{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Title","Instructions","1) Project Information","2) Model Inputs","3) Results","Travel Time","Consumer Surplus","Reliability","Vehicle Operating Costs","Accident Costs","Emissions","Final Calculations","PARAMETERS"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":489,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title","index":0,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["The column titles for this worksheet are in row 2. They span cells C2. The data spans cells A3 through C29. There is information in every cell for column A through C inclusive.  If you are not using a screen reader, you can press Alt + R, T for the Review Ribbon, Edit Comment to move to and open a Comment once you are on a cell with a Comment. When you are finished reading the Comment, press Escape to close the comment and return to the worksheet. If you are using the JAWS screen reader, press Ctrl + Shift + Apostrophe to get a list of Comments and their cell coordinates in the worksheet. Press Enter on the Comment you want to go to or Escape once you’ve read the Comment for a cell. You are returned to the workbook. Note that there is no keyboard command with JAWS to reread Comments or read Comments once you are on them in a cell. You must use the ability to list Comments in order to read them if you are using the JAWS screen reader."]
[null,null,"California Life-Cycle\nBenefit/Cost Analysis Model\n(Cal-B/C Corridor) Version 8.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Office of Transportation Economics"]
[null,"Division of Transportation Planning"]
[null,"March 2022"]
[]
[]
[null,"For questions and comments, please contact:"]
[]
[null,"Transportation Economics Branch","eab@dot.ca.gov"]

{"sheet":"Instructions","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1) Project Information","index":2,"n_rows":49,"n_cols":31,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,4,3,12],[9,5,9,7]]}
[]
[null,null,"District: ",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter all project costs (in today's dollars) in columns 1 to 7.  Costs during construction should be entered in the first eight rows."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:","1M290 & 1M300",null,null,null,null,null,"Project costs (including maintenance and operating costs) should be net of costs without project."]
[null,null,"PROJECT:",null,"SJCOG SR99/120 Connector Interchange Phase 1A & 1B",null,null,null,null,null,null,null,null,null,null,"PPNO:","3162A & 3162B"]
[]
[]
[null,null,"1A","PROJECT DATA",null,null,null,null,null,null,null,"1B","MODEL STRUCTURE",null,null,null,null,null,null,null,null,"1C","PROJECT COSTS (enter costs in thousands of dollars)"]
[]
[null,null,"Type of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values In This Model",null,null,null,null,null,null,"DIRECT PROJECT COSTS",null,null,null,null,null,"Transit"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Number of Model Groups",1,null,{"$f":"MAX('2) Model Inputs'!$D:$D)","v":1},null,null,null,null,null,null,"INITIAL COSTS",null,null,"SUBSEQUENT COSTS",null,null,"Agency","TOTAL COSTS (in dollars)"]
[null,null,"Project Location (enter 1 for So. Cal., 2 for No. Cal., or 3 for rural)",null,null,null,null,2,null,null,null,null,"Number of Safety Groups",1,null,{"$f":"MAX('2) Model Inputs'!$AJ:$AJ)","v":1},null,null,null,null,null,"Year","Project",null,null,"Maint./",null,null,"Cost","Constant ","Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Number of Reliability Groups",1,null,{"$f":"MAX('2) Model Inputs'!$BN:$BN)","v":1},null,null,null,null,null,null,"Support","R / W","Construction","Op.","Rehab.","Mitigation","Savings","Dollars","Value"]
[null,null,"Project Timing",null,null,null,null,null,null,null,null,null,"Years",20,"2-50",{"$f":"COUNT('1) Project Information'!$V24:$V43)","v":20},null,null,null,null,null,"Construction Period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":2026},7055,7141,38338.83,{"$f":"IF(V15<YearOpen,IF(SUM(W15:Y15)>0,\"\",\"Enter Construction Cost\"),IF(SUM(W15:Y15)>0,\"After Construction Period\",\"\"))","v":""},null,null,null,{"$f":"SUM(W15:AC15)*1000","v":52534830},{"$f":"$AD15/(1+DiscRate)^($V15-YearCurrent)","v":46703272.573395535}]
[null,null,null,"Current Year",null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15+1","v":2027},null,null,38338.83,"",null,null,null,{"$f":"SUM(W16:AC16)*1000","v":38338830},32772192.563176177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V16+1","v":2028},null,null,38338.83,"After Construction Period",null,null,null,{"$f":"SUM(W17:AC17)*1000","v":38338830},31511723.618438631]
[null,null,null,"Year Construction Begins",null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,null,null,"",null,null,null,0,0]
[null,null,null,"Year Project Opens",null,2028,null,null,null,null,null,null,"of segments and years to include.",null,null,null,null,null,null,null,null,2031,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},null,null,null,3,null,null,null,{"$f":"SUM(W24:AC24)*1000","v":3000},{"$f":"$AD24/(1+DiscRate)^($V24-YearCurrent)","v":2465.7813202780544}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V24+1","v":2029},null,null,null,3,null,null,null,3000,2370.9435771904373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2030},null,null,null,3,null,null,null,3000,2279.7534396061897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,null,null,null,3,null,null,null,3000,2192.0706150059514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,null,null,3,null,null,null,3000,2107.7602067364915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,null,null,3,null,null,null,3000,2026.6925064773957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,null,null,null,3,null,null,null,3000,1948.7427946898038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,null,null,null,3,null,null,null,3000,1873.7911487401955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,null,null,null,3,null,null,null,3000,1801.7222584040339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,null,null,null,3,null,null,null,3000,1732.4252484654173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,null,null,null,3,null,null,null,3000,1665.7935081398243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,null,null,null,3,null,null,null,3000,1601.7245270575231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,null,null,null,3,null,null,null,3000,1540.1197375553106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,null,null,null,3,null,null,null,3000,1480.8843630339525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,null,null,null,3,null,null,null,3000,1423.9272721480313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,null,null,3,null,null,null,3000,1369.1608386038761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,null,null,null,3,null,null,null,3000,1316.5008063498806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,null,null,null,3,null,null,null,{"$f":"SUM(W41:AC41)*1000","v":3000},1265.8661599518084]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,null,null,null,3,null,null,null,3000,1217.178999953662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,null,null,null,3,null,null,null,3000,1170.3644230323671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W15:W43)","v":7055},7141,115016.49,60,0,0,0,129272490,111022039.95876174]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                      ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Model Inputs","index":3,"n_rows":41,"n_cols":114,"rows_kept":41,"cut":false,"hidden":false,"merged":[[10,68,10,69],[10,70,10,78],[4,98,4,114],[5,98,5,114],[10,103,10,107],[8,21,8,24],[8,26,8,29],[9,68,9,69],[9,70,9,78],[9,39,9,41]]}
