*References!$B$29+AA12*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F12,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F12,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F12,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",ROUND($S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F12,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",$S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F12,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F12),$S12=\"\",$T12=\"\"),\"\",$S12*(1+$T12)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F12,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F12),\"\",ROUND(AG12*References!$B$28+AH12*References!$B$29+AI12*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W12=\"\",AM12=\"\",W12=0),\"\", AM12/W12)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F13),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F13,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F13),\"\",VLOOKUP($F13,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",IF(E13=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13)),\"\",$K13*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B13&$C13,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F13),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F13,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",ROUND($R13*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B13),ISBLANK($C13),$R13=\"\"),\"\",$R13*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B13&$C13,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F13),\"\",R13*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F13),\"\",ROUND(Y13*References!$B$28+Z13*References!$B$29+AA13*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F13,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F13,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F13,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",ROUND($S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F13,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",$S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F13,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F13),$S13=\"\",$T13=\"\"),\"\",$S13*(1+$T13)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F13,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F13),\"\",ROUND(AG13*References!$B$28+AH13*References!$B$29+AI13*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W13=\"\",$AM13=\"\",$W13=0),\"\", $AM13/$W13)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F14),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F14,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F14),\"\",VLOOKUP($F14,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",IF(E14=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14)),\"\",$K14*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B14&$C14,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F14),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F14,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",ROUND($R14*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B14),ISBLANK($C14),$R14=\"\"),\"\",$R14*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B14&$C14,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F14),\"\",R14*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F14),\"\",ROUND(Y14*References!$B$28+Z14*References!$B$29+AA14*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F14,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F14,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F14,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",ROUND($S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F14,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",$S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F14,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F14),$S14=\"\",$T14=\"\"),\"\",$S14*(1+$T14)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F14,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F14),\"\",ROUND(AG14*References!$B$28+AH14*References!$B$29+AI14*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W14=\"\",AM14=\"\",W14=0),\"\", AM14/W14)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F15),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F15,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F15),\"\",VLOOKUP($F15,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",IF(E15=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15)),\"\",$K15*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B15&$C15,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F15),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F15,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",ROUND($R15*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B15),ISBLANK($C15),$R15=\"\"),\"\",$R15*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B15&$C15,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F15),\"\",R15*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F15),\"\",ROUND(Y15*References!$B$28+Z15*References!$B$29+AA15*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F15,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F15,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F15,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",ROUND($S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F15,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",$S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F15,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F15),$S15=\"\",$T15=\"\"),\"\",$S15*(1+$T15)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F15,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F15),\"\",ROUND(AG15*References!$B$28+AH15*References!$B$29+AI15*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W15=\"\",$AM15=\"\",$W15=0),\"\", $AM15/$W15)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F16),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F16,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F16),\"\",VLOOKUP($F16,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",IF(E16=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16)),\"\",$K16*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B16&$C16,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F16),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F16,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",ROUND($R16*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B16),ISBLANK($C16),$R16=\"\"),\"\",$R16*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B16&$C16,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F16),\"\",R16*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F16),\"\",ROUND(Y16*References!$B$28+Z16*References!$B$29+AA16*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F16,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F16,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F16,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",ROUND($S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F16,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",$S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F16,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F16),$S16=\"\",$T16=\"\"),\"\",$S16*(1+$T16)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F16,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F16),\"\",ROUND(AG16*References!$B$28+AH16*References!$B$29+AI16*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W16=\"\",AM16=\"\",W16=0),\"\", AM16/W16)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F17),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F17,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F17),\"\",VLOOKUP($F17,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",IF(E17=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17)),\"\",$K17*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B17&$C17,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F17),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F17,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",ROUND($R17*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B17),ISBLANK($C17),$R17=\"\"),\"\",$R17*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B17&$C17,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F17),\"\",R17*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F17),\"\",ROUND(Y17*References!$B$28+Z17*References!$B$29+AA17*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F17,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F17,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F17,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",ROUND($S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F17,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",$S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F17,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F17),$S17=\"\",$T17=\"\"),\"\",$S17*(1+$T17)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F17,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F17),\"\",ROUND(AG17*References!$B$28+AH17*References!$B$29+AI17*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W17=\"\",$AM17=\"\",$W17=0),\"\", $AM17/$W17)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F18),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F18,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F18),\"\",VLOOKUP($F18,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",IF(E18=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18)),\"\",$K18*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B18&$C18,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F18),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F18,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",ROUND($R18*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B18),ISBLANK($C18),$R18=\"\"),\"\",$R18*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B18&$C18,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F18),\"\",R18*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F18),\"\",ROUND(Y18*References!$B$28+Z18*References!$B$29+AA18*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F18,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F18,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F18,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",ROUND($S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F18,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",$S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F18,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F18),$S18=\"\",$T18=\"\"),\"\",$S18*(1+$T18)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F18,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F18),\"\",ROUND(AG18*References!$B$28+AH18*References!$B$29+AI18*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W18=\"\",AM18=\"\",W18=0),\"\", AM18/W18)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F19),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F19,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F19),\"\",VLOOKUP($F19,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",IF(E19=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19)),\"\",$K19*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B19&$C19,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F19),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F19,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",ROUND($R19*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B19),ISBLANK($C19),$R19=\"\"),\"\",$R19*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B19&$C19,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F19),\"\",R19*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F19),\"\",ROUND(Y19*References!$B$28+Z19*References!$B$29+AA19*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F19,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F19,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F19,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",ROUND($S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F19,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",$S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F19,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F19),$S19=\"\",$T19=\"\"),\"\",$S19*(1+$T19)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F19,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F19),\"\",ROUND(AG19*References!$B$28+AH19*References!$B$29+AI19*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W19=\"\",$AM19=\"\",$W19=0),\"\", $AM19/$W19)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F20),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F20,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F20),\"\",VLOOKUP($F20,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",IF(E20=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20)),\"\",$K20*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B20&$C20,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F20),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F20,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",ROUND($R20*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B20),ISBLANK($C20),$R20=\"\"),\"\",$R20*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B20&$C20,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F20),\"\",R20*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F20),\"\",ROUND(Y20*References!$B$28+Z20*References!$B$29+AA20*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F20,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F20,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F20,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",ROUND($S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F20,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",$S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F20,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F20),$S20=\"\",$T20=\"\"),\"\",$S20*(1+$T20)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F20,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F20),\"\",ROUND(AG20*References!$B$28+AH20*References!$B$29+AI20*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W20=\"\",AM20=\"\",W20=0),\"\", AM20/W20)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F21),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F21,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F21),\"\",VLOOKUP($F21,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",IF(E21=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21)),\"\",$K21*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B21&$C21,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F21),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F21,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",ROUND($R21*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B21),ISBLANK($C21),$R21=\"\"),\"\",$R21*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B21&$C21,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F21),\"\",R21*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F21),\"\",ROUND(Y21*References!$B$28+Z21*References!$B$29+AA21*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F21,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F21,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F21,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",ROUND($S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F21,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",$S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F21,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F21),$S21=\"\",$T21=\"\"),\"\",$S21*(1+$T21)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F21,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F21),\"\",ROUND(AG21*References!$B$28+AH21*References!