ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
This document was exported from Numbers. Each table was converted to an Excel worksheet. All other objects on each Numbers sheet were placed on separate worksheets. Please be aware that formula calculations may differ in Excel.
4
5
6
7
Numbers Sheet NameNumbers Table NameExcel Worksheet Name
8
9
Energy
10
EnergyEnergy - Energy
11
Automotive
12
AutomotiveAutomotive - Automotive
13
Autonomy
14
AutonomyAutonomy - Autonomy
15
AMaaS
16
AMaaSAMaaS - AMaaS
17
Income & Valuation
18
Income & ValuationIncome & Valuation - Income & V
19
Cash Flows
20
Cash FlowsCash Flows - Cash Flows
21
Balance Sheet
22
Balance SheetBalance Sheet - Balance Sheet
23
Appendix A: Battery Usage
24
Appendix A: BatteriesAppendix A_ Battery Usage - App
25
Appendix B: FSD Economics
26
Appendix B: FSD EconomicsAppendix B_ FSD Economics - App
27
Appendix C: VMT per Region
28
Appendix C: VMT per RegionAppendix C_ VMT per Region - Ap
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100