[]
[]
[]
[]
[null,null,null,"2A","DEFINITIONS OF MODEL GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2B",null,null,null,null,"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS",null,null,null,null,null,null,null,null,null,null,"2E","DEFINITIONS OF SAFETY GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2H","DEFINITIONS OF RELIABILITY GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2K","TRAVEL TIME RELIABILITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical 'No Build' conditions for persons 'on the margin' who will divert from highway to transit in Build Scenario, or for induced trips.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(for adjustments to Reliability Calculations, standard deviation of travel time in seconds/vehicle)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This profile should reflect a lower cost alternative than the average traffic profile entered in Table 2C and 2D."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group Definition",null,null,null,null,null,null,null,null,null,null,null,null,"No-Build",null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change",null,null,null,null,null,null,"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change"]
[null,null,null,null,null,"Select Mode","Name",null,"Description",null,null,null,"Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks",null,null,null,null,"No Build",null,null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2033 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2033 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2043 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2043 (miles)"},null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2033 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2033 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2043 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2043 (miles)"},null,null,null,null,null,null,null,"Select Mode","Name","Description",null,null,"Fatal Reduction Factor","Injury Reduction Factor","PDO Reduction Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Description\n(time period & geography)",null,null,null,null,null,null,null,null,"Duration\n(hours per day)",null,"Roadway Length\n(miles)","# of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,"Roadway Length\n(miles)","Number of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,null,"Adjustment Factor"]
[null,null,null,"Model Group 1",null,"Highway","SJCOG SR99/120",null,"Connector Interchange Improvements Phase 1A & 1B",null,null,null,1.67,0.15,null,null,null,null,null,{"$f":"D11","v":"Model Group 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Group 1",null,"Highway","SR9/120","Connector Interchange Phase 1A & 1B",null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group 1",null,"Highway","SJCOG SR99/12 1A & 1B",null,"4 Hr",null,null,null,null,null,null,null,null,4,null,5,1,{"$f":"CD11*CE11","v":5},11,1.67,null,null,5,2,{"$f":"CK11*CL11","v":10},20,1.67,null,null,null,null,null,{"$f":"BN11","v":"Reliability Group 1"},"Automobile",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(CX11),CX11,CW11)","v":1},null,null,null,null,null,null,"Truck",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(DH11),DH11,DG11)","v":1}]
[]
[null,null,null,"Base Year",null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Base Year",null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Base Year",null,{"$f":"YearFirst","v":2033}]
[null,null,null,"Forecast Year",null,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Forecast Year",null,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Forecast Year",null,{"$f":"YearLast","v":2043}]
[]
[]
[]
[]
[]
[null,null,null,"2C",{"$f":"\"MODEL DATA - YEAR \" & YearFirst","v":"MODEL DATA - YEAR 2033"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2D",{"$f":"\"MODEL DATA - YEAR \" & YearLast","v":"MODEL DATA - YEAR 2043"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2F",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearFirst","v":"SAFETY DATA - YEAR 2033"},null,null,null,null,null,null,null,null,null,null,null,null,null,"    2G",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearLast","v":"SAFETY DATA - YEAR 2043"},null,null,null,null,null,null,null,null,null,null,null,null,null,"2I",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$13","v":"RELIABILITY DATA - YEAR 2033"},null,null,null,null,null,null,null,null,null,null,"2J",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$14","v":"RELIABILITY DATA - YEAR 2043"}]
[null,null,null,null,null,"REQUIRED FOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REQUIRED FOR"]
[null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSIT"]
[null,null,null,null,null,null,"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",null,null,null,null,null,null,null,null,null,"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",null,null,null,null,null,null,null,null,null,"Vehicle","Fatal","Injury","PDO","Number","Number","Number",null,null,null,null,null,null,null,"Vehicle","Fatal","Injury","PDO","Number","Number","Number"]
[null,null,null,null,null,"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",null,null,null,null,null,null,null,null,"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",null,null,null,null,null,null,null,null,null,"Miles","Crash","Crash","Crash","of","of","of",null,null,null,null,null,null,null,"Miles","Crash","Crash","Crash","of","of","of"]
[null,null,null,null,null,"Trips","Traveled","Traveled"," Traveled","Traveled","Cost",null,"Occupancy","Percent",null,null,null,null,null,null,null,"Trips","Traveled","Traveled"," Traveled","Traveled"," Cost",null,"Occupancy","Percent",null,null,null,null,null,null,null,null,"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO",null,null,null,null,null,null,null,"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO"]
[null,null,null,null,null,"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",null,null,null,null,null,null,null,"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",null,null,null,null,null,null,null,null,"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes",null,null,null,null,null,null,null,"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes"]