$B$29+AI21*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W21=\"\",$AM21=\"\",$W21=0),\"\", $AM21/$W21)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F22),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F22,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F22),\"\",VLOOKUP($F22,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",IF(E22=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22)),\"\",$K22*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B22&$C22,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F22),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F22,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",ROUND($R22*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B22),ISBLANK($C22),$R22=\"\"),\"\",$R22*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B22&$C22,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F22),\"\",R22*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F22),\"\",ROUND(Y22*References!$B$28+Z22*References!$B$29+AA22*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F22,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F22,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F22,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",ROUND($S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F22,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",$S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F22,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F22),$S22=\"\",$T22=\"\"),\"\",$S22*(1+$T22)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F22,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F22),\"\",ROUND(AG22*References!$B$28+AH22*References!$B$29+AI22*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W22=\"\",AM22=\"\",W22=0),\"\", AM22/W22)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F23),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F23,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F23),\"\",VLOOKUP($F23,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",IF(E23=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23)),\"\",$K23*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B23&$C23,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F23),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F23,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",ROUND($R23*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B23),ISBLANK($C23),$R23=\"\"),\"\",$R23*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B23&$C23,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F23),\"\",R23*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F23),\"\",ROUND(Y23*References!$B$28+Z23*References!$B$29+AA23*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F23,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F23,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F23,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",ROUND($S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F23,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",$S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F23,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F23),$S23=\"\",$T23=\"\"),\"\",$S23*(1+$T23)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F23,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F23),\"\",ROUND(AG23*References!$B$28+AH23*References!$B$29+AI23*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W23=\"\",$AM23=\"\",$W23=0),\"\", $AM23/$W23)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F24),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F24,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F24),\"\",VLOOKUP($F24,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",IF(E24=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24)),\"\",$K24*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B24&$C24,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F24),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F24,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",ROUND($R24*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B24),ISBLANK($C24),$R24=\"\"),\"\",$R24*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B24&$C24,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F24),\"\",R24*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F24),\"\",ROUND(Y24*References!$B$28+Z24*References!$B$29+AA24*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F24,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F24,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F24,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",ROUND($S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F24,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",$S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F24,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F24),$S24=\"\",$T24=\"\"),\"\",$S24*(1+$T24)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F24,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F24),\"\",ROUND(AG24*References!$B$28+AH24*References!$B$29+AI24*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W24=\"\",AM24=\"\",W24=0),\"\", AM24/W24)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F25),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F25,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F25),\"\",VLOOKUP($F25,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",IF(E25=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25)),\"\",$K25*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B25&$C25,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F25),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F25,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",ROUND($R25*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($C25),$R25=\"\"),\"\",$R25*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B25&$C25,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F25),\"\",R25*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F25),\"\",ROUND(Y25*References!$B$28+Z25*References!$B$29+AA25*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F25,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F25,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F25,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",ROUND($S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F25,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",$S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F25,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F25),$S25=\"\",$T25=\"\"),\"\",$S25*(1+$T25)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F25,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F25),\"\",ROUND(AG25*References!$B$28+AH25*References!$B$29+AI25*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W25=\"\",$AM25=\"\",$W25=0),\"\", $AM25/$W25)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F26),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F26,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F26),\"\",VLOOKUP($F26,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",IF(E26=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26)),\"\",$K26*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B26&$C26,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F26),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F26,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",ROUND($R26*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($C26),$R26=\"\"),\"\",$R26*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B26&$C26,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F26),\"\",R26*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F26),\"\",ROUND(Y26*References!$B$28+Z26*References!$B$29+AA26*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F26,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F26,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F26,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",ROUND($S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F26,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",$S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F26,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F26),$S26=\"\",$T26=\"\"),\"\",$S26*(1+$T26)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F26,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F26),\"\",ROUND(AG26*References!$B$28+AH26*References!$B$29+AI26*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W26=\"\",AM26=\"\",W26=0),\"\", AM26/W26)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F27),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F27,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F27),\"\",VLOOKUP($F27,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",IF(E27=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27)),\"\",$K27*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B27&$C27,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F27),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F27,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",ROUND($R27*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B27),ISBLANK($C27),$R27=\"\"),\"\",$R27*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B27&$C27,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F27),\"\",R27*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F27),\"\",ROUND(Y27*References!$B$28+Z27*References!$B$29+AA27*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F27,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F27,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F27,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",ROUND($S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F27,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",$S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F27,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F27),$S27=\"\",$T27=\"\"),\"\",$S27*(1+$T27)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F27,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F27),\"\",ROUND(AG27*References!$B$28+AH27*References!$B$29+AI27*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W27=\"\",$AM27=\"\",$W27=0),\"\", $AM27/$W27)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F28),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F28,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F28),\"\",VLOOKUP($F28,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",IF(E28=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28)),\"\",$K28*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B28&$C28,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F28),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F28,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",ROUND($R28*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B28),ISBLANK($C28),$R28=\"\"),\"\",$R28*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B28&$C28,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F28),\"\",R28*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F28),\"\",ROUND(Y28*References!$B$28+Z28*References!$B$29+AA28*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F28,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F28,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F28,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",ROUND($S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F28,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",$S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F28,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F28),$S28=\"\",$T28=\"\"),\"\",$S28*(1+$T28)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F28,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F28),\"\",ROUND(AG28*References!$B$28+AH28*References!$B$29+AI28*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W28=\"\",AM28=\"\",W28=0),\"\", AM28/W28)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F29),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F29,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F29),\"\",VLOOKUP($F29,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",IF(E29=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29)),\"\",$K29*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B29&$C29,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F29),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F29,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",ROUND($R29*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B29),ISBLANK($C29),$R29=\"\"),\"\",$R29*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B29&$C29,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F29),\"\",R29*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F29),\"\",ROUND(Y29*References!$B$28+Z29*References!$B$29+AA29*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F29,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F29,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F29,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",ROUND($S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F29,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",$S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F29,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F29),$S29=\"\",$T29=\"\"),\"\",$S29*(1+$T29)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F29,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F29),\"\",ROUND(AG29*References!$B$28+AH29*References!$B$29+AI29*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W29=\"\",$AM29=\"\",$W29=0),\"\", $AM29/$W29)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F30),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F30,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F30),\"\",VLOOKUP($F30,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",IF(E30=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30)),\"\",$K30*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B30&$C30,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F30),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F30,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",ROUND($R30*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK($C30),$R30=\"\"),\"\",$R30*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B30&$C30,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F30),\"\",R30*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F30),\"\",ROUND(Y30*References!$B$28+Z30*References!$B$29+AA30*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F30,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F30,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F30,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",ROUND($S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F30,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",$S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F30,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F30),$S30=\"\",$T30=\"\"),\"\",$S30*(1+$T30)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F30,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F30),\"\",ROUND(AG30*References!$B$28+AH30*References!$B$29+AI30*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W30=\"\",AM30=\"\",W30=0),\"\", AM30/W30)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F31),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F31,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F31),\"\",VLOOKUP($F31,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",IF(E31=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31)),\"\",$K31*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B31&$C31,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F31),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F31,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",ROUND($R31*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($C31),$R31=\"\"),\"\",$R31*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B31&$C31,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F31),\"\",R31*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F31),\"\",ROUND(Y31*References!