[null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,"No Build"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume",null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume"]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D29,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D29,2))","v":"SJCOG SR99/120"},44100,198450,18350,null,null,null,50,{"$f":"INDEX(HwyTransitModelGroup,D29,8)","v":1.67},{"$f":"INDEX(HwyTransitModelGroup,D29,9)","v":0.15},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T29,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T29,2))","v":"SJCOG SR99/120"},65133,293100,48000,null,null,null,47,{"$f":"INDEX(HwyTransitModelGroup,T29,8)","v":1.67},{"$f":"INDEX(HwyTransitModelGroup,T29,9)","v":0.15},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ29,2)),\"Not Used\",INDEX(SafetyGroup,AJ29,2))","v":"SR9/120"},null,198450,1.5980000000000001E-2,0.35677999999999999,0,{"$f":"AM29*AN29/10^6","v":3.171231E-3},{"$f":"AM29*AO29/10^6","v":7.0802990999999996E-2},{"$f":"AM29*AP29/10^6","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY29,2)),\"Not Used\",INDEX(SafetyGroup,AY29,2))","v":"SR9/120"},293100,{"$f":"AN29","v":1.5980000000000001E-2},{"$f":"AO29","v":0.35677999999999999},{"$f":"AP29","v":0},{"$f":"BA29*BB29/10^6","v":4.6837380000000007E-3},{"$f":"BA29*BC29/10^6","v":0.10457221799999999},{"$f":"BA29*BD29/10^6","v":0},null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN29,2)),\"Not Used\",INDEX(ReliabilityGroup,BN29,2))","v":"SJCOG SR99/12 1A & 1B"},19854,1835,0.15,{"$f":"IFERROR(BP29/BQ29,0)","v":10.819618528610354},{"$f":"IFERROR(BP29/$CF11/$CB11,\"\")","v":992.7},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ29,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ29,2))","v":"SJCOG SR99/12 1A & 1B"},null,null,29310,4800,0.15,{"$f":"IFERROR(CD29/CE29,0)","v":6.1062500000000002},{"$f":"IFERROR(CD29/$CF11/$CB11,\"\")","v":1465.5}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F29:F29)","v":44100},{"$f":"SUM(G29:G29)","v":198450},{"$f":"SUM(H29:H29)","v":18350},{"$f":"SUM(I29:I29)","v":0},{"$f":"SUM(J29:J29)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V29:V29)","v":65133},{"$f":"SUM(W29:W29)","v":293100},{"$f":"SUM(X29:X29)","v":48000},{"$f":"SUM(Y29:Y29)","v":0},{"$f":"SUM(Z29:Z29)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AM29:AM29)","v":198450},null,null,null,{"$f":"SUM(AQ29:AQ29)","v":3.171231E-3},{"$f":"SUM(AR29:AR29)","v":7.0802990999999996E-2},{"$f":"SUM(AS29:AS29)","v":0},null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA29:BA29)","v":293100},null,null,null,{"$f":"SUM(BE29:BE29)","v":4.6837380000000007E-3},{"$f":"SUM(BF29:BF29)","v":0.10457221799999999},{"$f":"SUM(BG29:BG29)","v":0},null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BP29:BP29)","v":19854},{"$f":"SUM(BQ29:BQ29)","v":1835},null,null,{"$f":"SUM(BT29:BT29)","v":992.7},null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(CD29:CD29)","v":29310},{"$f":"SUM(CE29:CE29)","v":4800},null,null,{"$f":"SUM(CH29:CH29)","v":1465.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G30=AM30,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W30=BA30,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G30=BP30,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W30=CD30,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"}]
[]
[null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,"Build"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume",null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume"]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D35,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D35,2))","v":"SJCOG SR99/120"},46842,210790,10310,null,null,null,51,{"$f":"INDEX(HwyTransitModelGroup,D35,8)","v":1.67},{"$f":"INDEX(HwyTransitModelGroup,D35,9)","v":0.15},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T35,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T35,2))","v":"SJCOG SR99/120"},69183,311326,26969,null,null,null,48,{"$f":"INDEX(HwyTransitModelGroup,T35,8)","v":1.67},{"$f":"INDEX(HwyTransitModelGroup,T35,9)","v":0.15},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ35,2)),\"Not Used\",INDEX(SafetyGroup,AJ35,2))","v":"SR9/120"},null,210790,{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,2)*(1-INDEX(SafetyGroup,AJ35,6)),0)","v":9.7158399999999999E-3},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,3)*(1-INDEX(SafetyGroup,AJ35,7)),0)","v":0.21692223999999999},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,4)*(1-INDEX(SafetyGroup,AJ35,8)),0)","v":0},{"$f":"AM35*AN35/10^6","v":2.0480019136000002E-3},{"$f":"AM35*AO35/10^6","v":4.57250389696E-2},{"$f":"AM35*AP35/10^6","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY35,2)),\"Not Used\",INDEX(SafetyGroup,AY35,2))","v":"SR9/120"},311326,{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,2)*(1-INDEX(SafetyGroup,AY35,6)),0)","v":9.7158399999999999E-3},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,3)*(1-INDEX(SafetyGroup,AY35,7)),0)","v":0.21692223999999999},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,4)*(1-INDEX(SafetyGroup,AY35,8)),0)","v":0},{"$f":"BA35*BB35/10^6","v":3.0247936038399997E-3},{"$f":"BA35*BC35/10^6","v":6.7533533290239992E-2},{"$f":"BA35*BD35/10^6","v":0},null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN35,2)),\"Not Used\",INDEX(ReliabilityGroup,BN35,2))","v":"SJCOG SR99/12 1A & 1B"},21079,1031,0.15,{"$f":"IFERROR(BP35/BQ35,0)","v":20.445198836081474},{"$f":"IFERROR(BP35/$CM11/$CB11,\"\")","v":526.97500000000002},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ35,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ35,2))","v":"SJCOG SR99/12 1A & 1B"},null,null,31118,2697,0.15,{"$f":"IFERROR(CD35/CE35,0)","v":11.53800519095291},{"$f":"IFERROR(CD35/$CM11/$CB11,\"\")","v":777.95}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F35:F35)","v":46842},{"$f":"SUM(G35:G35)","v":210790},{"$f":"SUM(H35:H35)","v":10310},{"$f":"SUM(I35:I35)","v":0},{"$f":"SUM(J35:J35)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V35:V35)","v":69183},{"$f":"SUM(W35:W35)","v":311326},{"$f":"SUM(X35:X35)","v":26969},{"$f":"SUM(Y35:Y35)","v":0},{"$f":"SUM(Z35:Z35)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AM35:AM35)","v":210790},null,null,null,{"$f":"SUM(AQ35:AQ35)","v":2.0480019136000002E-3},{"$f":"SUM(AR35:AR35)","v":4.57250389696E-2},{"$f":"SUM(AS35:AS35)","v":0},null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA35:BA35)","v":311326},null,null,null,{"$f":"SUM(BE35:BE35)","v":3.0247936038399997E-3},{"$f":"SUM(BF35:BF35)","v":6.7533533290239992E-2},{"$f":"SUM(BG35:BG35)","v":0},null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BP35:BP35)","v":21079},{"$f":"SUM(BQ35:BQ35)","v":1031},null,null,{"$f":"SUM(BT35:BT35)","v":526.97500000000002},null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(CD35:CD35)","v":31118},{"$f":"SUM(CE35:CE35)","v":2697},null,null,{"$f":"SUM(CH35:CH35)","v":777.95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G36=AM36,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W36=BA36,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G36=BP36,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W36=CD36,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"}]
[]
[]
[null,null,null,null,"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*For Highway Model Groups, VMT refers to vehicle miles traveled. For Transit Model Groups, VMT refers to transit vehicle miles traveled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*For Highway Model Groups, VMT refers to vehicle-miles traveled. For Transit Model Groups, VMT refers to transit vehicle-miles traveled"]
[null,null,null,null,"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists."]