$B$28+Z31*References!$B$29+AA31*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F31,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F31,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F31,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",ROUND($S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F31,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",$S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F31,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F31),$S31=\"\",$T31=\"\"),\"\",$S31*(1+$T31)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F31,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F31),\"\",ROUND(AG31*References!$B$28+AH31*References!$B$29+AI31*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W31=\"\",$AM31=\"\",$W31=0),\"\", $AM31/$W31)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F32),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F32,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F32),\"\",VLOOKUP($F32,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",IF(E32=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32)),\"\",$K32*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B32&$C32,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F32),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F32,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",ROUND($R32*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK($C32),$R32=\"\"),\"\",$R32*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B32&$C32,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F32),\"\",R32*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F32),\"\",ROUND(Y32*References!$B$28+Z32*References!$B$29+AA32*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F32,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F32,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F32,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",ROUND($S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F32,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",$S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F32,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F32),$S32=\"\",$T32=\"\"),\"\",$S32*(1+$T32)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F32,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F32),\"\",ROUND(AG32*References!$B$28+AH32*References!$B$29+AI32*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W32=\"\",AM32=\"\",W32=0),\"\", AM32/W32)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F33),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F33,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F33),\"\",VLOOKUP($F33,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",IF(E33=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33)),\"\",$K33*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B33&$C33,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F33),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F33,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",ROUND($R33*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK($C33),$R33=\"\"),\"\",$R33*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B33&$C33,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F33),\"\",R33*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F33),\"\",ROUND(Y33*References!$B$28+Z33*References!$B$29+AA33*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F33,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F33,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F33,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",ROUND($S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F33,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",$S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F33,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F33),$S33=\"\",$T33=\"\"),\"\",$S33*(1+$T33)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F33,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F33),\"\",ROUND(AG33*References!$B$28+AH33*References!$B$29+AI33*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W33=\"\",$AM33=\"\",$W33=0),\"\", $AM33/$W33)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F34),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F34,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F34),\"\",VLOOKUP($F34,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",IF(E34=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34)),\"\",$K34*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B34&$C34,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F34),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F34,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",ROUND($R34*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK($C34),$R34=\"\"),\"\",$R34*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B34&$C34,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F34),\"\",R34*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F34),\"\",ROUND(Y34*References!$B$28+Z34*References!$B$29+AA34*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F34,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F34,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F34,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",ROUND($S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F34,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",$S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F34,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F34),$S34=\"\",$T34=\"\"),\"\",$S34*(1+$T34)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F34,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F34),\"\",ROUND(AG34*References!$B$28+AH34*References!$B$29+AI34*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W34=\"\",AM34=\"\",W34=0),\"\", AM34/W34)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F35),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F35,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F35),\"\",VLOOKUP($F35,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",IF(E35=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35)),\"\",$K35*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B35&$C35,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F35),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F35,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",ROUND($R35*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK($C35),$R35=\"\"),\"\",$R35*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B35&$C35,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F35),\"\",R35*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F35),\"\",ROUND(Y35*References!$B$28+Z35*References!$B$29+AA35*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F35,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F35,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F35,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",ROUND($S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F35,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",$S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F35,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F35),$S35=\"\",$T35=\"\"),\"\",$S35*(1+$T35)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F35,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F35),\"\",ROUND(AG35*References!$B$28+AH35*References!$B$29+AI35*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W35=\"\",$AM35=\"\",$W35=0),\"\", $AM35/$W35)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F36),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F36,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F36),\"\",VLOOKUP($F36,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",IF(E36=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36)),\"\",$K36*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B36&$C36,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F36),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F36,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",ROUND($R36*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B36),ISBLANK($C36),$R36=\"\"),\"\",$R36*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B36&$C36,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F36),\"\",R36*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F36),\"\",ROUND(Y36*References!$B$28+Z36*References!$B$29+AA36*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F36,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F36,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F36,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",ROUND($S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F36,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",$S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F36,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F36),$S36=\"\",$T36=\"\"),\"\",$S36*(1+$T36)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F36,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F36),\"\",ROUND(AG36*References!$B$28+AH36*References!$B$29+AI36*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W36=\"\",AM36=\"\",W36=0),\"\", AM36/W36)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F37),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F37,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F37),\"\",VLOOKUP($F37,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",IF(E37=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37)),\"\",$K37*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B37&$C37,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F37),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F37,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",ROUND($R37*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B37),ISBLANK($C37),$R37=\"\"),\"\",$R37*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B37&$C37,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F37),\"\",R37*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F37),\"\",ROUND(Y37*References!$B$28+Z37*References!$B$29+AA37*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F37,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F37,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F37,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",ROUND($S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F37,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",$S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F37,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F37),$S37=\"\",$T37=\"\"),\"\",$S37*(1+$T37)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F37,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F37),\"\",ROUND(AG37*References!$B$28+AH37*References!$B$29+AI37*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W37=\"\",$AM37=\"\",$W37=0),\"\", $AM37/$W37)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F38),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F38,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F38),\"\",VLOOKUP($F38,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",IF(E38=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38)),\"\",$K38*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B38&$C38,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F38),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F38,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",ROUND($R38*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B38),ISBLANK($C38),$R38=\"\"),\"\",$R38*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B38&$C38,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F38),\"\",R38*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F38),\"\",ROUND(Y38*References!$B$28+Z38*References!$B$29+AA38*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F38,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F38,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F38,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",ROUND($S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F38,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",$S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F38,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F38),$S38=\"\",$T38=\"\"),\"\",$S38*(1+$T38)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F38,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F38),\"\",ROUND(AG38*References!$B$28+AH38*References!$B$29+AI38*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W38=\"\",AM38=\"\",W38=0),\"\", AM38/W38)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F39),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F39,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F39),\"\",VLOOKUP($F39,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",IF(E39=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39)),\"\",$K39*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B39&$C39,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F39),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F39,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",ROUND($R39*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B39),ISBLANK($C39),$R39=\"\"),\"\",$R39*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B39&$C39,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F39),\"\",R39*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F39),\"\",ROUND(Y39*References!$B$28+Z39*References!$B$29+AA39*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F39,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F39,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F39,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",ROUND($S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F39,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",$S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F39,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F39),$S39=\"\",$T39=\"\"),\"\",$S39*(1+$T39)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F39,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F39),\"\",ROUND(AG39*References!$B$28+AH39*References!$B$29+AI39*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR($W39=\"\",$AM39=\"\",$W39=0),\"\", $AM39/$W39)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":6},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$D$4:$D$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))/0.7457)","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$E$4:$E$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$F$4:$F$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$G$4:$G$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},"",{"$f":"IF(ISBLANK($F40),\"\",INDEX('Diesel Fuel Prices'!$D$5:$D$31,MATCH($F40,'Diesel Fuel Prices'!$B$5:$B$31,0))*References!$B$38/References!$B$37)","v":""},{"$f":"IF(ISBLANK($F40),\"\",VLOOKUP($F40,'Electricity Prices'!$B$4:$F$31,5,FALSE)*References!$B$38/References!$B$37)","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",INDEX('TRU Ops & Costs'!$I$4:$I$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",IF(E40=\"Yard\",INDEX('TRU Ops & Costs'!$J$4:$J$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)),INDEX('TRU Ops & Costs'!$K$4:$K$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40)),\"\",$K40*INDEX('TRU Ops & Costs'!$M$4:$M$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0))*-INDEX('TRU Ops & Costs'!$L$4:$L$74,MATCH($B40&$C40,'TRU Ops & Costs'!$P$4:$P$74,0)))","v":""},null,"","",{"$f":"IF(ISBLANK($F40),\"\",INDEX('eGRID2020 Subregion'!$J$7:$J$36,MATCH($F40,RegionGEN,0)))","v":""},null,{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$D$6:$D$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$E$6:$E$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$H$6:$H$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",ROUND($R40*INDEX('Diesel TRU Emission Factors'!$F$6:$F$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($B40),ISBLANK($C40),$R40=\"\"),\"\",$R40*INDEX('Diesel TRU Emission Factors'!$G$6:$G$76,MATCH($B40&$C40,'Diesel TRU Emission Factors'!$R$6:$R$77,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK(F40),\"\",R40*GalTokWh*'Diesel TRU Emission Factors'!$P$4/1000000)","v":""},{"$f":"IF(ISBLANK($F40),\"\",ROUND(Y40*References!$B$28+Z40*References!$B$29+AA40*References!$B$30,1))","v":""},null,{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$C$7:$C$36,MATCH($F40,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$D$7:$D$33,MATCH($F40,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$I$7:$I$36,MATCH($F40,RegionGEN,0))*GramsToMT,4))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",ROUND($S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$E$7:$E$33,MATCH($F40,RegionGEN,0))*GramsToMT,1))","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",$S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$F$7:$F$33,MATCH($F40,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(OR(ISBLANK($F40),$S40=\"\",$T40=\"\"),\"\",$S40*(1+$T40)*INDEX('eGRID2020 Subregion'!$G$7:$G$33,MATCH($F40,RegionGEN,0))*GramsToMT)","v":""},{"$f":"IF(ISBLANK($F40),\"\",ROUND(AG40*References!$B$28+AH40*References!$B$29+AI40*References!$B$30,1))","v":""},null,"","","","","",null,"",{"$f":"IF(OR(W40=\"\",AM40=\"\",W40=0),\"\", AM40/W40)","v":""},"","","",null,"","","",null,"","",""]
[{"$nulls":21},{"$f":"SUMIF(V5:V40, \"<>#N/A\")","v":2.5573},{"$f":"SUMIF(W5:W40, \"<>#N/A\")","v":{"v":1.4E-3,"d":"0.0014"}},0.1588,{"v":373.29999999999995,"d":"373.3"},{"v":0.020526359203429746,"d":"0.0"},{"v":5.994609716990746E-3,"d":"0.0"},{"v":375.59999999999997,"d":"375.6"},null,{"$f":"SUMIF(AD5:AD40, \"<>#N/A\")","v":{"v":0.042899999999999994,"d":"0.0429"}},{"$f":"SUMIF(AE5:AE40, \"<>#N/A\")","v":0.0267},{"$f":"SUMIF(AF5:AF40, \"<>#N/A\")","v":{"v":4.3E-3,"d":"0.0043"}},{"$f":"SUMIF(AG5:AG40, \"<>#N/A\")","v":75.3},{"$f":"SUMIF(AH5:AH40, \"<>#N/A\")","v":{"v":0.00506139225956822,"d":"0.0"}},{"v":6.7099571765215208E-4,"d":"0.0"},{"$f":"SUMIF(AJ5:AJ40, \"<>#N/A\")","v":75.7},null,{"$f":"SUMIF(AL5:AL40, \"<>#N/A\")","v":-2.5144},{"$f":"SUMIF(AM5:AM40, \"<>#N/A\")","v":{"v":0.025300000000000003,"d":"0.0253"}},{"$f":"SUMIF(AN5:AN40, \"<>#N/A\")","v":{"v":-0.15450000000000003,"d":"-0.1545"}},{"$f":"SUMIF(AO5:AO40, \"<>#N/A\")","v":{"v":-298,"d":"-298.0"}},{"$f":"SUMIF(AP5:AP40, \"<>#N/A\")","v":-299.9},null,{"$f":"IF(OR(V41=\"\",AL41=\"\",V41=0),\"\", AL41/V41)","v":{"v":-0.9832244945841317,"d":"-98%"}},{"$f":"IF(OR(W41=\"\",AM41=\"\",W41=0),\"\", AM41/W41)","v":{"v":18.071428571428573,"d":"1807%"}},{"$f":"IF(OR(X41=\"\",AN41=\"\",X41=0),\"\", AN41/X41)","v":{"v":-0.9729219143576828,"d":"-97%"}},{"$f":"IF(OR(AB41=\"\",AO41=\"\",AB41=0),\"\", AO41/AB41)","v":{"v":-0.7933972310969116,"d":"-79%"}},{"$f":"IF(OR(AB41=\"\",AP41=\"\",AB41=0),\"\", AP41/AB41)","v":{"v":-0.7984558040468583,"d":"-80%"}},null,{"$f":"SUMIF(AX5:AX40, \"<>#N/A\")","v":{"v":120059.4237222021,"d":"$120,059"}},{"$f":"SUMIF(AY5:AY40, \"<>#N/A\")","v":{"v":244290.02959518018,"d":"$244,290"}},{"v":364349.4533173823,"d":"$364,349"},null,{"$f":"SUMIF(BB5:BB40, \"<>#N/A\")","v":{"v":6660.698543437765,"d":"$6,661"}},{"$f":"SUMIF(BC5:BC40, \"<>#N/A\")","v":{"v":20469.769384514493,"d":"$20,470"}},{"$f":"SUMIF(BD5:BD40, \"<>#N/A\")","v":{"v":27130.467927952257,"d":"$27,130"}}]

{"sheet":"eGRID2020 Subregion","index":4,"n_rows":47,"n_cols":12,"rows_kept":47,"merged":[[2,10,2,11],[3,10,3,11],[4,2,4,8]]}
["eGRID Subregion Emission Rates"]
[]
["Data Source",{"$nulls":9},"Go to General Calculator"]
["eGRID2020","Downloaded February 2023",{"$nulls":8},"Go to Detailed Calculator"]
[null,null,"Annual Region Emission Rate (g/kWh)"]
["eGRID Subregion","Subregion Name ","NOx","SO2","CO2","CH4","N2O","CO2e","PM2.5","GGL"]
[]
["AKGD","ASCC Alaska Grid",{"v":2.7143245940306633,"d":"2.71"},{"v":0.25174634854395356,"d":"0.25"},{"v":497.8817018960356,"d":"497.88"},{"v":0.04535970244035199,"d":"0.045"},{"v":0.006350358341649279,"d":"0.006"},{"v":500.85775197314706,"d":"500.86"},{"v":0.1134,"d":"0.113"},{"v":0.055,"d":"0.0550"}]
["AKMS","ASCC Miscellaneous",{"v":3.7689376757688464,"d":"3.77"},{"v":0.32341467839970967,"d":"0.32"},{"v":242.25392361426108,"d":"242.25"},{"v":0.012247119658895037,"d":"0.012"},{"v":2.2679851220175997E-3,"d":"0.002"},{"v":243.17790075297106,"d":"243.18"},{"v":0.3571,"d":"0.357"},{"v":0.055,"d":"0.0550"}]
["AZNM","WECC Southwest",{"v":0.21818016873809307,"d":"0.22"},{"v":0.07030753878254559,"d":"0.07"},{"v":384.0224984124104,"d":"384.02"},{"v":0.024494239317790073,"d":"0.024"},{"v":3.1751791708246394E-3,"d":"0.003"},{"v":385.6291390728477,"d":"385.63"},{"v":0.0221,"d":"0.022"},{"v":0.053,"d":"0.0530"}]
["CAMX","WECC California",{"v":0.21545858659167194,"d":"0.22"},{"v":0.019958269073754874,"d":"0.02"},{"v":232.90166016510932,"d":"232.90"},{"v":0.014515104780912638,"d":"0.015"},{"v":1.8143880976140797E-3,"d":"0.002"},{"v":233.82155493059963,"d":"233.82"},{"v":0.0128,"d":"0.013"},{"v":0.053,"d":"0.0530"}]
["ERCT","ERCOT All",{"v":0.205025855030391,"d":"0.21"},{"v":0.23813843781184796,"d":"0.24"},{"v":371.3145241767214,"d":"371.31"},{"v":0.023587045268983035,"d":"0.024"},{"v":3.1751791708246394E-3,"d":"0.003"},{"v":372.8744443436451,"d":"372.87"},{"v":0.0191,"d":"0.019"},{"v":0.052,"d":"0.0520"}]
["FRCC","FRCC All",{"v":0.1306359430282137,"d":"0.13"},{"v":0.06894674770933502,"d":"0.07"},{"v":378.78934954186695,"d":"378.79"},{"v":0.022226254195772475,"d":"0.022"},{"v":2.7215821464211193E-3,"d":"0.003"},{"v":380.2163657806405,"d":"380.22"},{"v":0.0303,"d":"0.030"},{"v":0.053,"d":"0.0530"}]
["HIMS","HICC Miscellaneous",{"v":3.4223895491245577,"d":"3.42"},{"v":1.7785539326862014,"d":"1.78"},{"v":518.5643654177629,"d":"518.56"},{"v":0.04989567268438719,"d":"0.050"},{"v":0.007711149414859839,"d":"0.008"},{"v":522.1464211194774,"d":"522.15"},{"v":0.4158,"d":"0.416"},{"v":0.056,"d":"0.0560"}]
["HIOA","HICC Oahu",{"v":1.7454413499047445,"d":"1.75"},{"v":3.071305452236233,"d":"3.07"},{"v":749.774108681847,"d":"749.77"},{"v":0.08074027034382654,"d":"0.081"},{"v":0.012247119658895037,"d":"0.012"},{"v":755.4581329946475,"d":"755.46"},{"v":0.2424,"d":"0.242"},{"v":0.056,"d":"0.0560"}]
["MROE","MRO East",{"v":0.4422570987934319,"d":"0.44"},{"v":0.17644924249296925,"d":"0.18"},{"v":692.3587045268984,"d":"692.36"},{"v":0.06304998639208927,"d":"0.063"},{"v":0.009071940488070399,"d":"0.009"},{"v":696.6474643926335,"d":"696.65"},{"v":0.0189,"d":"0.019"},{"v":0.053,"d":"0.0530"}]
["MROW","MRO West",{"v":0.3302186337657625,"d":"0.33"},{"v":0.42547400889050163,"d":"0.43"},{"v":444.3146148961262,"d":"444.31"},{"v":0.04717409053796607,"d":"0.047"},{"v":0.006803955366052798,"d":"0.007"},{"v":447.5342465753425,"d":"447.53"},{"v":0.0204,"d":"0.020"},{"v":0.053,"d":"0.0530"}]
["NEWE","NPCC New England",{"v":0.1646557198584777,"d":"0.16"},{"v":0.03810215004989567,"d":"0.04"},{"v":239.60718497686656,"d":"239.61"},{"v":0.03356617980586047,"d":"0.034"},{"v":4.5359702440351994E-3,"d":"0.005"},{"v":241.75768846956365,"d":"241.76"},0.021,{"v":0.053,"d":"0.0530"}]
["NWPP","WECC Northwest",{"v":0.22861290029937403,"d":"0.23"},{"v":0.15331579424838973,"d":"0.15"},{"v":272.1432459403066,"d":"272.14"},{"v":0.025401433366597115,"d":"0.025"},{"v":3.6287761952281594E-3,"d":"0.004"},{"v":273.8755329765036,"d":"273.88"},{"v":0.0171,"d":"0.017"},{"v":0.053,"d":"0.0530"}]
["NYCW","NPCC NYC/Westchester",{"v":0.10069853941758142,"d":"0.10"},{"v":4.5359702440351994E-3,"d":"0.00"},{"v":287.8581148507666,"d":"287.86"},{"v":0.009979134536877437,"d":"0.010"},{"v":1.3607910732105597E-3,"d":"0.001"},{"v":288.4682028485893,"d":"288.47"},{"v":0.0279,"d":"0.028"},{"v":0.053,"d":"0.0530"}]
["NYLI","NPCC Long Island",{"v":0.3900934409870271,"d":"0.39"},{"v":0.05171006078200127,"d":"0.05"},{"v":546.0977047990565,"d":"546.10"},{"v":0.06259638936768575,"d":"0.063"},{"v":0.008164746439263357,"d":"0.008"},{"v":550.0625963893676,"d":"550.06"},{"v":0.0565,"d":"0.057"},{"v":0.053,"d":"0.0530"}]
["NYUP","NPCC Upstate NY",{"v":0.04808128458677311,"d":"0.05"},{"v":0.012247119658895037,"d":"0.01"},{"v":105.92034836251474,"d":"105.92"},{"v":0.007257552390456319,"d":"0.007"},{"v":9.0719404880703985E-4,"d":"0.001"},{"v":106.368048625601,"d":"106.37"},{"v":7.6E-3,"d":"0.008"},{"v":0.053,"d":"0.0530"}]
["PRMS","Puerto Rico Miscellaneous",{"v":1.7735643654177629,"d":"1.77"},{"v":1.9468384287399074,"d":"1.95"},{"v":726.7458949469291,"d":"726.75"},{"v":0.03855574707429919,"d":"0.039"},{"v":0.006350358341649279,"d":"0.006"},{"v":729.6089993649642,"d":"729.61"},{"v":0.0405,"d":"0.041"},{"$f":"AVERAGE(J8:J22,J24:J34)","v":{"v":0.05334615384615385,"d":"0.0533"}}]
["RFCE","RFC East",{"v":0.1319967341014243,"d":"0.13"},{"v":0.11566724122289758,"d":"0.12"},{"v":295.9530073482718,"d":"295.95"},{"v":0.020411866098158395,"d":"0.020"},{"v":2.7215821464211193E-3,"d":"0.003"},{"v":297.2756962714325,"d":"297.28"},{"v":0.0184,"d":"0.018"},{"v":0.053,"d":"0.0530"}]
["RFCM","RFC Michigan",{"v":0.2803229610813753,"d":"0.28"},{"v":0.36877438084006164,"d":"0.37"},{"v":523.0236777646738,"d":"523.02"},{"v":0.045813299464755514,"d":"0.046"},{"v":0.006350358341649279,"d":"0.006"},{"v":526.085911276422,"d":"526.09"},{"v":0.0342,"d":"0.034"},{"v":0.053,"d":"0.0530"}]
["RFCW","RFC West",{"v":0.2667150503492697,"d":"0.27"},{"v":0.3002812301551302,"d":"0.30"},{"v":446.7826363059058,"d":"446.78"},{"v":0.03900934409870271,"d":"0.039"},{"v":0.005443164292842239,"d":"0.005"},{"v":449.43209652544675,"d":"449.43"},{"v":0.0301,"d":"0.030"},{"v":0.053,"d":"0.0530"}]
["RMPA","WECC Rockies",{"v":0.28077655810577884,"d":"0.28"},{"v":0.1456046448335299,"d":"0.15"},{"v":519.278327134174,"d":"519.28"},{"v":0.045813299464755514,"d":"0.046"},{"v":0.006350358341649279,"d":"0.006"},{"v":522.3700444525084,"d":"522.37"},{"v":0.0118,"d":"0.012"},{"v":0.053,"d":"0.0530"}]
["SPNO","SPP North",{"v":0.2113762133720403,"d":"0.21"},{"v":0.07665789712419487,"d":"0.08"},{"v":432.7460763857389,"d":"432.75"},{"v":0.04535970244035199,"d":"0.045"},{"v":0.006350358341649279,"d":"0.006"},{"v":435.8291753606096,"d":"435.83"},{"v":0.0161,"d":"0.016"},{"v":0.053,"d":"0.0530"}]
["SPSO","SPP South",{"v":0.2880341104962351,"d":"0.29"},{"v":0.28440533430100695,"d":"0.28"},{"v":422.6417490701261,"d":"422.64"},{"v":0.02721582146421119,"d":"0.027"},{"v":4.0823732196316785E-3,"d":"0.004"},{"v":424.4720130635943,"d":"424.47"},{"v":0.0202,"d":"0.020"},{"v":0.053,"d":"0.0530"}]
["SRMV","SERC Mississippi Valley",{"v":0.2608182890320239,"d":"0.26"},{"v":0.21364419849405786,"d":"0.21"},{"v":335.82463939036563,"d":"335.82"},{"v":0.014515104780912638,"d":"0.015"},{"v":1.8143880976140797E-3,"d":"0.002"},{"v":336.7653996189785,"d":"336.77"},{"v":0.0223,"d":"0.022"},{"v":0.053,"d":"0.0530"}]
["SRMW","SERC Midwest",{"v":0.5198221899664338,"d":"0.52"},{"v":1.163022770570625,"d":"1.16"},{"v":671.6406604372676,"d":"671.64"},{"v":0.07076113580694911,"d":"0.071"},{"v":0.010432731561280958,"d":"0.010"},{"v":676.4719223441894,"d":"676.47"},{"v":0.0317,"d":"0.032"},{"v":0.053,"d":"0.0530"}]
["SRSO","SERC South",{"v":0.16148054068765308,"d":"0.16"},{"v":0.08572983761226526,"d":"0.09"},{"v":390.1746348543953,"d":"390.17"},{"v":0.02721582146421119,"d":"0.027"},{"v":4.0823732196316785E-3,"d":"0.004"},{"v":391.990837340107,"d":"391.99"},{"v":0.0152,"d":"0.015"},{"v":0.053,"d":"0.0530"}]
["SRTV","SERC Tennessee Valley",{"v":0.16238773473646012,"d":"0.16"},{"v":0.21046901932323325,"d":"0.21"},{"v":378.38247301097704,"d":"378.38"},{"v":0.03401977683026399,"d":"0.034"},{"v":0.004989567268438719,"d":"0.005"},{"v":380.6790347455321,"d":"380.68"},{"v":0.0224,"d":"0.022"},{"v":0.053,"d":"0.0530"}]
["SRVC","SERC Virginia/Carolina",{"v":0.12882155493059963,"d":"0.13"},{"v":0.07847228522180894,"d":"0.08"},{"v":282.6412954731017,"d":"282.64"},{"v":0.022679851220175996,"d":"0.023"},{"v":3.1751791708246394E-3,"d":"0.003"},{"v":284.0801052345097,"d":"284.08"},{"v":0.0204,"d":"0.020"},{"v":0.053,"d":"0.0530"}]
["USER DEFINED 1","USER DEFINED 1"]
["USER DEFINED 2","USER DEFINED 2"]
{"$rows_empty":10}
[{"$nulls":11},"Source: https://www.epa.gov/system/files/images/2022-01/egrid2020_subregion_map.png, downloaded February 2023"]

{"sheet":"Diesel TRU Emission Factors","index":5,"n_rows":98,"n_cols":18,"rows_kept":98,"merged":[[3,3,3,7],[3,8,3,12]]}
["Diesel TRU Emission Factors"]
["See below for modeling and data processing notes"]
[]
[{"$nulls":3},"Nonroad Engine Emission Rates (g/kWh)*",{"$nulls":4},"Nonroad Engine Emission Rates (g/hp-hr)*",{"$nulls":5},"N20 g/gal",0.47]
[null,"TRU Type","Model Year","NOx","SO2","CO2","CH4","PM2.5","NOx","SO2","CO2","CH4","PM2.5",null,"Data Source","EPA GHG Inventory Guidance",null,"For lookup"]
[null,"Trailer TRU < 25 hp","Pre-1999",{"$f":"I6*1.341","v":{"v":11.67204994536883,"d":"11.67205"}},{"$f":"J6*1.341","v":{"v":0.002882564744879569,"d":"0.00288"}},{"$f":"K6*1.341","v":{"v":784.071396228432,"d":"784"}},{"v":0.012172911197797731,"d":"0.01217"},{"$f":"M6*1.341","v":{"v":1.599703013727428,"d":"1.59970"}},{"v":8.703989519290701,"d":"8.70399"},{"v":2.1495635681428554E-3,"d":"0.00215"},{"v":584.6915706401433,"d":"585"},{"v":0.009077487843249613,"d":"0.00908"},{"v":1.192917981899648,"d":"1.19292"},{"$nulls":4},{"$f":"B6&C6","v":"Trailer TRU < 25 hpPre-1999"}]
[null,"Trailer TRU < 25 hp",1999,{"$f":"I7*1.341","v":{"v":11.67204994536883,"d":"11.67205"}},{"$f":"J7*1.341","v":{"v":0.002882564744879569,"d":"0.00288"}},{"$f":"K7*1.341","v":{"v":784.071396228432,"d":"784"}},{"$f":"L7*1.341","v":{"v":0.012172911197797731,"d":"0.01217"}},{"$f":"M7*1.341","v":{"v":1.599703013727428,"d":"1.59970"}},{"v":8.703989519290701,"d":"8.70399"},{"v":2.1495635681428554E-3,"d":"0.00215"},{"v":584.6915706401433,"d":"585"},{"v":0.009077487843249613,"d":"0.00908"},{"v":1.192917981899648,"d":"1.19292"},{"$nulls":4},{"$f":"B7&C7","v":"Trailer TRU < 25 hp1999"}]
[null,"Trailer TRU < 25 hp",2000,{"$f":"I8*1.341","v":{"v":7.211957300010648,"d":"7.21196"}},{"v":2.8996100154747243E-3,"d":"0.00290"},{"v":788.6029181358102,"d":"789"},{"v":0.013408295889261235,"d":"0.01341"},{"v":0.6340231452699641,"d":"0.63402"},{"v":5.3780442207387384,"d":"5.37804"},{"v":0.00216227443361277,"d":"0.00216"},{"v":588.0707816076139,"d":"588"},{"v":0.009998729223908452,"d":"0.01000"},{"v":0.47279876604769877,"d":"0.47280"},{"$nulls":4},"Trailer TRU < 25 hp2000"]
[null,"Trailer TRU < 25 hp",2001,{"$f":"I9*1.341","v":{"v":7.211963543094733,"d":"7.21196"}},{"$f":"J9*1.341","v":{"v":2.8996109197301475E-3,"d":"0.00290"}},{"$f":"K9*1.341","v":{"v":788.603007266879,"d":"789"}},{"$f":"L9*1.341","v":{"v":0.013408313542032995,"d":"0.01341"}},{"$f":"M9*1.341","v":{"v":0.6340233690365039,"d":"0.63402"}},{"v":5.378048876282426,"d":"5.37805"},{"v":0.00216227510792703,"d":"0.00216"},{"v":588.0708480737353,"d":"588"},{"v":0.009998742387794926,"d":"0.01000"},{"v":0.47279893291312747,"d":"0.47280"},{"$nulls":4},"Trailer TRU < 25 hp2001"]
[null,"Trailer TRU < 25 hp",2002,{"v":6.65445267131393,"d":"6.65445"},{"v":2.901743819516038E-3,"d":"0.00290"},{"v":789.1691757462835,"d":"789"},{"v":0.013562755436791842,"d":"0.01356"},{"v":0.5133132400968101,"d":"0.51331"},{"v":4.962306242590552,"d":"4.96231"},{"v":0.002163865637222996,"d":"0.00216"},{"v":588.4930467906663,"d":"588"},{"v":0.010113911585974527,"d":"0.01011"},{"v":0.38278392251812837,"d":"0.38278"},{"$nulls":4},"Trailer TRU < 25 hp2002"]
[null,"Trailer TRU < 25 hp",2003,{"v":6.65445251087755,"d":"6.65445"},{"v":2.901742722937624E-3,"d":"0.00290"},{"v":789.1693045161604,"d":"789"},{"v":0.013562737776368966,"d":"0.01356"},{"v":0.5133132537955661,"d":"0.51331"},{"v":4.962306122951193,"d":"4.96231"},{"v":0.002163864819491144,"d":"0.00216"},{"v":588.4931428159288,"d":"588"},{"v":0.010113898416382525,"d":"0.01011"},{"v":0.38278393273345723,"d":"0.38278"},{"$nulls":4},"Trailer TRU < 25 hp2003"]