{"sheet":"3) Results","index":4,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"District: ",null,null,{"$f":"IF('1) Project Information'!E2<>\"\",'1) Project Information'!E2,\"\")","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",{"$f":"'1) Project Information'!Q3","v":"1M290 & 1M300"}]
[null,"PROJECT:",null,null,{"$f":"IF(ProjName<>\"\",ProjName,\"\")","v":"SJCOG SR99/120 Connector Interchange Phase 1A & 1B"},null,null,null,null,null,null,null,null,null,null,null,"PPNO:",{"$f":"'1) Project Information'!Q4","v":"3162A & 3162B"}]
[]
[]
[]
[]
[null,null,null,3,"INVESTMENT ANALYSIS"]
[null,null,null,null,"SUMMARY RESULTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average"]
[null,null,null,null,"Life-Cycle Costs (mil. $) ",null,null,{"$f":"LifeCycleCost/1000000","v":111.02203995876174},null,null,null,"ITEMIZED BENEFITS (mil. $)",null,null,null,null,{"$f":"DVYearsModel& \" Years\"","v":"20 Years"},"Annual"]
[null,null,null,null,"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":1969.2113636212564},null,null,null,"     Travel Time Savings",null,null,null,null,{"$f":"('Final Calculations'!C55+'Final Calculations'!H55+'Final Calculations'!M55+'Final Calculations'!R55)/1000000","v":1879.77317001755},{"$f":"Q14/DVYearsModel","v":93.988658500877506}]
[null,null,null,null,"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":1858.1893236624944},null,null,null,"     Travel Time Reliability Benefits",null,null,null,null,{"$f":"('Final Calculations'!D55+'Final Calculations'!I55+'Final Calculations'!N55+'Final Calculations'!S55)/1000000","v":-1.3435313451359738},{"$f":"Q15/DVYearsModel","v":-6.7176567256798686E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"     Veh. Op. Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!E55+'Final Calculations'!J55+'Final Calculations'!O55+'Final Calculations'!T55)/1000000","v":-4.3066341346577444},{"$f":"Q16/DVYearsModel","v":-0.21533170673288721}]
[null,null,null,null,null,null,null,null,null,null,null,"     Accident Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!F55+'Final Calculations'!K55+'Final Calculations'!P55+'Final Calculations'!U55)/1000000","v":92.382692032782913},{"$f":"Q17/DVYearsModel","v":4.6191346016391455}]
[null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":17.737121064904809},null,null,null,"     Emission Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!G55+'Final Calculations'!L55+'Final Calculations'!Q55+'Final Calculations'!V55)/1000000","v":2.7056670507168885},{"$f":"Q18/DVYearsModel","v":0.13528335253584442}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,null,null,{"$f":"SUM(Q14:Q18)","v":1969.2113636212559},{"$f":"Q19/DVYearsModel","v":98.460568181062797}]
[null,null,null,null,"Rate of Return on Investment:",null,null,{"$f":"IFERROR(ReturnOnInvest,\"N/A\")","v":0.50357849910557384}]
[null,null,null,null,null,null,null,null,null,null,null,"Person-Hours of Time Saved",null,null,null,null,{"$f":"'Final Calculations'!C57+'Final Calculations'!G57+'Final Calculations'!K57+'Final Calculations'!O57","v":181991324.49142933},{"$f":"Q21/DVYearsModel","v":9099566.2245714664}]
[null,null,null,null,"Payback Period:",null,null,{"$f":"Payback","v":"4 years"},null,null,null,"Fatalities Avoided",null,null,null,null,{"$f":"'Final Calculations'!C68+'Final Calculations'!G68+'Final Calculations'!K68+'Final Calculations'!O68","v":10.85574286437695},{"$f":"Q22/DVYearsModel","v":0.54278714321884747}]
[null,null,null,null,null,null,null,null,null,null,null,"Injuries Avoided",null,null,null,null,{"$f":"'Final Calculations'!C69+'Final Calculations'!G69+'Final Calculations'!K69+'Final Calculations'!O69","v":328.26559327986297},{"$f":"Q23/DVYearsModel","v":16.413279663993148}]
[null,null,null,null,null,null,null,null,null,null,null,"PDO Avoided",null,null,null,null,{"$f":"'Final Calculations'!C70+'Final Calculations'!G70+'Final Calculations'!K70+'Final Calculations'!O70","v":419.73399280213835},{"$f":"Q24/DVYearsModel","v":20.986699640106917}]
[]
[]
[null,null,null,"Should benefit-cost results include:",null,null,null,null,null,null,null,null,null,null,"Tons",null,"Value (mil. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average","Total Over","Average"]
[null,null,null,null,"1) Induced Travel? (y/n)",null,null,"Y",null,null,null,"EMISSIONS REDUCTION",null,null,{"$f":"DVYearsModel& \" Years\"","v":"20 Years"},"Annual",{"$f":"DVYearsModel& \" Years\"","v":"20 Years"},"Annual"]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     CO Emissions Saved",null,null,{"$f":"'Final Calculations'!C60+'Final Calculations'!G60+'Final Calculations'!K60+'Final Calculations'!O60","v":26.608725873717397},{"$f":"O30/DVYearsModel","v":1.3304362936858698},{"$f":"('Final Calculations'!D60+'Final Calculations'!H60+'Final Calculations'!L60+'Final Calculations'!P60)/1000000","v":2.7465622820192072E-3},{"$f":"Q30/DVYearsModel","v":1.3732811410096035E-4}]
[null,null,null,null,"2) Travel Time Reliability? (y/n)",null,null,"Y",null,null,null,"     CO2 Emissions Saved",null,null,{"$f":"'Final Calculations'!C61+'Final Calculations'!G61+'Final Calculations'!K61+'Final Calculations'!O61","v":74728.306541484548},3736.4153270742272,{"$f":"('Final Calculations'!D61+'Final Calculations'!H61+'Final Calculations'!L61+'Final Calculations'!P61)/1000000","v":2.7887888313170799},{"$f":"Q31/DVYearsModel","v":0.139439441565854}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     NOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C62+'Final Calculations'!G62+'Final Calculations'!K62+'Final Calculations'!O62","v":-53.352459917917571},-2.6676229958958784,{"$f":"('Final Calculations'!D62+'Final Calculations'!H62+'Final Calculations'!L62+'Final Calculations'!P62)/1000000","v":-0.36122101325284656},{"$f":"Q32/DVYearsModel","v":-1.8061050662642329E-2}]
[null,null,null,null,"3) Vehicle Operating Costs? (y/n)",null,null,"Y",null,null,null,"     PM10 Emissions Saved",null,null,{"$f":"'Final Calculations'!C63+'Final Calculations'!G63+'Final Calculations'!K63+'Final Calculations'!O63","v":2.2213203361014786},{"$f":"O33/DVYearsModel","v":0.11106601680507393},{"$f":"('Final Calculations'!D63+'Final Calculations'!H63+'Final Calculations'!L63+'Final Calculations'!P63)/1000000","v":0.22115737513996836},{"$f":"Q33/DVYearsModel","v":1.1057868756998417E-2}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     PM2.5 Emissions Saved",null,null,{"$f":"'Final Calculations'!C64+'Final Calculations'!G64+'Final Calculations'!K64+'Final Calculations'!O64","v":2.0607561722825065},{"$f":"O34/DVYearsModel","v":0.10303780861412533}]
[null,null,null,null,"3) Accident Costs? (y/n)",null,null,"Y",null,null,null,"     SOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C65+'Final Calculations'!G65+'Final Calculations'!K65+'Final Calculations'!O65","v":0.75881769121578824},{"$f":"O35/DVYearsModel","v":3.7940884560789409E-2},{"$f":"('Final Calculations'!D65+'Final Calculations'!H65+'Final Calculations'!L65+'Final Calculations'!P65)/1000000","v":3.6808352401608256E-2},{"$f":"Q35/DVYearsModel","v":1.8404176200804128E-3}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     VOC Emissions Saved",null,null,{"$f":"'Final Calculations'!C66+'Final Calculations'!G66+'Final Calculations'!K66+'Final Calculations'!O66","v":20.014502506622804},{"$f":"O36/DVYearsModel","v":1.0007251253311402},{"$f":"('Final Calculations'!D66+'Final Calculations'!H66+'Final Calculations'!L66+'Final Calculations'!P66)/1000000","v":1.7386942829060364E-2},{"$f":"Q36/DVYearsModel","v":8.6934714145301827E-4}]
[null,null,null,null,"4) Vehicle Emissions? (y/n)",null,null,"Y"]
[null,null,null,null,"includes value for CO2e",null,null,"Default = Y"]

{"sheet":"Travel Time","index":5,"n_rows":81,"n_cols":29,"rows_kept":81,"cut":false,"hidden":false,"merged":[[20,22,22,22],[54,22,56,22],[19,0,22,0]]}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits on highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"Avg. Travel Time = Total PHT / Total Person Trips ",null,null,null,"for transit",null,null,null,null,null,"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Total Vehicle-Hours Traveled = Daily VHT x Annualization Factor",null,null,null,null,null,"hrs / person             passenger-hrs / yr ",null,"trips / yr"]
[null,"vehicle-hrs / yr ",null,"vehicle hrs / day","days / yr",null,null,"Avg. Value of Time (varies by vehicle type)"]
[]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",null,null,null,null,"for hwy","TT Savings =  Travel Time Reduction  x  Avg. Value of Time ",null,null,null,null,null,null,{"$f":"MATCH(W$20,$A:$A)","v":18}]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"dollars / year","hours","           dollars / hr  "]
[]
[]
[]
[null,"A","HIGHWAY AND TRANSIT BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF TRAVEL TIME BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"SJCOG SR99/120"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"TIME BENEFIT",null,null,null,"Total Per-Hrs of Time Saved",null,null,1,null,"Present",null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"(trips/yr)","($/yr)",null,null,null,"(per-hours/yr)",null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W20,1)),\"Not Used\",INDEX(ModelGroup,W20,1))","v":"SJCOG SR99/120"},null,"Value of",null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","Existing","Constant","Present",null,"Existing",null,"Year",null,null,"Travel Time",null,"Constant",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","Users","Dollars","Value",null,"Users",null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"Saved"]
[null,{"$f":"YearFirst","v":2033},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":6697750},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":3763150},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,8),0)","v":1.67},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,8),0)","v":1.67},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,1)=0),1,INDEX(ModelData1NB,A18,1)*AnnualFactor)","v":16096500},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,1)=0),1,INDEX(ModelData1B,A18,1)*AnnualFactor)","v":17097330},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":0.15},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":0.15},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1NB,A18,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1B,A18,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*E24/G24,K24/G24),0)","v":0.69488662131519274},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*F24/H24,L24/H24),0)","v":0.36756970240382564},{"$f":"$H24-INDEX(ModeShare1,A18)*SUMIF('Consumer Surplus'!$C$277:$C$280,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$G$277:$G$280)","v":16096500},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-O24*N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)*ValTimeAuto-O24*N24*ValTimeAuto)*(1+TTUprater)^($B24-YearCurrent)","v":103344702.84281254},{"$f":"SUM(P24)","v":103344702.84281254},{"$f":"Q24/(1+DiscRate)^(B24-YearCurrent)","v":69815978.278553799},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24-O24*N24,G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)-O24*N24)","v":5268656.7852568207},null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($R9,MATCH(W$20,$A:$A),0)","v":16317390.0307396},null,{"$f":"SUM($W24:X24)","v":16317390.0307396},null,{"$f":"$Y24*(1+DiscRate)^($V24-YearCurrent)","v":19852599.940492164},null,{"$f":"SUM($W58:X58)","v":1012090.741574049}]
[null,{"$f":"YearLast","v":2043},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":17520000},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":9843685},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,8),0)","v":1.67},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,8),0)","v":1.67},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,1)=0),1,INDEX(ModelData20NB,A18,1)*AnnualFactor)","v":23773545},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,1)=0),1,INDEX(ModelData20B,A18,1)*AnnualFactor)","v":25251795},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":0.15},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":0.15},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20NB,A18,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20B,A18,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*E25/G25,K25/G25),0)","v":1.2307125420293861},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*F25/H25,L25/H25),0)","v":0.65100140207854529},{"$f":"$H25-INDEX(ModeShare20,A18)*SUMIF('Consumer Surplus'!$C$277:$C$280,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$K$277:$K$280)","v":23773545},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-O25*N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),G25*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M25)*ValTimeAuto-O25*N25*ValTimeAuto)*(1+TTUprater)^($B25-YearCurrent)","v":270329788.73649251},{"$f":"SUM(P25)","v":270329788.73649251},{"$f":"Q25/(1+DiscRate)^(B25-YearCurrent)","v":123374986.74868825},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25-O25*N25,G25*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M25)-O25*N25)","v":13781788.872622609},null,{"$f":"V24+1","v":2029},28886768.595427368,null,{"$f":"SUM($W25:X25)","v":28886768.595427368},null,36550977.686687246,null,{"$f":"SUM($W59:X59)","v":1863403.9503104687}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2030},40465152.727788515,null,{"$f":"SUM($W26:X26)","v":40465152.727788515},null,53249380.426128753,null,{"$f":"SUM($W60:X60)","v":2714717.1590471268}]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":1286625},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":722882.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":12257977.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":13020097.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B27),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B27),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*E27/G27,K27/G27),0)","v":0.17528697128053955},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*F27/H27,L27/H27),0)","v":9.2719257670689476E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B27)","v":12257977.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G27*M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-O27*N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),G27*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M27)*ValTimeAuto-O27*N27*ValTimeAuto)*(1+TTUprater)^($B27-YearCurrent)","v":19852599.940492164},{"$f":"SUM(P27)","v":19852599.940492164},{"$f":"Q27/(1+DiscRate)^(B27-YearCurrent)","v":16317390.0307396},null,{"$f":"TREND(T24:T25,$B24:$B25,$B27)","v":1012090.741574049},null,2031,51110175.394438475,null,{"$f":"SUM($W27:X27)","v":51110175.394438475},null,69947804.205613673,null,{"$f":"SUM($W61:X61)","v":3566030.3677837849}]
[null,{"$f":"B27+1","v":2029},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":2368850},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":1330936},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":13025682},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":13835544},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B28),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B28),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*E28/G28,K28/G28),0)","v":0.30370613223937143},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*F28/H28,L28/H28),0)","v":0.16064876957494409},{"$f":"TREND(O24:O25,$B24:$B25,$B28)","v":13025682},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G28*M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-O28*N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),G28*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M28)*ValTimeAuto-O28*N28*ValTimeAuto)*(1+TTUprater)^($B28-YearCurrent)","v":36550977.686687246},36550977.686687246,28886768.595427368,null,{"$f":"TREND(T24:T25,$B24:$B25,$B28)","v":1863403.9503104687},null,2032,60876503.031673245,null,{"$f":"SUM($W28:X28)","v":60876503.031673245},null,86646245.863892883,null,{"$f":"SUM($W62:X62)","v":4417343.5765202045}]