[null,"Trailer TRU < 25 hp",2004,{"v":6.65445251087755,"d":"6.65445"},{"v":0.002901771371550748,"d":"0.00290"},{"v":789.1693045161604,"d":"789"},{"v":0.013562737776368966,"d":"0.01356"},{"v":0.5133132537955661,"d":"0.51331"},{"v":4.962306122951193,"d":"4.96231"},{"v":2.1638861831101775E-3,"d":"0.00216"},{"v":588.4931428159288,"d":"588"},{"v":0.010113898416382525,"d":"0.01011"},{"v":0.38278393273345723,"d":"0.38278"},{"$nulls":4},"Trailer TRU < 25 hp2004"]
[null,"Trailer TRU < 25 hp",2005,{"v":6.007624092364271,"d":"6.00762"},{"v":2.9038861148554754E-3,"d":"0.00290"},{"v":789.73987635095,"d":"790"},{"v":0.0609857823965518,"d":"0.06099"},{"v":0.4418268151729925,"d":"0.44183"},{"v":4.479958308996474,"d":"4.47996"},{"v":0.002165463172897446,"d":"0.00217"},{"v":588.9186251684937,"d":"589"},{"v":0.04547783922188799,"d":"0.04548"},{"v":0.3294756265272129,"d":"0.32948"},{"$nulls":4},"Trailer TRU < 25 hp2005"]
[null,"Trailer TRU < 25 hp",2006,{"v":6.007624092364271,"d":"6.00762"},{"v":2.9038861148554754E-3,"d":"0.00290"},{"v":789.73987635095,"d":"790"},{"v":0.0609857823965518,"d":"0.06099"},{"v":0.4418268151729925,"d":"0.44183"},{"v":4.479958308996474,"d":"4.47996"},{"v":0.002165463172897446,"d":"0.00217"},{"v":588.9186251684937,"d":"589"},{"v":0.04547783922188799,"d":"0.04548"},{"v":0.3294756265272129,"d":"0.32948"},{"$nulls":4},"Trailer TRU < 25 hp2006"]
[null,"Trailer TRU < 25 hp",2007,{"v":6.007628569748081,"d":"6.00763"},{"v":2.9038897707812043E-3,"d":"0.00290"},{"v":789.7395556052485,"d":"790"},{"v":0.06098576829825849,"d":"0.06099"},{"v":0.4418273359402923,"d":"0.44183"},{"v":4.479961647836004,"d":"4.47996"},{"v":2.1654658991657003E-3,"d":"0.00217"},{"v":588.9183859845253,"d":"589"},{"v":0.04547782870861931,"d":"0.04548"},{"v":0.32947601486971834,"d":"0.32948"},{"$nulls":4},"Trailer TRU < 25 hp2007"]
[null,"Trailer TRU < 25 hp",2008,{"v":5.456921868645565,"d":"5.45692"},{"v":0.002902282648999325,"d":"0.00290"},{"v":789.313990349045,"d":"789"},{"v":0.07288184806632597,"d":"0.07288"},{"v":0.3894098565735518,"d":"0.38941"},{"v":4.069292966924358,"d":"4.06929"},{"v":2.1642674489182143E-3,"d":"0.00216"},{"v":588.6010368001827,"d":"589"},{"v":0.05434887998980311,"d":"0.05435"},{"v":0.29038766336581046,"d":"0.29039"},{"$nulls":4},"Trailer TRU < 25 hp2008"]
[null,"Trailer TRU < 25 hp",2009,{"v":5.456929241033934,"d":"5.45693"},{"v":0.002902282674009404,"d":"0.00290"},{"v":789.3114651594166,"d":"789"},{"v":0.0728818038826723,"d":"0.07288"},{"v":0.3894099006556827,"d":"0.38941"},{"v":4.069298464603977,"d":"4.06930"},{"v":0.002164267467568534,"d":"0.00216"},{"v":588.5991537355828,"d":"589"},{"v":0.05434884704151551,"d":"0.05435"},{"v":0.2903876962383913,"d":"0.29039"},{"$nulls":4},"Trailer TRU < 25 hp2009"]
[null,"Trailer TRU < 25 hp",2010,{"v":5.45692051575357,"d":"5.45692"},{"v":2.9022826384214233E-3,"d":"0.00290"},{"v":789.312724133802,"d":"789"},{"v":0.07288174535136119,"d":"0.07288"},{"v":0.3894099740083576,"d":"0.38941"},{"v":4.069291958056353,"d":"4.06929"},{"v":2.1642674410301444E-3,"d":"0.00216"},{"v":588.6000925680851,"d":"589"},{"v":0.054348803394005364,"d":"0.05435"},{"v":0.29038775093837255,"d":"0.29039"},{"$nulls":4},"Trailer TRU < 25 hp2010"]
[null,"Trailer TRU < 25 hp",2011,{"v":5.092548428045706,"d":"5.09255"},{"v":2.9058142224634687E-3,"d":"0.00291"},{"v":790.251402387506,"d":"790"},{"v":0.044052529646398796,"d":"0.04405"},{"v":0.25662757920082374,"d":"0.25663"},{"v":3.797575263270475,"d":"3.79758"},{"v":2.1669009861770834E-3,"d":"0.00217"},{"v":589.3000763516078,"d":"589"},{"v":0.03285050682058076,"d":"0.03285"},{"v":0.19137030514602815,"d":"0.19137"},{"$nulls":4},"Trailer TRU < 25 hp2011"]
[null,"Trailer TRU < 25 hp",2012,{"v":5.095682471824271,"d":"5.09568"},{"v":2.9058027914729786E-3,"d":"0.00291"},{"v":790.2487533319534,"d":"790"},{"v":0.04414257684045345,"d":"0.04414"},{"v":0.2632255457064379,"d":"0.26323"},{"v":3.799912357810791,"d":"3.79991"},{"v":0.00216689246194853,"d":"0.00217"},{"v":589.2981009186826,"d":"589"},{"v":0.0329176561077207,"d":"0.03292"},{"v":0.19629048896826096,"d":"0.19629"},{"$nulls":4},"Trailer TRU < 25 hp2012"]
[null,"Trailer TRU < 25 hp",2013,{"v":5.191522285241455,"d":"5.19152"},{"v":2.905766229273347E-3,"d":"0.00291"},{"v":790.2382575209072,"d":"790"},{"v":0.04459807955579629,"d":"0.04460"},{"v":0.2786922916815257,"d":"0.27869"},{"v":3.871381271619281,"d":"3.87138"},{"v":0.002166865197071847,"d":"0.00217"},{"v":589.2902740648077,"d":"589"},{"v":0.03325733001923661,"d":"0.03326"},{"v":0.2078242294418536,"d":"0.20782"},{"$nulls":4},"Trailer TRU < 25 hp2013"]
[null,"Trailer TRU < 25 hp",2014,{"v":5.1063085485488084,"d":"5.10631"},{"v":2.905961971334622E-3,"d":"0.00291"},{"v":790.2905365400678,"d":"790"},{"v":0.04288701276180397,"d":"0.04289"},{"v":0.2616593676841778,"d":"0.26166"},{"v":3.8078363523853906,"d":"3.80784"},{"v":2.1670111643062057E-3,"d":"0.00217"},{"v":589.3292591648529,"d":"589"},{"v":0.03198136671275464,"d":"0.03198"},{"v":0.19512257097999836,"d":"0.19512"},{"$nulls":4},"Trailer TRU < 25 hp2014"]
[null,"Trailer TRU < 25 hp",2015,{"v":5.0608705530564055,"d":"5.06087"},{"v":0.002906068527345526,"d":"0.00291"},{"v":790.319237808606,"d":"790"},{"v":0.041974507662884485,"d":"0.04197"},{"v":0.2525757909470116,"d":"0.25258"},{"v":3.773952686842957,"d":"3.77395"},{"v":2.1670906244187368E-3,"d":"0.00217"},{"v":589.3506620496689,"d":"589"},{"v":0.03130090056889223,"d":"0.03130"},{"v":0.1883488373952361,"d":"0.18835"},{"$nulls":4},"Trailer TRU < 25 hp2015"]
[null,"Trailer TRU < 25 hp",2016,{"v":5.06086330851397,"d":"5.06086"},{"v":2.906068559218317E-3,"d":"0.00291"},{"v":790.31905468443,"d":"790"},{"v":0.04197436473901417,"d":"0.04197"},{"v":0.25257575849387176,"d":"0.25258"},{"v":3.7739472844996054,"d":"3.77395"},{"v":2.1670906481866645E-3,"d":"0.00217"},{"v":589.350525491745,"d":"589"},{"v":0.03130079398882488,"d":"0.03130"},{"v":0.18834881319453525,"d":"0.18835"},{"$nulls":4},"Trailer TRU < 25 hp2016"]
[null,"Trailer TRU < 25 hp",2017,{"v":5.060874202287035,"d":"5.06087"},{"v":0.002906069497929714,"d":"0.00291"},{"v":790.3194977638836,"d":"790"},{"v":0.041974540120597106,"d":"0.04197"},{"v":0.2525761644027351,"d":"0.25258"},{"v":3.773955408118595,"d":"3.77396"},{"v":0.002167091348195163,"d":"0.00217"},{"v":589.3508559014792,"d":"589"},{"v":0.031300924773003065,"d":"0.03130"},{"v":0.18834911588570852,"d":"0.18835"},{"$nulls":4},"Trailer TRU < 25 hp2017"]
[null,"Trailer TRU < 25 hp",2018,{"v":5.057761020636209,"d":"5.05776"},{"v":2.9060790577190537E-3,"d":"0.00291"},{"v":790.3209611880318,"d":"790"},{"v":0.04188911885991864,"d":"0.04189"},{"v":0.24629030227452353,"d":"0.24629"},{"v":3.7716338707205144,"d":"3.77163"},{"v":0.002167098477046274,"d":"0.00217"},{"v":589.3519471946546,"d":"589"},{"v":0.03123722510061047,"d":"0.03124"},{"v":0.1836616720913673,"d":"0.18366"},{"$nulls":4},"Trailer TRU < 25 hp2018"]
[null,"Trailer TRU < 25 hp",2019,{"v":5.048495976532804,"d":"5.04850"},{"v":2.9061103940023108E-3,"d":"0.00291"},{"v":790.3291021799304,"d":"790"},{"v":0.04163455713979442,"d":"0.04163"},{"v":0.22755799125172432,"d":"0.22756"},{"v":3.764724814714992,"d":"3.76472"},{"v":0.002167121844893595,"d":"0.00217"},{"v":589.358018031268,"d":"589"},{"v":0.031047395331688606,"d":"0.03105"},{"v":0.16969276006839995,"d":"0.16969"},{"$nulls":4},"Trailer TRU < 25 hp2019"]
[null,"Trailer TRU < 25 hp",2020,{"v":5.039231035905226,"d":"5.03923"},{"v":2.9061406206538627E-3,"d":"0.00291"},{"v":790.3381785753643,"d":"790"},{"v":0.04138002515524813,"d":"0.04138"},{"v":0.20882531430755089,"d":"0.20883"},{"v":3.757815835872652,"d":"3.75782"},{"v":2.1671443852750655E-3,"d":"0.00217"},{"v":589.3647864096677,"d":"589"},{"v":0.030857587736948643,"d":"0.03086"},{"v":0.15572357517341603,"d":"0.15572"},{"$nulls":4},"Trailer TRU < 25 hp2020"]
[null,"Trailer TRU < 25 hp",2021,{"v":5.02996603632668,"d":"5.02997"},{"v":0.002906171602855261,"d":"0.00291"},{"v":790.3457891559497,"d":"790"},{"v":0.04112552231331787,"d":"0.04113"},{"v":0.19009325202300167,"d":"0.19009"},{"v":3.7509068130698586,"d":"3.75091"},{"v":2.16716748907924E-3,"d":"0.00217"},{"v":589.3704617121176,"d":"589"},{"v":0.030667801874211684,"d":"0.03067"},{"v":0.14175484863758514,"d":"0.14175"},{"$nulls":4},"Trailer TRU < 25 hp2021"]
[null,"Trailer TRU > 25 hp","Pre-1999",{"v":9.540952829688777,"d":"9.54095"},{"v":2.9009427212999352E-3,"d":"0.00290"},{"v":789.0805091225599,"d":"789"},{"v":0.012978736564810321,"d":"0.01298"},{"v":1.4179068921546303,"d":"1.41791"},{"v":7.114804496412212,"d":"7.11480"},{"v":0.002163268248545813,"d":"0.00216"},{"v":588.4269270116032,"d":"588"},{"v":0.00967840161432537,"d":"0.00968"},{"v":1.0573504042912978,"d":"1.05735"},{"$nulls":4},"Trailer TRU > 25 hpPre-1999"]
[null,"Trailer TRU > 25 hp",1999,{"v":7.091122113400276,"d":"7.09112"},{"v":2.901407570202874E-3,"d":"0.00290"},{"v":789.0805091225599,"d":"789"},{"v":0.00956106994183818,"d":"0.00956"},{"v":0.7030001364255765,"d":"0.70300"},{"v":5.287935953318625,"d":"5.28794"},{"v":0.002163614892023023,"d":"0.00216"},{"v":588.4269270116032,"d":"588"},{"v":0.007129806071467696,"d":"0.00713"},{"v":0.5242357467752248,"d":"0.52424"},{"$nulls":4},"Trailer TRU > 25 hp1999"]
[null,"Trailer TRU > 25 hp",2000,{"$f":"I32*1.341","v":{"v":7.091125701199271,"d":"7.09113"}},{"$f":"J32*1.341","v":{"v":0.002901409288389819,"d":"0.00290"}},{"$f":"K32*1.341","v":{"v":789.0801127477837,"d":"789"}},{"$f":"L32*1.341","v":{"v":0.009561069809186376,"d":"0.00956"}},{"$f":"M32*1.341","v":{"v":0.703000240343876,"d":"0.70300"}},{"v":5.287938628783945,"d":"5.28794"},{"v":0.002163616173295913,"d":"0.00216"},{"v":588.4266314301146,"d":"588"},{"v":7.129805972547633E-3,"d":"0.00713"},{"v":0.5242358242683639,"d":"0.52424"},{"$nulls":4},"Trailer TRU > 25 hp2000"]
[null,"Trailer TRU > 25 hp",2001,{"v":6.793138266183535,"d":"6.79314"},{"v":0.002903973112972512,"d":"0.00290"},{"v":789.7621996773578,"d":"790"},{"v":0.009145084466536075,"d":"0.00915"},{"v":0.6148625087910633,"d":"0.61486"},{"v":5.065725776423218,"d":"5.06573"},{"v":0.002165528048450792,"d":"0.00217"},{"v":588.9352719443384,"d":"589"},{"v":6.819600646186484E-3,"d":"0.00682"},{"v":0.4585104465257743,"d":"0.45851"},{"$nulls":4},"Trailer TRU > 25 hp2001"]
[null,"Trailer TRU > 25 hp",2002,{"v":6.793142019853073,"d":"6.79314"},{"v":2.9039745467143215E-3,"d":"0.00290"},{"v":789.7623435482612,"d":"790"},{"v":0.009145085997495323,"d":"0.00915"},{"v":0.6148628700885015,"d":"0.61486"},{"v":5.065728575580219,"d":"5.06573"},{"v":2.1655291176094866E-3,"d":"0.00217"},{"v":588.9353792306199,"d":"589"},{"v":0.006819601787841404,"d":"0.00682"},{"v":0.4585107159496655,"d":"0.45851"},{"$nulls":4},"Trailer TRU > 25 hp2002"]
[null,"Trailer TRU > 25 hp",2003,{"v":6.793147333340491,"d":"6.79315"},{"v":0.002903973984539429,"d":"0.00290"},{"v":789.7625870794618,"d":"790"},{"v":0.009145103730291437,"d":"0.00915"},{"v":0.6148627236947066,"d":"0.61486"},{"v":5.065732537912372,"d":"5.06573"},{"v":0.002165528698388836,"d":"0.00217"},{"v":588.9355608347963,"d":"589"},{"v":0.00681961501140301,"d":"0.00682"},{"v":0.4585106067820333,"d":"0.45851"},{"$nulls":4},"Trailer TRU > 25 hp2003"]
[null,"Trailer TRU > 25 hp",2004,{"v":6.400015211331688,"d":"6.40002"},{"v":2.9065507849652204E-3,"d":"0.00291"},{"v":790.4465953005849,"d":"790"},{"v":0.03880909668041218,"d":"0.03881"},{"v":0.575949564137749,"d":"0.57595"},{"v":4.772569135966956,"d":"4.77257"},{"v":2.1674502497876363E-3,"d":"0.00217"},{"v":589.4456340794817,"d":"589"},{"v":0.028940415123349873,"d":"0.02894"},{"v":0.429492590706748,"d":"0.42949"},{"$nulls":4},"Trailer TRU > 25 hp2004"]
[null,"Trailer TRU > 25 hp",2005,{"v":6.400015211331688,"d":"6.40002"},{"v":2.9065507849652204E-3,"d":"0.00291"},{"v":790.4465953005849,"d":"790"},{"v":0.03880909668041218,"d":"0.03881"},{"v":0.575949564137749,"d":"0.57595"},{"v":4.772569135966956,"d":"4.77257"},{"v":2.1674502497876363E-3,"d":"0.00217"},{"v":589.4456340794817,"d":"589"},{"v":0.028940415123349873,"d":"0.02894"},{"v":0.429492590706748,"d":"0.42949"},{"$nulls":4},"Trailer TRU > 25 hp2005"]
[null,"Trailer TRU > 25 hp",2006,{"v":6.400015211331688,"d":"6.40002"},{"v":2.9065507849652204E-3,"d":"0.00291"},{"v":790.4465953005849,"d":"790"},{"v":0.03880909668041218,"d":"0.03881"},{"v":0.575949564137749,"d":"0.57595"},{"v":4.772569135966956,"d":"4.77257"},{"v":2.1674502497876363E-3,"d":"0.00217"},{"v":589.4456340794817,"d":"589"},{"v":0.028940415123349873,"d":"0.02894"},{"v":0.429492590706748,"d":"0.42949"},{"$nulls":4},"Trailer TRU > 25 hp2006"]
[null,"Trailer TRU > 25 hp",2007,{"v":6.400015225437305,"d":"6.40002"},{"v":0.002906546258346729,"d":"0.00291"},{"v":790.445495995639,"d":"790"},{"v":0.03880905574575417,"d":"0.03881"},{"v":0.5759483921500296,"d":"0.57595"},{"v":4.7725691464856865,"d":"4.77257"},{"v":2.1674468742332057E-3,"d":"0.00217"},{"v":589.4448143144214,"d":"589"},{"v":0.02894038459787783,"d":"0.02894"},{"v":0.4294917167412599,"d":"0.42949"},{"$nulls":4},"Trailer TRU > 25 hp2007"]
[null,"Trailer TRU > 25 hp",2008,{"v":5.278502874171564,"d":"5.27850"},{"v":2.9042633679477628E-3,"d":"0.00290"},{"v":789.8403981218787,"d":"790"},{"v":0.056685853991856806,"d":"0.05669"},{"v":0.28977645540527885,"d":"0.28978"},{"v":3.9362437540429265,"d":"3.93624"},{"v":0.002165744495113917,"d":"0.00217"},{"v":588.9935854749282,"d":"589"},{"v":0.04227133034441224,"d":"0.04227"},{"v":0.2160898250598649,"d":"0.21609"},{"$nulls":4},"Trailer TRU > 25 hp2008"]
[null,"Trailer TRU > 25 hp",2009,{"v":5.278494699183308,"d":"5.27849"},{"v":0.002904266007861132,"d":"0.00290"},{"v":789.8400418160053,"d":"790"},{"v":0.056685842638451035,"d":"0.05669"},{"v":0.2897763267745717,"d":"0.28978"},{"v":3.936237657854816,"d":"3.93624"},{"v":2.1657464637294048E-3,"d":"0.00217"},{"v":588.9933197733075,"d":"589"},{"v":0.04227132187803955,"d":"0.04227"},{"v":0.2160897291383831,"d":"0.21609"},{"$nulls":4},"Trailer TRU > 25 hp2009"]
[null,"Trailer TRU > 25 hp",2010,{"v":5.278496201373641,"d":"5.27850"},{"v":2.9042676232132157E-3,"d":"0.00290"},{"v":789.8393677666645,"d":"790"},{"v":0.056685871686341364,"d":"0.05669"},{"v":0.28977610375534135,"d":"0.28978"},{"v":3.9362387780564063,"d":"3.93624"},{"v":2.1657476683170887E-3,"d":"0.00217"},{"v":588.9928171265209,"d":"589"},{"v":0.04227134353940445,"d":"0.04227"},{"v":0.21608956283023217,"d":"0.21609"},{"$nulls":4},"Trailer TRU > 25 hp2010"]
[null,"Trailer TRU > 25 hp",2011,{"v":5.278496201373641,"d":"5.27850"},{"v":2.9042676232132157E-3,"d":"0.00290"},{"v":789.8393677666645,"d":"790"},{"v":0.056685871686341364,"d":"0.05669"},{"v":0.28977610375534135,"d":"0.28978"},{"v":3.9362387780564063,"d":"3.93624"},{"v":2.1657476683170887E-3,"d":"0.00217"},{"v":588.9928171265209,"d":"589"},{"v":0.04227134353940445,"d":"0.04227"},{"v":0.21608956283023217,"d":"0.21609"},{"$nulls":4},"Trailer TRU > 25 hp2011"]
[null,"Trailer TRU > 25 hp",2012,{"v":5.278504257176187,"d":"5.27850"},{"v":2.904270706440169E-3,"d":"0.00290"},{"v":789.8413957663872,"d":"790"},{"v":0.05668587500504865,"d":"0.05669"},{"v":0.28977663440599855,"d":"0.28978"},{"v":3.9362447853662843,"d":"3.93624"},{"v":2.1657499675169045E-3,"d":"0.00217"},{"v":588.9943294305647,"d":"589"},{"v":0.04227134601420481,"d":"0.04227"},{"v":0.21608995854287735,"d":"0.21609"},{"$nulls":4},"Trailer TRU > 25 hp2012"]
[null,"Trailer TRU > 25 hp",2013,{"v":5.26841341791861,"d":"5.26841"},{"v":0.002616943119116564,"d":"0.00262"},{"v":790.800514549556,"d":"791"},{"v":0.03068210456430522,"d":"0.03068"},{"v":0.3781694645988206,"d":"0.37817"},{"v":3.928719923876667,"d":"3.92872"},{"v":1.9514862931518002E-3,"d":"0.00195"},{"v":589.7095559653662,"d":"590"},{"v":0.022880018317900985,"d":"0.02288"},{"v":0.28200556644207353,"d":"0.28201"},{"$nulls":4},"Trailer TRU > 25 hp2013"]