[null,{"$f":"B28+1","v":2030},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":3451075},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":1938989.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":13793386.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":14650990.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B29),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B29),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*E29/G29,K29/G29),0)","v":0.41783033122431534},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*F29/H29,L29/H29),0)","v":0.22101662443914627},{"$f":"TREND(O24:O25,$B24:$B25,$B29)","v":13793386.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G29*M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-O29*N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),G29*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M29)*ValTimeAuto-O29*N29*ValTimeAuto)*(1+TTUprater)^($B29-YearCurrent)","v":53249380.42612876},53249380.42612876,40465152.727788515,null,{"$f":"TREND(T24:T25,$B24:$B25,$B29)","v":2714717.1590471268},null,2033,69815978.278553799,null,{"$f":"SUM($W29:X29)","v":69815978.278553799},null,103344702.84281255,null,{"$f":"SUM($W63:X63)","v":5268656.7852568626}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":4533300},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":2547043},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":14561091},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":15466437},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B30),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B30),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*E30/G30,K30/G30),0)","v":0.5199205883680007},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*F30/H30,L30/H30),0)","v":0.27501885599120207},{"$f":"TREND(O24:O25,$B24:$B25,$B30)","v":14561091},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G30*M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-O30*N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),G30*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M30)*ValTimeAuto-O30*N30*ValTimeAuto)*(1+TTUprater)^($B30-YearCurrent)","v":69947804.205613673},69947804.205613673,51110175.394438475,null,{"$f":"TREND(T24:T25,$B24:$B25,$B30)","v":3566030.3677837849},null,2034,77977756.177655518,null,{"$f":"SUM($W30:X30)","v":77977756.177655518},null,120043173.05003993,null,{"$f":"SUM($W64:X64)","v":6119969.9939935207}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":5615525},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":3155096.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":15328795.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":16281883.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B31),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B31),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*E31/G31,K31/G31),0)","v":0.61178497358125761},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*F31/H31,L31/H31),0)","v":0.32361189385736605},{"$f":"TREND(O24:O25,$B24:$B25,$B31)","v":15328795.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G31*M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-O31*N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),G31*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M31)*ValTimeAuto-O31*N31*ValTimeAuto)*(1+TTUprater)^($B31-YearCurrent)","v":86646245.863892883},86646245.863892883,60876503.031673245,null,{"$f":"TREND(T24:T25,$B24:$B25,$B31)","v":4417343.5765202045},null,2035,85408434.116325229,null,{"$f":"SUM($W31:X31)","v":85408434.116325229},null,136741654.75765187,null,{"$f":"SUM($W65:X65)","v":6971283.2027299404}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":6697750},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":3763150},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":16096500},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":17097330},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B32),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B32),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*E32/G32,K32/G32),0)","v":0.69488662131519274},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*F32/H32,L32/H32),0)","v":0.36756970240382564},{"$f":"TREND(O24:O25,$B24:$B25,$B32)","v":16096500},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G32*M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-O32*N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),G32*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M32)*ValTimeAuto-O32*N32*ValTimeAuto)*(1+TTUprater)^($B32-YearCurrent)","v":103344702.84281254},103344702.84281254,69815978.278553799,null,{"$f":"TREND(T24:T25,$B24:$B25,$B32)","v":5268656.7852568626},null,2036,92152175.776290059,null,{"$f":"SUM($W32:X32)","v":92152175.776290059},null,153440146.52611077,null,{"$f":"SUM($W66:X66)","v":7822596.4114665985}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":7779975},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":4371203.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":16864204.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":17912776.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B33),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B33),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*E33/G33,K33/G33),0)","v":0.77042224256708935},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*F33/H33,L33/H33),0)","v":0.40752531272859904},{"$f":"TREND(O24:O25,$B24:$B25,$B33)","v":16864204.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G33*M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-O33*N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),G33*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M33)*ValTimeAuto-O33*N33*ValTimeAuto)*(1+TTUprater)^($B33-YearCurrent)","v":120043173.05003995},120043173.05003995,77977756.177655518,null,{"$f":"TREND(T24:T25,$B24:$B25,$B33)","v":6119969.9939935207},null,2037,98250829.352121606,null,{"$f":"SUM($W33:X33)","v":98250829.352121606},null,170138647.14651132,null,{"$f":"SUM($W67:X67)","v":8673909.6202032566}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":8862200},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":4979257},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":17631909},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":18728223},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B34),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B34),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*E34/G34,K34/G34),0)","v":0.83938012611113177},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*F34/H34,L34/H34),0)","v":0.44400150457413923},{"$f":"TREND(O24:O25,$B24:$B25,$B34)","v":17631909},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G34*M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-O34*N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),G34*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M34)*ValTimeAuto-O34*N34*ValTimeAuto)*(1+TTUprater)^($B34-YearCurrent)","v":136741654.75765187},136741654.75765187,85408434.116325229,null,{"$f":"TREND(T24:T25,$B24:$B25,$B34)","v":6971283.2027299404},null,2038,103744040.29047053,null,{"$f":"SUM($W34:X34)","v":103744040.29047053},null,186837155.59617078,null,{"$f":"SUM($W68:X68)","v":9525222.8289396763}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":9944425},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":5587310.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":18399613.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":19543669.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B35),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B35),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*E35/G35,K35/G35),0)","v":0.90258361948744192},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*F35/H35,L35/H35),0)","v":0.47743380714660572},{"$f":"TREND(O24:O25,$B24:$B25,$B35)","v":18399613.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G35*M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-O35*N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),G35*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M35)*ValTimeAuto-O35*N35*ValTimeAuto)*(1+TTUprater)^($B35-YearCurrent)","v":153440146.52611077},153440146.52611077,92152175.776290059,null,{"$f":"TREND(T24:T25,$B24:$B25,$B35)","v":7822596.4114665985},null,2039,108669358.79279345,null,{"$f":"SUM($W35:X35)","v":108669358.79279345},null,203535671.00410166,null,{"$f":"SUM($W69:X69)","v":10376536.037676334}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":11026650},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":6195364},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":19167318},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":20359116},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B36),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B36),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*E36/G36,K36/G36),0)","v":0.96072416078243184},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*F36/H36,L36/H36),0)","v":0.50818797240508862},{"$f":"TREND(O24:O25,$B24:$B25,$B36)","v":19167318},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G36*M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-O36*N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),G36*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M36)*ValTimeAuto-O36*N36*ValTimeAuto)*(1+TTUprater)^($B36-YearCurrent)","v":170138647.14651132},170138647.14651132,98250829.352121606,null,{"$f":"TREND(T24:T25,$B24:$B25,$B36)","v":8673909.6202032566},null,2040,113062342.31487077,null,{"$f":"SUM($W36:X36)","v":113062342.31487077},null,220234192.62389073,null,{"$f":"SUM($W70:X70)","v":11227849.246412992}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":12108875},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":6803417.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":19935022.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":21174562.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B37),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B37),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*E37/G37,K37/G37),0)","v":1.0143866780185475},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*F37/H37,L37/H37),0)","v":0.53657341090282262},{"$f":"TREND(O24:O25,$B24:$B25,$B37)","v":19935022.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G37*M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-O37*N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),G37*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M37)*ValTimeAuto-O37*N37*ValTimeAuto)*(1+TTUprater)^($B37-YearCurrent)","v":186837155.59617078},186837155.59617078,103744040.29047053,null,{"$f":"TREND(T24:T25,$B24:$B25,$B37)","v":9525222.8289396763},null,2041,116956653.28699531,null,{"$f":"SUM($W37:X37)","v":116956653.28699531},null,236932719.81219608,null,{"$f":"SUM($W71:X71)","v":12079162.455149412}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":13191100},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":7411471},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":20702727},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":21990009},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B38),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B38),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*E38/G38,K38/G38),0)","v":1.0640693373389891},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*F38/H38,L38/H38),0)","v":0.56285363821360879},{"$f":"TREND(O24:O25,$B24:$B25,$B38)","v":20702727},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G38*M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-O38*N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),G38*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M38)*ValTimeAuto-O38*N38*ValTimeAuto)*(1+TTUprater)^($B38-YearCurrent)","v":203535671.00410166},203535671.00410166,108669358.79279345,null,{"$f":"TREND(T24:T25,$B24:$B25,$B38)","v":10376536.037676334},null,2042,120384152.26943207,null,{"$f":"SUM($W38:X38)","v":120384152.26943207},null,253631252.01154998,null,{"$f":"SUM($W72:X72)","v":12930475.66388607}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":14273325},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":8019524.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":21470431.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":22805455.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B39),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B39),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*E39/G39,K39/G39),0)","v":1.1101990544530975},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*F39/H39,L39/H39),0)","v":0.58725448018348059},{"$f":"TREND(O24:O25,$B24:$B25,$B39)","v":21470431.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G39*M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-O39*N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),G39*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M39)*ValTimeAuto-O39*N39*ValTimeAuto)*(1+TTUprater)^($B39-YearCurrent)","v":220234192.62389073},220234192.62389073,113062342.31487077,null,{"$f":"TREND(T24:T25,$B24:$B25,$B39)","v":11227849.246412992},null,2043,123374986.74868825,null,{"$f":"SUM($W39:X39)","v":123374986.74868825},null,270329788.73649251,null,{"$f":"SUM($W73:X73)","v":13781788.872622728}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":15355550},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":8627578},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":22238136},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":23620902},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B40),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B40),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*E40/G40,K40/G40),0)","v":1.1531437931668373},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*F40/H40,L40/H40),0)","v":0.60997057860025838},{"$f":"TREND(O24:O25,$B24:$B25,$B40)","v":22238136},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G40*M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-O40*N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),G40*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M40)*ValTimeAuto-O40*N40*ValTimeAuto)*(1+TTUprater)^($B40-YearCurrent)","v":236932719.81219608},236932719.81219608,116956653.28699531,null,{"$f":"TREND(T24:T25,$B24:$B25,$B40)","v":12079162.455149412},null,2044,125957675.77134669,null,{"$f":"SUM($W40:X40)","v":125957675.77134669},null,287028329.56230974,null,{"$f":"SUM($W74:X74)","v":14633102.081359148}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":16437775},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":9235631.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":23005840.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":24436348.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B41),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B41),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*E41/G41,K41/G41),0)","v":1.1932224015027837},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*F41/H41,L41/H41),0)","v":0.63117059428907718},{"$f":"TREND(O24:O25,$B24:$B25,$B41)","v":23005840.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G41*M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-O41*N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),G41*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M41)*ValTimeAuto-O41*N41*ValTimeAuto)*(1+TTUprater)^($B41-YearCurrent)","v":253631252.01154995},253631252.01154995,120384152.26943207,null,{"$f":"TREND(T24:T25,$B24:$B25,$B41)","v":12930475.66388607},null,2045,128159190.60371965,null,{"$f":"SUM($W41:X41)","v":128159190.60371965},null,303726874.11581969,null,{"$f":"SUM($W75:X75)","v":15484415.290095806}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":17520000},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":9843685},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":23773545},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":25251795},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B42),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B42),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*E42/G42,K42/G42),0)","v":1.2307125420293861},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*F42/H42,L42/H42),0)","v":0.65100140207854529},{"$f":"TREND(O24:O25,$B24:$B25,$B42)","v":23773545},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G42*M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-O42*N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),G42*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M42)*ValTimeAuto-O42*N42*ValTimeAuto)*(1+TTUprater)^($B42-YearCurrent)","v":270329788.73649251},270329788.73649251,123374986.74868825,null,{"$f":"TREND(T24:T25,$B24:$B25,$B42)","v":13781788.872622728},null,2046,130005031.59739977,null,{"$f":"SUM($W42:X42)","v":130005031.59739977},null,320425422.06778723,null,{"$f":"SUM($W76:X76)","v":16335728.498832464}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":18602225},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":10451738.