[null,"Trailer TRU > 25 hp",2014,{"v":4.068598032865697,"d":"4.06860"},{"v":2.282649488294835E-3,"d":"0.00228"},{"v":791.1380276977718,"d":"791"},{"v":0.021814765992262734,"d":"0.02181"},{"v":0.15641270275434413,"d":"0.15641"},{"v":3.0340030073569704,"d":"3.03400"},{"v":1.7021994692728076E-3,"d":"0.00170"},{"v":589.9612436224995,"d":"590"},{"v":0.01626753616126975,"d":"0.01627"},{"v":0.11663885365722904,"d":"0.11664"},{"$nulls":4},"Trailer TRU > 25 hp2014"]
[null,"Trailer TRU > 25 hp",2015,{"v":3.61282440664099,"d":"3.61282"},{"v":2.1583409238207446E-3,"d":"0.00216"},{"v":791.2700822038735,"d":"791"},{"v":0.018470952342458397,"d":"0.01847"},{"v":0.07336068260005019,"d":"0.07336"},{"v":2.6941270743034975,"d":"2.69413"},{"v":0.001609501061760436,"d":"0.00161"},{"v":590.0597182728363,"d":"590"},{"v":0.013774013678194183,"d":"0.01377"},{"v":0.05470595272188679,"d":"0.05471"},{"$nulls":4},"Trailer TRU > 25 hp2015"]
[null,"Trailer TRU > 25 hp",2016,{"v":3.5356657969490186,"d":"3.53567"},{"v":2.1228100868200296E-3,"d":"0.00212"},{"v":791.2731926711448,"d":"791"},{"v":0.0177716468291373,"d":"0.01777"},{"v":0.05288851952260962,"d":"0.05289"},{"v":2.6365889611849505,"d":"2.63659"},{"v":1.5830052847278372E-3,"d":"0.00158"},{"v":590.0620377860886,"d":"590"},{"v":0.01325253305677651,"d":"0.01325"},{"v":0.039439611873683535,"d":"0.03944"},{"$nulls":4},"Trailer TRU > 25 hp2016"]
[null,"Trailer TRU > 25 hp",2017,{"v":3.4006399779952554,"d":"3.40064"},{"v":2.0832723282623845E-3,"d":"0.00208"},{"v":791.3083806729956,"d":"791"},{"v":0.01675610529141894,"d":"0.01676"},{"v":0.027083108558881436,"d":"0.02708"},{"v":2.5358985667377,"d":"2.53590"},{"v":1.5535214975856708E-3,"d":"0.00155"},{"v":590.0882779067827,"d":"590"},{"v":0.012495231388082732,"d":"0.01250"},{"v":0.02019620325047087,"d":"0.02020"},{"$nulls":4},"Trailer TRU > 25 hp2017"]
[null,"Trailer TRU > 25 hp",2018,{"v":3.398552105844769,"d":"3.39855"},{"v":0.002083274974688651,"d":"0.00208"},{"v":791.309728903791,"d":"791"},{"v":0.016722004249269316,"d":"0.01672"},{"v":0.026345145782409336,"d":"0.02635"},{"v":2.5343416150967704,"d":"2.53434"},{"v":1.5535234710579052E-3,"d":"0.00155"},{"v":590.0892832988748,"d":"590"},{"v":0.0124698018264499,"d":"0.01247"},{"v":0.019645895438038283,"d":"0.01965"},{"$nulls":4},"Trailer TRU > 25 hp2018"]
[null,"Trailer TRU > 25 hp",2019,{"v":3.3923258823483913,"d":"3.39233"},{"v":2.0832839007959673E-3,"d":"0.00208"},{"v":791.3121581012648,"d":"791"},{"v":0.016620398667993322,"d":"0.01662"},{"v":0.024145801672968786,"d":"0.02415"},{"v":2.5296986445551015,"d":"2.52970"},{"v":0.001553530127364629,"d":"0.00155"},{"v":590.0910947809581,"d":"590"},{"v":0.012394033309465565,"d":"0.01239"},{"v":0.018005817802363003,"d":"0.01801"},{"$nulls":4},"Trailer TRU > 25 hp2019"]
[null,"Trailer TRU > 25 hp",2020,{"v":3.3861005657934236,"d":"3.38610"},{"v":0.002083292874517366,"d":"0.00208"},{"v":791.3141859163917,"d":"791"},{"v":0.016518793397319514,"d":"0.01652"},{"v":0.021946441325355476,"d":"0.02195"},{"v":2.5250563503306664,"d":"2.52506"},{"v":1.5535368191777524E-3,"d":"0.00155"},{"v":590.0926069473466,"d":"590"},{"v":0.012318265024101056,"d":"0.01232"},{"v":0.01636572805768492,"d":"0.01637"},{"$nulls":4},"Trailer TRU > 25 hp2020"]
[null,"Trailer TRU > 25 hp",2021,{"v":3.3798714226569513,"d":"3.37987"},{"v":2.0832995776844743E-3,"d":"0.00208"},{"v":791.315665140273,"d":"791"},{"v":0.01641717473772684,"d":"0.01642"},{"v":0.01974704660694249,"d":"0.01975"},{"v":2.5204112025778906,"d":"2.52041"},{"v":1.5535418178109427E-3,"d":"0.00155"},{"v":590.093710022575,"d":"590"},{"v":0.012242486754457004,"d":"0.01224"},{"v":0.014725612682283735,"d":"0.01473"},{"$nulls":4},"Trailer TRU > 25 hp2021"]
[null,"Truck TRU","Pre-2000",{"v":12.065158632077878,"d":"12.06516"},{"v":0.002883208999427056,"d":"0.00288"},{"v":784.2431425550081,"d":"784"},{"v":0.011899601814089205,"d":"0.01190"},{"v":1.6362699413872557,"d":"1.63627"},{"v":8.997135445248231,"d":"8.99714"},{"v":0.0021500439965899,"d":"0.00215"},{"v":584.8196439634662,"d":"585"},{"v":0.008873677713713054,"d":"0.00887"},{"v":1.2201863843305412,"d":"1.22019"},{"$nulls":4},"Truck TRUPre-2000"]
[null,"Truck TRU",2000,{"v":7.456199617060084,"d":"7.45620"},{"$f":"J55*1.341","v":{"v":2.8989239862194536E-3,"d":"0.00290"}},{"$f":"K55*1.341","v":{"v":788.4201435830133,"d":"788"}},{"$f":"L55*1.341","v":{"v":0.014876714643229262,"d":"0.01488"}},{"v":0.6939908924230827,"d":"0.69399"},{"v":5.560178685354276,"d":"5.56018"},{"v":0.002161762853258355,"d":"0.00216"},{"v":587.9344844019488,"d":"588"},{"v":0.011093746937531143,"d":"0.01109"},{"v":0.5175174440142302,"d":"0.51752"},{"$nulls":4},"Truck TRU2000"]
[null,"Truck TRU",2001,{"$f":"I56*1.341","v":{"v":7.456204405779617,"d":"7.45620"}},{"$f":"J56*1.341","v":{"v":2.8989267026674876E-3,"d":"0.00290"}},{"$f":"K56*1.341","v":{"v":788.4205910238351,"d":"788"}},{"$f":"L56*1.341","v":{"v":0.014876728212684048,"d":"0.01488"}},{"$f":"M56*1.341","v":{"v":0.6939907773792804,"d":"0.69399"}},{"v":5.560182256360639,"d":"5.56018"},{"v":2.1617648789466724E-3,"d":"0.00216"},{"v":587.9348180640083,"d":"588"},{"v":0.011093757056438515,"d":"0.01109"},{"v":0.5175173582246685,"d":"0.51752"},{"$nulls":4},"Truck TRU2001"]
[null,"Truck TRU",2002,{"v":6.880082362761287,"d":"6.88008"},{"v":2.9008880969500855E-3,"d":"0.00290"},{"v":788.9421919845998,"d":"789"},{"v":0.015248857809281403,"d":"0.01525"},{"v":0.5762058446771676,"d":"0.57621"},{"v":5.130561046056142,"d":"5.13056"},{"v":0.002163227514504165,"d":"0.00216"},{"v":588.3237822405666,"d":"588"},{"v":0.011371258619896647,"d":"0.01137"},{"v":0.4296837022201101,"d":"0.42968"},{"$nulls":4},"Truck TRU2002"]
[null,"Truck TRU",2003,{"v":6.880077216013987,"d":"6.88008"},{"v":2.9008885200664087E-3,"d":"0.00290"},{"v":788.9418609581634,"d":"789"},{"v":0.015248854179229847,"d":"0.01525"},{"v":0.5762053646432398,"d":"0.57621"},{"v":5.130557208064122,"d":"5.13056"},{"v":2.1632278300271505E-3,"d":"0.00216"},{"v":588.3235353901293,"d":"588"},{"v":0.011371255912923078,"d":"0.01137"},{"v":0.4296833442529753,"d":"0.42968"},{"$nulls":4},"Truck TRU2003"]
[null,"Truck TRU",2004,{"v":6.880077216013987,"d":"6.88008"},{"v":2.9009195849093554E-3,"d":"0.00290"},{"v":788.9418609581634,"d":"789"},{"v":0.015248854179229847,"d":"0.01525"},{"v":0.5762053646432398,"d":"0.57621"},{"v":5.130557208064122,"d":"5.13056"},{"v":2.1632509954581324E-3,"d":"0.00216"},{"v":588.3235353901293,"d":"588"},{"v":0.011371255912923078,"d":"0.01137"},{"v":0.4296833442529753,"d":"0.42968"},{"$nulls":4},"Truck TRU2004"]
[null,"Truck TRU",2005,{"v":5.971478334317949,"d":"5.97148"},{"v":2.9035392998057056E-3,"d":"0.00290"},{"v":789.6467028950105,"d":"790"},{"v":0.06389539084945636,"d":"0.06390"},{"v":0.5259285026681343,"d":"0.52593"},{"v":4.453003977865734,"d":"4.45300"},{"v":2.1652045486992583E-3,"d":"0.00217"},{"v":588.8491445898662,"d":"589"},{"v":0.047647569611824286,"d":"0.04765"},{"v":0.3921912771574454,"d":"0.39219"},{"$nulls":4},"Truck TRU2005"]
[null,"Truck TRU",2006,{"v":5.971478334317949,"d":"5.97148"},{"v":2.9035392998057056E-3,"d":"0.00290"},{"v":789.6467028950105,"d":"790"},{"v":0.06389539084945636,"d":"0.06390"},{"v":0.5259285026681343,"d":"0.52593"},{"v":4.453003977865734,"d":"4.45300"},{"v":2.1652045486992583E-3,"d":"0.00217"},{"v":588.8491445898662,"d":"589"},{"v":0.047647569611824286,"d":"0.04765"},{"v":0.3921912771574454,"d":"0.39219"},{"$nulls":4},"Truck TRU2006"]
[null,"Truck TRU",2007,{"v":5.971470071084141,"d":"5.97147"},{"v":2.9035323182163807E-3,"d":"0.00290"},{"v":789.6461081234575,"d":"790"},{"v":0.06389531277174693,"d":"0.06390"},{"v":0.5259281234001221,"d":"0.52593"},{"v":4.452997815871843,"d":"4.45300"},{"v":2.165199342443237E-3,"d":"0.00217"},{"v":588.8487010614896,"d":"589"},{"v":0.04764751138832732,"d":"0.04765"},{"v":0.3921909943326787,"d":"0.39219"},{"$nulls":4},"Truck TRU2007"]
[null,"Truck TRU",2008,{"v":5.456926806785117,"d":"5.45693"},{"v":2.9022859733234844E-3,"d":"0.00290"},{"v":789.3130453268302,"d":"789"},{"v":0.07288179990474236,"d":"0.07288"},{"v":0.38941011934789027,"d":"0.38941"},{"v":4.069296649355047,"d":"4.06930"},{"v":2.1642699279071473E-3,"d":"0.00216"},{"v":588.6003320856303,"d":"589"},{"v":0.0543488440751248,"d":"0.05435"},{"v":0.2903878593198287,"d":"0.29039"},{"$nulls":4},"Truck TRU2008"]
[null,"Truck TRU",2009,{"v":5.456930500852549,"d":"5.45693"},{"v":0.002902284761786582,"d":"0.00290"},{"v":789.3134263540265,"d":"789"},{"v":0.07288181054060579,"d":"0.07288"},{"v":0.3894104158199326,"d":"0.38941"},{"v":4.069299404066032,"d":"4.06930"},{"v":2.1642690244493526E-3,"d":"0.00216"},{"v":588.600616222242,"d":"589"},{"v":0.054348852006417446,"d":"0.05435"},{"v":0.2903880804026343,"d":"0.29039"},{"$nulls":4},"Truck TRU2009"]
[null,"Truck TRU",2010,{"v":5.456926718276532,"d":"5.45693"},{"v":2.9022798581559684E-3,"d":"0.00290"},{"v":789.3127359560077,"d":"789"},{"v":0.0728818278591436,"d":"0.07288"},{"v":0.3894102070526988,"d":"0.38941"},{"v":4.069296583353118,"d":"4.06930"},{"v":2.1642653677524E-3,"d":"0.00216"},{"v":588.6001013840475,"d":"589"},{"v":0.0543488649210616,"d":"0.05435"},{"v":0.29038792472237046,"d":"0.29039"},{"$nulls":4},"Truck TRU2010"]
[null,"Truck TRU",2011,{"v":5.456926718276532,"d":"5.45693"},{"v":2.9022798581559684E-3,"d":"0.00290"},{"v":789.3127359560077,"d":"789"},{"v":0.0728818278591436,"d":"0.07288"},{"v":0.3894102070526988,"d":"0.38941"},{"v":4.069296583353118,"d":"4.06930"},{"v":2.1642653677524E-3,"d":"0.00216"},{"v":588.6001013840475,"d":"589"},{"v":0.0543488649210616,"d":"0.05435"},{"v":0.29038792472237046,"d":"0.29039"},{"$nulls":4},"Truck TRU2011"]
[null,"Truck TRU",2012,{"v":5.195410664111102,"d":"5.19541"},{"v":0.002904544218333936,"d":"0.00290"},{"v":789.9138838540318,"d":"790"},{"v":0.05442763830173683,"d":"0.05443"},{"v":0.282012248359012,"d":"0.28201"},{"v":3.874280883006042,"d":"3.87428"},{"v":0.002165953928660653,"d":"0.00217"},{"v":589.0483846786218,"d":"589"},{"v":0.04058735145543388,"d":"0.04059"},{"v":0.21029996149068755,"d":"0.21030"},{"$nulls":4},"Truck TRU2012"]
[null,"Truck TRU",2013,{"v":5.279704144603813,"d":"5.27970"},{"v":2.904549597249046E-3,"d":"0.00290"},{"v":789.9147591960972,"d":"790"},{"v":0.05454668744159772,"d":"0.05455"},{"v":0.3070036822505035,"d":"0.30700"},{"v":3.9371395560058264,"d":"3.93714"},{"v":2.1659579397830322E-3,"d":"0.00217"},{"v":589.0490374318398,"d":"589"},{"v":0.040676127846083314,"d":"0.04068"},{"v":0.228936377517154,"d":"0.22894"},{"$nulls":4},"Truck TRU2013"]
[null,"Truck TRU",2014,{"v":5.2074762435973865,"d":"5.20748"},{"v":2.9046519039377366E-3,"d":"0.00290"},{"v":789.9431800080293,"d":"790"},{"v":0.05357057164613983,"d":"0.05357"},{"v":0.2841462904887803,"d":"0.28415"},{"v":3.8832783322873876,"d":"3.88328"},{"v":2.1660342311243374E-3,"d":"0.00217"},{"v":589.0702311767557,"d":"589"},{"v":0.03994822643261733,"d":"0.03995"},{"v":0.21189134264636864,"d":"0.21189"},{"$nulls":4},"Truck TRU2014"]
[null,"Truck TRU",2015,{"v":5.168956951639051,"d":"5.16896"},{"v":0.002904712934681578,"d":"0.00290"},{"v":789.9587210182754,"d":"790"},{"v":0.05305003748737597,"d":"0.05305"},{"v":0.27195547839565537,"d":"0.27196"},{"v":3.8545540280678976,"d":"3.85455"},{"v":2.1660797424918553E-3,"d":"0.00217"},{"v":589.0818202969988,"d":"589"},{"v":0.039560057783278126,"d":"0.03956"},{"v":0.2028005058878862,"d":"0.20280"},{"$nulls":4},"Truck TRU2015"]
[null,"Truck TRU",2016,{"v":5.168958270243564,"d":"5.16896"},{"v":2.9047115051407846E-3,"d":"0.00290"},{"v":789.9584262325308,"d":"790"},{"v":0.05305000444980006,"d":"0.05305"},{"v":0.2719553059010014,"d":"0.27196"},{"v":3.8545550113673115,"d":"3.85456"},{"v":2.1660786764659094E-3,"d":"0.00217"},{"v":589.0816004716859,"d":"589"},{"v":0.0395600331467562,"d":"0.03956"},{"v":0.20280037725652605,"d":"0.20280"},{"$nulls":4},{"$f":"B71&C71","v":"Truck TRU2016"}]
[null,"Truck TRU",2017,{"v":5.168956740908879,"d":"5.16896"},{"v":2.9047137241623683E-3,"d":"0.00290"},{"v":789.9589318195829,"d":"790"},{"v":0.053050079869304316,"d":"0.05305"},{"v":0.2719555732240286,"d":"0.27196"},{"v":3.8545538709238474,"d":"3.85455"},{"v":2.166080331217277E-3,"d":"0.00217"},{"v":589.0819774940961,"d":"589"},{"v":0.03956008938799725,"d":"0.03956"},{"v":0.20280057660255674,"d":"0.20280"},{"$nulls":4},"Truck TRU2017"]
[null,"Truck TRU",2018,{"v":5.165777119201852,"d":"5.16578"},{"v":0.002904726992984306,"d":"0.00290"},{"v":789.961830217332,"d":"790"},{"v":0.052942058748202236,"d":"0.05294"},{"v":0.26518836625188785,"d":"0.26519"},{"v":3.8521827883682715,"d":"3.85218"},{"v":0.00216609022593908,"d":"0.00217"},{"v":589.084138864528,"d":"589"},{"v":0.03947953672498303,"d":"0.03948"},{"v":0.19775418810729894,"d":"0.19775"},{"$nulls":4},"Truck TRU2018"]
[null,"Truck TRU",2019,{"v":5.156319414945322,"d":"5.15632"},{"v":2.9047641581768763E-3,"d":"0.00290"},{"v":789.9727630258643,"d":"790"},{"v":0.05262038595059163,"d":"0.05262"},{"v":0.2450208376109765,"d":"0.24502"},{"v":3.84513006334476,"d":"3.84513"},{"v":2.1661179404749266E-3,"d":"0.00217"},{"v":589.09229159274,"d":"589"},{"v":0.03923966140983716,"d":"0.03924"},{"v":0.18271501686128003,"d":"0.18272"},{"$nulls":4},"Truck TRU2019"]
[null,"Truck TRU",2020,{"v":5.14685572793656,"d":"5.14686"},{"v":0.002904801574084861,"d":"0.00290"},{"v":789.9827718640369,"d":"790"},{"v":0.05229867434712888,"d":"0.05230"},{"v":0.22485287902957826,"d":"0.22485"},{"v":3.8380728769101866,"d":"3.83807"},{"v":0.002166145841972305,"d":"0.00217"},{"v":589.0997553050238,"d":"589"},{"v":0.03899975715669566,"d":"0.03900"},{"v":0.16767552500341407,"d":"0.16768"},{"$nulls":4},"Truck TRU2020"]
[null,"Truck TRU",2021,{"$f":"I76*1.341","v":{"v":5.137393591657889,"d":"5.13739"}},{"$f":"J76*1.341","v":{"v":2.9048446354340302E-3,"d":"0.00290"}},{"$f":"K76*1.341","v":{"v":789.9934619523195,"d":"790"}},{"$f":"L76*1.341","v":{"v":0.05197704097932301,"d":"0.05198"}},{"$f":"M76*1.341","v":{"v":0.2046851920133885,"d":"0.20469"}},{"v":3.8310168468738923,"d":"3.83102"},{"v":0.002166177953343796,"d":"0.00217"},{"v":589.1077270337953,"d":"589"},{"v":0.03875991124483446,"d":"0.03876"},{"v":0.152636235655025,"d":"0.15264"},{"$nulls":4},"Truck TRU2021"]
[]
[]
["Data Source"]
["EPA MOVES3"]
["* MOVES3 does not estimate N2O emissions for TRUs or other nonroad sources. N2O is calculated separately on a g/gal basis. See value in cell P4."]
[]
["Modeling and Processing Notes"]
["MOVES3 was run at the national level for diesel TRUs (SCC = 2270003060). Daily mass emissions outputs for each month (in grams) were scaled to annual estimates and summed by hp bin and engine model year."]
["MOVES activity parameter outputs were compiled separately to estimate hp-hrs per unit per year, also aggregated by hp bin and model year. "]
["g/hp-hr values were calculated by dividing annual grams by annual hp-hours for each hp and model year group. Values were converted to g/kWhr by multiplying by 1.34 hp/kW."]
[]
["MOVES3 was run for the 2021 calendar year to estimate emission rates for current TRU engines. However, MOVES3 applies default equipment scrappage rates to phase older equipment out of the modeled fleet over time. "]
["As a result, the oldest trailer and truck TRU engine year modeled by MOVES3 for the 2021 calendar year is 2013. "]
["Therefore MOVES3 was run for the 2020, 2014, 2007 and 2006 calendar years in order to obtain fully deteriorated emission factor estimates for pre-2013 model years."]
["The diesel fuel specifications for the 2006 and 2007 calendar years were modified to be consistent with current year sulfur ppm levels (6 ppm)."]
[]
["NOTE: The final Tier 4 emission standards for nonroad diesel engines between 25 and 50 hp, which require a PM reduction of > 90% compared to prior standards, commence in 2013."]
["However, EPA allows manufacturers flexibility to meet the final standards through the transition program for equipment manufacturers (TPEM) program."]
["Under the TPEM program, a manufacturer may exempt to a cumulative total of eighty percent of their production over the first seven years in which a new emission standard applies."]
["As a result, the PM2.5 emission factors shown in the table above increase slightly between the 2012 and 2013 model years and decrease slowly thereafter. "]
["See Section 2.3 of Exhaust and Crankcase Emission Factors for Nonroad Compression-Ignition Engines in MOVES3.0.2 for further details -"]
["https://nepis.epa.gov/Exe/ZyPDF.cgi?Dockey=P1013KWQ.pdf"]

{"sheet":"TRU Ops & Costs","index":6,"n_rows":89,"n_cols":16,"rows_kept":89,"merged":[[1,8,1,12]]}
["TRU Operations and Cost Defaults"]
[{"$nulls":8},"Incremental Costs - New Diesel TRU vs. eTRU^"]
[null,"TRU Type","TRU Model Year","Max Engine Power (kW)*","Average Load Factor","Total Annual Engine Hours","Fraction Annual Engine Hours Stationary with Plug-in Access",null,"Average TRU Capital Cost ($)","Average Yard Plug Infrastructure Cost ($)*","Average Dock Plug Infrastructure Cost ($)*","Diesel TRU Average Maintenance Cost ($/Annual Engine Hour)","eTRU Average Maintenance Cost Savings Compared to Diesel TRU",null,null,"For lookup"]
[null,"Trailer TRU < 25 hp","Pre-1999",19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"$f":"4400*References!$B$38/References!$B$36","v":{"v":4561.84338840837,"d":"$4,562"}},{"$f":"8300*References!$B$38/References!$B$33","v":{"v":9140.404608392346,"d":"$9,140"}},{"$f":"7100*References!$B$38/References!$B$33","v":{"v":7818.900327660923,"d":"$7,819"}},{"$f":"0.69*References!$B$38/References!$B$36","v":{"v":0.7153799859094943,"d":"$0.72"}},{"v":-0.3,"d":"-30%"},null,null,{"$f":"B4&C4","v":"Trailer TRU < 25 hpPre-1999"}]
[null,"Trailer TRU < 25 hp",1999,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"$f":"I4","v":{"v":4561.84338840837,"d":"$4,562"}},{"$f":"J4","v":{"v":9140.404608392346,"d":"$9,140"}},{"$f":"K4","v":{"v":7818.900327660923,"d":"$7,819"}},{"$f":"L4","v":{"v":0.7153799859094943,"d":"$0.72"}},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp1999"]
[null,"Trailer TRU < 25 hp",2000,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"$f":"I5","v":{"v":4561.84338840837,"d":"$4,562"}},{"$f":"J5","v":{"v":9140.404608392346,"d":"$9,140"}},{"$f":"K5","v":{"v":7818.900327660923,"d":"$7,819"}},{"$f":"L5","v":{"v":0.7153799859094943,"d":"$0.72"}},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2000"]
[null,"Trailer TRU < 25 hp",2001,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2001"]
[null,"Trailer TRU < 25 hp",2002,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2002"]
[null,"Trailer TRU < 25 hp",2003,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2003"]
[null,"Trailer TRU < 25 hp",2004,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2004"]
[null,"Trailer TRU < 25 hp",2005,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2005"]
[null,"Trailer TRU < 25 hp",2006,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2006"]
[null,"Trailer TRU < 25 hp",2007,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2007"]
[null,"Trailer TRU < 25 hp",2008,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2008"]
[null,"Trailer TRU < 25 hp",2009,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2009"]
[null,"Trailer TRU < 25 hp",2010,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2010"]
[null,"Trailer TRU < 25 hp",2011,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2011"]
[null,"Trailer TRU < 25 hp",2012,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2012"]
[null,"Trailer TRU < 25 hp",2013,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2013"]
[null,"Trailer TRU < 25 hp",2014,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2014"]
[null,"Trailer TRU < 25 hp",2015,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2015"]
[null,"Trailer TRU < 25 hp",2016,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2016"]
[null,"Trailer TRU < 25 hp",2017,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2017"]
[null,"Trailer TRU < 25 hp",2018,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2018"]
[null,"Trailer TRU < 25 hp",2019,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2019"]
[null,"Trailer TRU < 25 hp",2020,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2020"]
[null,"Trailer TRU < 25 hp",2021,19,0.51,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU < 25 hp2021"]
[null,"Trailer TRU > 25 hp","Pre-1999",30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hpPre-1999"]
[null,"Trailer TRU > 25 hp",1999,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp1999"]
[null,"Trailer TRU > 25 hp",2000,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2000"]
[null,"Trailer TRU > 25 hp",2001,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2001"]
[null,"Trailer TRU > 25 hp",2002,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2002"]
[null,"Trailer TRU > 25 hp",2003,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2003"]
[null,"Trailer TRU > 25 hp",2004,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2004"]
[null,"Trailer TRU > 25 hp",2005,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2005"]
[null,"Trailer TRU > 25 hp",2006,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2006"]
[null,"Trailer TRU > 25 hp",2007,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2007"]
[null,"Trailer TRU > 25 hp",2008,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2008"]
[null,"Trailer TRU > 25 hp",2009,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2009"]
[null,"Trailer TRU > 25 hp",2010,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2010"]
[null,"Trailer TRU > 25 hp",2011,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2011"]
[null,"Trailer TRU > 25 hp",2012,30,0.46,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2012"]
[null,"Trailer TRU > 25 hp",2013,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2013"]
[null,"Trailer TRU > 25 hp",2014,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2014"]
[null,"Trailer TRU > 25 hp",2015,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2015"]
[null,"Trailer TRU > 25 hp",2016,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2016"]
[null,"Trailer TRU > 25 hp",2017,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2017"]
[null,"Trailer TRU > 25 hp",2018,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2018"]
[null,"Trailer TRU > 25 hp",2019,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2019"]
[null,"Trailer TRU > 25 hp",2020,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2020"]
[null,"Trailer TRU > 25 hp",2021,30,0.38,{"v":2201,"d":"2,201"},{"v":0.53,"d":"53%"},null,{"v":4561.84338840837,"d":"$4,562"},{"v":9140.404608392346,"d":"$9,140"},{"v":7818.900327660923,"d":"$7,819"},{"v":0.7153799859094943,"d":"$0.72"},{"v":-0.3,"d":"-30%"},null,null,"Trailer TRU > 25 hp2021"]
[null,"Truck TRU","Pre-2000",12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"$f":"580*References!$B$38/References!$B$36","v":{"v":601.333901199285,"d":"$601"}},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"$f":"0.19*References!$B$38/References!$B$36","v":{"v":0.19698869177217962,"d":"$0.20"}},{"v":-0.3,"d":"-30%"},null,null,"Truck TRUPre-2000"]
[null,"Truck TRU",2000,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"$f":"I52","v":{"v":601.333901199285,"d":"$601"}},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"$f":"L52","v":{"v":0.19698869177217962,"d":"$0.20"}},{"v":-0.3,"d":"-30%"}]
[null,"Truck TRU",2001,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"$f":"I53","v":{"v":601.333901199285,"d":"$601"}},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"$f":"L53","v":{"v":0.19698869177217962,"d":"$0.20"}},{"v":-0.3,"d":"-30%"}]
[null,"Truck TRU",2002,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"}]
[null,"Truck TRU",2003,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2003"]
[null,"Truck TRU",2004,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2004"]
[null,"Truck TRU",2005,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2005"]
[null,"Truck TRU",2006,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2006"]
[null,"Truck TRU",2007,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2007"]
[null,"Truck TRU",2008,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2008"]
[null,"Truck TRU",2009,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2009"]
[null,"Truck TRU",2010,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2010"]
[null,"Truck TRU",2011,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2011"]
[null,"Truck TRU",2012,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2012"]
[null,"Truck TRU",2013,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2013"]
[null,"Truck TRU",2014,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2014"]
[null,"Truck TRU",2015,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,{"$f":"B68&C68","v":"Truck TRU2015"}]
[null,"Truck TRU",2016,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2016"]
[null,"Truck TRU",2017,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2017"]
[null,"Truck TRU",2018,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2018"]
[null,"Truck TRU",2019,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2019"]
[null,"Truck TRU",2020,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2020"]
[null,"Truck TRU",2021,12,0.56,{"v":1360,"d":"1,360"},{"v":0.5,"d":"50%"},null,{"v":601.333901199285,"d":"$601"},{"v":5553,"d":"$5,553"},{"v":4221,"d":"$4,221"},{"v":0.19698869177217962,"d":"$0.20"},{"v":-0.3,"d":"-30%"},null,null,"Truck TRU2021"]
[]
[null,"* Matched to closest MOVES3 hp bin categories (12 kW = 16 hp, 19 kW = 25 hp, 30 kW = 40 hp)",{"$nulls":6},"^ All costs converted to 2020 dollars using CPI - see References worksheet, rows 32-38"]
[{"$nulls":8},"* See rows 77-92 in the References worksheet for details regarding assumptions and calculations for Truck TRU infrastructure costs."]
[]
["Data Sources"]
["Average Load Factor, Truck TRUs: CARB 2019b, Table 9"]
["Average Load Factor, Trailer TRUs: CARB 2011"]
["Total Annual Engine Hours, Truck TRUs: CARB 2019a, page 19"]
["Total Annual Engine Hours, Trailer TRUs: CARB 2019b, Table 6"]
["Fraction Annual Engine Hours Stationary with Plug-in Access, Truck TRUs: CARB 2011.  (NOTE: Plug-in access times may have changed signficantly in the past decade. Value may be updated when new data sources become available.)"]
["Average TRU Capital Cost: 2018 Manufacturer Quotes"]
["Average Maintenance Cost: 2018 Manufacturer Quotes"]
["Average Plug Infrastructure Cost, Truck TRUs: CARB 2021, Table C-14 - Level 2 charger + installation"]
["Average Plug Infrastructure Cost, Trailer TRUs: EPRI 2015, Table 2-7 - Yard outlet cost + trailer wiring & receptacle cost"]
["Average Dock vs Yard Plug Infrastructure Cost Differential: EPRI 2015, Table 2-7"]

{"sheet":"Diesel Fuel Prices","index":7,"n_rows":57,"n_cols":9,"rows_kept":57}
["2019 Diesel Fuel Price Defaults"]
["see below for gallon to kWh conversion assumptions"]
[]
[null,"eGRID Subregion","PADD Region(s)","2019 Average ULSD Price ($/gal)^","2019 Average ULSD Eff-Adj ($/kWh)*"]
[null,"AKGD","PADD 5 Less California: Alaska, Arizona, California, Hawaii, Nevada, Oregon, Washington.",{"v":3.233,"d":"$3.23"},{"$f":"D5*PriceGalToKWH","v":{"v":0.22089257473738516,"d":"$0.22"}}]
[null,"AKMS","PADD 5 Less California: Alaska, Arizona, California, Hawaii, Nevada, Oregon, Washington.",{"v":3.233,"d":"$3.23"},{"v":0.22089257473738516,"d":"$0.22"}]
[null,"AZNM","PADD 3 (Gulf Coast): Alabama, Arkansas, Louisiana, Mississippi, New Mexico, Texas.\nPADD 5 Less California: Alaska, Arizona, California, Hawaii, Nevada, Oregon, Washington.",{"v":3.026,"d":"$3.03"},{"v":0.20674943741272112,"d":"$0.21"}]
[null,"CAMX","PADD 5: California",{"v":3.923,"d":"$3.92"},{"v":0.2680363658195985,"d":"$0.27"}]
[null,"ERCT","PADD 3 (Gulf Coast): Alabama, Arkansas, Louisiana, Mississippi, New Mexico, Texas.",{"v":2.819,"d":"$2.82"},{"v":0.19260630008805713,"d":"$0.19"}]
[null,"FRCC","PADD 1C (Lower Atlantic): Florida, Georgia, North Carolina, South Carolina, Virginia, West Virginia.",{"v":2.945,"d":"$2.95"},{"v":0.2012151662856787,"d":"$0.20"}]
[null,"HIMS","PADD 5 Less California: Alaska, Arizona, California, Hawaii, Nevada, Oregon, Washington.",{"v":3.233,"d":"$3.23"},{"v":0.22089257473738516,"d":"$0.22"}]
[null,"HIOA","PADD 5 Less California: Alaska, Arizona, California, Hawaii, Nevada, Oregon, Washington.",{"v":3.233,"d":"$3.23"},{"v":0.22089257473738516,"d":"$0.22"}]
[null,"MROE","PADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.955,"d":"$2.96"},{"v":0.2018984096346963,"d":"$0.20"}]
[null,"MROW","PADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.955,"d":"$2.96"},{"v":0.2018984096346963,"d":"$0.20"}]
[null,"NEWE","PADD 1A (New England): Connecticut, Maine, Massachusetts, New Hampshire, Rhode Island, Vermont.",{"v":3.131,"d":"$3.13"},{"v":0.21392349257740575,"d":"$0.21"}]
[null,"NWPP","PADD 4 (Rocky Mountain): Colorado, Idaho, Montana, Utah, Wyoming.\nPADD 5 Less California: Alaska, Arizona, California, Hawaii, Nevada, Oregon, Washington.",{"v":3.138,"d":"$3.14"},{"v":0.2144017629217181,"d":"$0.21"}]
[null,"NYCW","PADD 1B (Central Atlantic): Delaware, District of Columbia, Maryland, New Jersey, New York, Pennsylvania.",{"v":3.267,"d":"$3.27"},{"v":0.22321560212404493,"d":"$0.22"}]
[null,"NYLI","PADD 1B (Central Atlantic): Delaware, District of Columbia, Maryland, New Jersey, New York, Pennsylvania.",{"v":3.267,"d":"$3.27"},{"v":0.22321560212404493,"d":"$0.22"}]
[null,"NYUP"," PADD 1B (Central Atlantic): Delaware, District of Columbia, Maryland, New Jersey, New York, Pennsylvania.",{"v":3.267,"d":"$3.27"},{"v":0.22321560212404493,"d":"$0.22"}]
[null,"RFCE","PADD 1B (Central Atlantic): Delaware, District of Columbia, Maryland, New Jersey, New York, Pennsylvania.",{"v":3.267,"d":"$3.27"},{"v":0.22321560212404493,"d":"$0.22"}]
[null,"RFCM","PADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.955,"d":"$2.96"},{"v":0.2018984096346963,"d":"$0.20"}]
[null,"RFCW"," PADD 1C (Lower Atlantic): Florida, Georgia, North Carolina, South Carolina, Virginia, West Virginia.\nPADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.95,"d":"$2.95"},{"v":0.2015567879601875,"d":"$0.20"}]
[null,"RMPA","PADD 4 (Rocky Mountain): Colorado, Idaho, Montana, Utah, Wyoming.",{"v":3.043,"d":"$3.04"},{"v":0.20791095110605104,"d":"$0.21"}]
[null,"SPNO","PADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.955,"d":"$2.96"},{"v":0.2018984096346963,"d":"$0.20"}]
[null,"SPSO","PADD 3 (Gulf Coast): Alabama, Arkansas, Louisiana, Mississippi, New Mexico, Texas.",{"v":2.819,"d":"$2.82"},{"v":0.19260630008805713,"d":"$0.19"}]
[null,"SRMV","PADD 3 (Gulf Coast): Alabama, Arkansas, Louisiana, Mississippi, New Mexico, Texas.",{"v":2.819,"d":"$2.82"},{"v":0.19260630008805713,"d":"$0.19"}]
[null,"SRMW","PADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.955,"d":"$2.96"},{"v":0.2018984096346963,"d":"$0.20"}]
[null,"SRSO","PADD 1C (Lower Atlantic): Florida, Georgia, North Carolina, South Carolina, Virginia, West Virginia.\nPADD 3 (Gulf Coast): Alabama, Arkansas, Louisiana, Mississippi, New Mexico, Texas.",{"v":2.8819999999999997,"d":"$2.88"},{"v":0.1969107331868679,"d":"$0.20"}]
[null,"SRTV","PADD 2 (Midwest): Illinois, Indiana, Iowa, Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North Dakota, Ohio, Oklahoma, South Dakota, Tennessee, Wisconsin.",{"v":2.955,"d":"$2.96"},{"v":0.2018984096346963,"d":"$0.20"}]
[null,"SRVC","PADD 1C (Lower Atlantic): Florida, Georgia, North Carolina, South Carolina, Virginia, West Virginia.",{"v":2.945,"d":"$2.95"},{"v":0.2012151662856787,"d":"$0.20"}]
[null,"U.S. Average","U.S. Average",{"v":3.056,"d":"$3.06"},{"v":0.2087991674597739,"d":"$0.21"}]
[{"$nulls":3},"^Subregion price = average of PADD prices"]
[null,"Data Source"]
[null,"EIA Gasoline and Diesel Prices (2019)"]
[]
[null,null,"$/gal to $/kWh conversion factor*",{"$f":"D43/D44*(D40/D41)","v":{"v":0.06832433490175847,"d":"0.0683"}},"gal deisel/kWhr electricity",null,"1 / [(LHV / Btu per kWh) * (electric efficiency / diesel efficiency)]"]
[]
[]
[{"$nulls":3},"*Assumptions - gallons of diesel to electric kWh conversion",{"$nulls":4},"Data Sources"]
[{"$nulls":3},{"v":0.9,"d":"0.90"},"electric motor efficiency",{"$nulls":3},"Engineering estimate for small electric motors - not specific to current eTRUs"]
[{"$nulls":3},{"$f":"ROUND(E53,2)","v":0.35},"diesel engine efficiency",{"$nulls":3},"CARB estimates for Truck TRUs - see Diesel Engine Efficiency Estimate table below for details"]
[{"$nulls":3},0.027,"gal diesel/kWh",{"$nulls":3},"Alternative Fuel Data Center"]
[{"$nulls":3},{"v":3414,"d":"3,414"},"Btu/kWh",{"$nulls":3},"Alternative Fuel Data Center"]
[{"$nulls":3},{"v":128488,"d":"128,488"},"Lower heating value (LHV) diesel in Btu/gal",{"$nulls":3},"Alternative Fuel Data Center"]
[{"$nulls":3},{"$f":"D40/D41","v":{"v":2.5714285714285716,"d":"2.57"}},"efficiency improvement factor"]
[]
[]
[{"$nulls":3},"Diesel Engine Efficiency Estimate"]
[{"$nulls":3},"rated engine power (kW)*",12.8]
[{"$nulls":3},"Load Factor**",{"$f":"'TRU Ops & Costs'!E74","v":0.56}]
[{"$nulls":3},"fuel consumption (gal/hr)^",0.55]
[{"$nulls":3},"kW of fuel",{"$f":"ROUND(E51/GalTokWh,3)","v":20.37},"(gal/hr) / (gal/kWh)"]
[{"$nulls":3},"engine efficiency",{"$f":"ROUND((E49*E50)/E52,2)","v":0.35},"(rated power in kW x load factor) / (kW of fuel)"]
[]
[{"$nulls":3},"* CARB 2019b, Table 3 (average Truck TRU hp = 17.2; 1 hp = 0.7457 kW)"]
[{"$nulls":3},"** CARB 2019b, Table 9"]
[{"$nulls":3},"^ CARB 2021, p 65"]

{"sheet":"Electricity Prices","index":8,"n_rows":33,"n_cols":6,"rows_kept":33}
["2019 Electricity Price Defaults"]
[]
[null,"eGRID Subregion","Year","States","Data Status","Price ($/kWh)*"]
[null,"AKGD",2019,"AK","Final",{"v":0.19796093459652914,"d":"$0.198"}]
[null,"AKMS",2019,"AK","Final",{"v":0.19796093459652914,"d":"$0.198"}]
[null,"AZNM",2019,"AZ, NM, NV","Final",{"v":0.09358700096880275,"d":"$0.094"}]
[null,"CAMX",2019,"CA","Final",{"v":0.16671568313703736,"d":"$0.167"}]
[null,"ERCT",2019,"TX","Final",{"v":0.08056285719295782,"d":"$0.081"}]
[null,"FRCC",2019,"FL","Final",{"v":0.09268481949408927,"d":"$0.093"}]
[null,"HIMS",2019,"HI","Final",{"v":0.29230309927049725,"d":"$0.292"}]
[null,"HIOA",2019,"HI","Final",{"v":0.29230309927049725,"d":"$0.292"}]
[null,"MROE",2019,"WI","Final",{"v":0.10723938660025313,"d":"$0.107"}]
[null,"MROW",2019,"IA, MN, ND, NE, SD","Final",{"v":0.09557816637106445,"d":"$0.096"}]
[null,"NEWE",2019,"CT, MA, ME, NH, RI, VT","Final",{"v":0.1577816956315504,"d":"$0.158"}]
[null,"NWPP",2019,"ID, MT, OR, UT, WA","Final",{"v":0.08786776539662733,"d":"$0.088"}]
[null,"NYCW",2019,"NY","Final",{"v":0.14058520494811155,"d":"$0.141"}]
[null,"NYLI",2019,"NY","Final",{"v":0.14058520494811155,"d":"$0.141"}]
[null,"NYUP",2019,"NY","Final",{"v":0.14058520494811155,"d":"$0.141"}]
[null,"RFCE",2019,"DC, DE, MD, NJ, PA","Final",{"v":0.10541601447822938,"d":"$0.105"}]
[null,"RFCM",2019,"MI","Final",{"v":0.11391838676514604,"d":"$0.114"}]
[null,"RFCW",2019,"IL, IN, OH, WI, WV","Final",{"v":0.099431246771489,"d":"$0.099"}]
[null,"RMPA",2019,"CO, WY","Final",{"v":0.10037300178347067,"d":"$0.100"}]
[null,"SPNO",2019,"KS","Final",{"v":0.10290366607223063,"d":"$0.103"}]
[null,"SPSO",2019,"OK","Final",{"v":0.07982880203827339,"d":"$0.080"}]
[null,"SRMV",2019,"AR, LA, MS","Final",{"v":0.09404231418621317,"d":"$0.094"}]
[null,"SRMW",2019,"MO","Final",{"v":0.09072628472026419,"d":"$0.091"}]
[null,"SRSO",2019,"AL, GA","Final",{"v":0.1076963807440802,"d":"$0.108"}]
[null,"SRTV",2019,"KY, TN","Final",{"v":0.10401472613885174,"d":"$0.104"}]
[null,"SRVC",2019,"NC, SC","Final",{"v":0.09691752448578585,"d":"$0.097"}]
[null,"All U.S.",2019,"US","Final",{"v":0.10675454922891554,"d":"$0.107"}]
[]
[null,"Data Source",{"$nulls":3},"*Subregion price = average of EIA state prices"]
[null,"EIA Electricity Price (2019)"]

{"sheet":"Lookup","index":9,"n_rows":28,"n_cols":11,"rows_kept":28,"hidden":true}
["DO NOT EDIT"]
[]
["User Type",null,"TRU Type",null,"Trailer Model Year",null,"Truck Model Year",null,"Empty Model Year",null,"Grams To MT"]
[{"$nulls":10},{"$f":"1 * 10^(-6)","v":{"v":1e-06,"d":"1.00E-06"}}]
["Fleet Manager",null,"Trailer TRU < 25 hp",null,"Pre-1999",null,"Pre-2000"]
["Agency Manager",null,"Trailer TRU > 25 hp",null,1999,null,2000]
["Facility Operator",null,"Truck TRU",null,2000,null,2001]
["Vendor/Manufacturer",{"$nulls":3},2001,null,2002]
["Other",{"$nulls":3},2002,null,2003]
[null,null,"TRU Power Rating Unit",null,2003,null,2004]
[null,null,"hp",null,2004,null,2005]
[null,null,"kW",null,2005,null,2006]
[{"$nulls":4},2006,null,2007]
[{"$nulls":4},2007,null,2008]
[null,null,"Plug Location",null,2008,null,2009]
[null,null,"Dock",null,2009,null,2010]
[null,null,"Yard",null,2010,null,2011]
[{"$nulls":4},2011,null,2012]
[{"$nulls":4},2012,null,2013]
[{"$nulls":4},2013,null,2014]
[{"$nulls":4},2014,null,2015]
[{"$nulls":4},2015,null,2016]
[{"$nulls":4},2016,null,2017]
[{"$nulls":4},2017,null,2018]
[{"$nulls":4},2018,null,2019]
[{"$nulls":4},2019,null,2020]
[{"$nulls":4},2020,null,2021]
[{"$nulls":4},2021]

{"sheet":"References","index":10,"n_rows":92,"n_cols":2,"rows_kept":92,"merged":[[41,0,41,8],[42,0,42,8],[43,0,43,8],[44,0,44,8],[45,0,48,8],[50,0,52,8],[53,0,53,8],[57,0,57,8],[65,0,66,8],[73,0,73,8]]}
["References"]
[]
["eGRID2020 Subregion Worksheet"]
["eGRID2020, downloaded February 2023","EPA Emissions and Generation Resource Integrated Database (eGRID). See https://www.epa.gov/energy/egrid."]
[]
["Diesel TRU Emission Factors Worksheet"]
["EPA MOVES3","EPA, Latest Version of MOtor Vehicle Emissions Simulator (MOVES) MOVES3. See https://www.epa.gov/moves/latest-version-motor-vehicle-emission-simulator-moves."]
["EPA GHG Inventory Guidance","EPA 2020 Greenhouse Gas Inventory Guidance, Direct Emissions from Mobile Combustion Source, Table B-8 (diesel Industrial/Commercial equipment). See https://www.epa.gov/sites/production/files/2020-12/documents/mobileemissions.pdf."]
[]
["TRU Ops & Costs Worksheet"]
["CARB 2021","Proposed Amendments to the Airborne Toxic Control Measure for In-Use Diesel-Fueled Transport Refrigeration Units (TRU) and TRU Generator Sets, and Facilities where TRUs Operate: Standardized Regulatory Impact Assessment (SRIA), California Air Resources Board, Sacramento California, May 12, 2021."]
["CARB 2019a","Transportation Refrigeration Unit Emissions Inventory and Preliminary Health Analyses Workshop, California Air Resources Board, Sacramento, California, October 31, 2019. Draft 2019 Update to Emissions Inventory for Transport Refrigeration Units. See https://ww2.arb.ca.gov/sites/default/files/classic//cc/cold-storage/documents/tru_healthanalysisslidesworkshop10312019.pdf."]
["CARB 2019b","Draft 2019 Update to Emissions Inventory for Transport Refrigeration Units, DRAFT – DELIBERATIVE, California Air Resources Board, October 2019. See https://ww2.arb.ca.gov/sites/default/files/classic/cc/cold-storage/documents/hra_emissioninventory2019.pdf."]
["CARB 2011","Mobile Source Emissions Inventory (MSEI) - Documentation - Off-Road - Diesel Equipment, Transport Refrigeration Units, California Air Resources Board. See https://ww2.arb.ca.gov/our-work/programs/mobile-source-emissions-inventory/road-documentation/msei-documentation-road."]
["EPRI 2015","Market and Technology Assessment of Electric Transport Refrigeration Units, 2015 Technical Report, 3002006036, Electric Power Research Institute, Palo Alto, CA, December 2015, Table 2-7. See https://www.epri.com/research/products/000000003002006036."]
["2018 Manufacturer Quotes","Phone contact with TRU Manufacturers, Various, 2018."]
[]
["Diesel Fuel Prices Worksheet"]
["EIA Gasoline and Diesel Prices (2019)","Energy Information Administration, Petroleum and Other Liquids, Weekly Retail Gasoline and Diesel Prices for Ultra-low sulfur diesel (annual average for 2019). See https://www.eia.gov/dnav/pet/pet_pri_gnd_a_EPD2DXL0_pte_dpgal_a.htm."]
["Alternative Fuel Data Center","US DOE, Alternative Fuels Data Center Fuel Properties Comparison. See https://afdc.energy.gov/files/u/publication/fuel_comparison_chart.pdf."]
["CARB 2021","Proposed Amendments to the Airborne Toxic Control Measure for In-Use Diesel-Fueled Transport Refrigeration Units (TRU) and TRU Generator Sets, and Facilities where TRUs Operate: Standardized Regulatory Impact Assessment (SRIA), California Air Resources Board, Sacramento California, May 12, 2021."]
["CARB 2019b","Draft 2019 Update to Emissions Inventory for Transport Refrigeration Units, DRAFT – DELIBERATIVE, California Air Resources Board, October 2019. See https://ww2.arb.ca.gov/sites/default/files/classic/cc/cold-storage/documents/hra_emissioninventory2019.pdf."]
[]
["Electricity Prices Worksheet"]
["EIA Electricity Price (2019)","Energy Information Administration Monthly Form EIA-861M (formerly EIA-826) detailed data, Commercial Rate. See https://www.eia.gov/electricity/data/eia861m/."]
[]
["Global Warming Potentials","EPA 2018, The Emissions & Generation Resource Integrated Database: Technical Support Document for eGRID with Year 2018 Data. Section 3.1.1.2, Table 3-1 (AR4 potentials). See https://www.epa.gov/sites/production/files/2020-01/documents/egrid2018_technical_support_document.pdf."]
["CO2",1]
["CH4",25]
["N2O",298]
[]
["Consumer Price Index (December)","Bureau of Labor Statistics 2021, Historical Consumer Price Index for All Urban Consumers (CPI-U): U.S. city average, all items, by month. See https://www.bls.gov/cpi/tables/supplemental-files/historical-cpi-u-202012.pdf."]
[2015,236.525]
[2016,241.432]
[2017,246.524]
[2018,251.233]
[2019,256.974]
[2020,260.474]
[]
["Emission Calculations"]
[]
["The Annual Energy Consumption Displaced from diesel TRUs is calculated as:"]
[]
[]
[]
["The Annual Energy Consumption for eTRUs is calculated by dividing the diesel TRU energy consumption by the efficiency improvement factor (2.73, the ratio of electric motor efficiency (~90%) to diesel engine efficiency (~33%)).\n\nThe additional energy lost during electric transmission (gross grid loss, or GGL) varies by eGRID subregion and is shown as a percent of total electric power generation."]
[]
[]
[]
[]
["Diesel TRU emission rates vary by power rating and engine model year, and are calculated  for NOx, SO2, PM2.5, CH4, and CO2 using EPA's MOVES3 model. See the Diesel TRU Emission Factors tab for details regarding model input assumptions and output processing steps."]
[]
[]
["Diesel TRU emissions are calculated for these pollutants as follows:"]
[]
[]
[]
["The MOVES3 model does not estimate N2O emission rates for diesel TRUs. The TRU Calculator assumes an N2O emission rate of 0.47 grams per gallon of diesel fuel, the value EPA assumes for Industrial/Commercial nonroad diesel engines. (3)"]
["N2O emissions for diesel TRUs are calculated as follows:"]
[]
[]
[]
[]
["The TRU calculator assumes 0.027 gallons of diesel per kWh. See Alternative Fuels Data Center reference above."]
[]
["Emissions rates for eTRU operation vary by eGRID subregion, and are shown on the eGRID Region tab. eTRU emissions for each pollutant are calculated as:"]
[]
[]
[]
[]
["CO2e emissions are calculated as follows:"]
[]
[]
["where the weights (1, 25 and 298) are the AR4 potentials taken from EPA's Emissions Emissions & Generation Resource Integrated Database. (See Global Warming Potential reference above)."]
[]
[]
["Truck TRU Infrastructure Cost Assumptions and Calculations"]
[]
["EPRI (2015) provided infrastructure cost estimates for trailer TRUs for both yard and dock operations."]
["Corresponding estimates identified for smaller capacity Truck TRU infrastruture (CARB 2021) were not differentiated for yard and dock operations."]
["The following assumptions and calculations were used to differentiate the aggregated Truck TRU infrastructure cost estimate from CARB for yard and dock operations."]
["Note - all costs are presented in 2020 dollars."]
[]
["EPRI (2015) estimates a cost differential of $1,332 for yard vs dock plug equipment and installation. From p. 2-27:"]
["“Yard outlets are more expensive due to the expense for excavation and trenching, and bollards and other protection to prevent damage to free-standing pedestals. "]
["Dock-side outlets are less costly since the electric runs are shorter, dockside mounting is simpler, wiring and conduit rarely need to be buried, and protection from vehicle damage is less expensive.”"]
["Accordingly, the incremental cost difference between yard and dock operations was assumed to be approximately the same for both truck and trailer TRU charging infrastructure. "]
["In their most recent TRU evaluation (CARB 2021) CARB estimated an average installed cost per truck TRU charger to be $4,887."]
["Assuming $4,887 is an unweighted (simple) average of dock and yard plug costs, separate costs for yards (X) and docks (Y) are estimated using the following equations -"]
["        (X + Y)/2 = $4,887"]
["        X – Y = $1,332"]
["Based on the above assumptions, yard costs per truck TRU plug = $5,553 and dock costs = $4,221."]