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":24541249.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":26067241.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B43),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B43),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*E43/G43,K43/G43),0)","v":1.2658571337209217},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*F43/H43,L43/H43),0)","v":0.66959149839464216},{"$f":"TREND(O24:O25,$B24:$B25,$B43)","v":24541249.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G43*M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-O43*N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),G43*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M43)*ValTimeAuto-O43*N43*ValTimeAuto)*(1+TTUprater)^($B43-YearCurrent)","v":287028329.56230974},287028329.56230974,125957675.77134669,null,{"$f":"TREND(T24:T25,$B24:$B25,$B43)","v":14633102.081359148},null,2047,131519301.43291296,null,{"$f":"SUM($W43:X43)","v":131519301.43291296},null,337123973.12663966,null,{"$f":"SUM($W77:X77)","v":17187041.707568884}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":19684450},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":11059792},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":25308954},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":26882688},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B44),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B44),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*E44/G44,K44/G44),0)","v":1.2988696213996043},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*F44/H44,L44/H44),0)","v":0.68705378866875222},{"$f":"TREND(O24:O25,$B24:$B25,$B44)","v":25308954},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G44*M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-O44*N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),G44*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M44)*ValTimeAuto-O44*N44*ValTimeAuto)*(1+TTUprater)^($B44-YearCurrent)","v":303726874.11581969},303726874.11581969,128159190.60371965,null,{"$f":"TREND(T24:T25,$B24:$B25,$B44)","v":15484415.290095806}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":20766675},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":11667845.5},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":26076658.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":27698134.5},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B45),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B45),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*E45/G45,K45/G45),0)","v":1.3299383143741366},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*F45/H45,L45/H45),0)","v":0.70348788236983972},{"$f":"TREND(O24:O25,$B24:$B25,$B45)","v":26076658.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G45*M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-O45*N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),G45*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M45)*ValTimeAuto-O45*N45*ValTimeAuto)*(1+TTUprater)^($B45-YearCurrent)","v":320425422.06778723},320425422.06778723,130005031.59739977,null,{"$f":"TREND(T24:T25,$B24:$B25,$B45)","v":16335728.498832464},null,"Total",{"$f":"SUM(W24:W43)","v":1823093896.5896428},null,{"$f":"SUM(Y24:Y43)","v":1823093896.5896428},null,{"$f":"SUM(AA24:AA43)","v":3569760711.1028991},null,{"$f":"SUM(W79:X79)","v":181991324.49142933}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":21848900},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":12275899},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":1.67},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":1.67},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":26844363},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":28513581},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B46),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B46),0),1)","v":0.15},{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*E46/G46,K46/G46),0)","v":1.359229980610827},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*F46/H46,L46/H46),0)","v":0.71898199422934628},{"$f":"TREND(O24:O25,$B24:$B25,$B46)","v":26844363},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G46*M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-O46*N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),G46*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M46)*ValTimeAuto-O46*N46*ValTimeAuto)*(1+TTUprater)^($B46-YearCurrent)","v":337123973.12663966},337123973.12663966,131519301.43291296,null,{"$f":"TREND(T24:T25,$B24:$B25,$B46)","v":17187041.707568884}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R27:R46)","v":1823093896.5896428},null,{"$f":"SUM(T27:T46)","v":181991324.49142933}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W54,1)),\"Not Used\",INDEX(ModelGroup,W54,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($T9,MATCH(W$54,$A:$A),0)","v":1012090.741574049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V58+1","v":2029},1863403.9503104687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V59+1","v":2030},2714717.1590471268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,3566030.3677837849]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,4417343.5765202045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,5268656.7852568626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,6119969.9939935207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,6971283.2027299404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,7822596.4114665985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,8673909.6202032566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,9525222.8289396763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,10376536.037676334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,11227849.246412992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,12079162.455149412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,12930475.66388607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,13781788.872622728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,14633102.081359148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,15484415.290095806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,16335728.498832464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,17187041.707568884]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W58:W77)","v":181991324.49142933}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]

{"sheet":"Consumer Surplus","index":6,"n_rows":291,"n_cols":39,"rows_kept":291,"cut":false,"hidden":false,"merged":[[285,4,285,7],[285,8,285,11],[284,1,284,12],[20,33,22,33],[20,34,22,34],[20,31,22,31],[20,32,22,32]]}
[null,"Consumer Surplus Benefits"]
[]
[null,"This sheet calculates consumer benefits associated with induced demand."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"              ( 1 + Real Discount Rate) ^ Year"]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",null,null,null,"for hwy",null,"Adj. Person Trips = Total Person Trips - Induced Demand"]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"trips / yr","     trips / yr","           trips / yr"]
[]
[null,"Avg. Travel Time = Total PHT / Total Person Trips ",null,null,null,"for transit",null,"CS Benefit =  Diff. in Travel Time  x  Avg. Value of Time x Diff. in Adj. Person Trips x 0.5"]
[null,"hrs / person             passenger-hrs / yr ",null,"trips / yr",null,null,null,"dollars / year ","  hrs / trip","  dollars / hr","                       trips / yr"]
[]
[]
[]
[null,"A","CONSUMER SURPLUS BENEFIT (AGGREGATE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF INDUCED DEMAND BENEFITS"]
[null,null,"Each block of calculations is one mode. Data inputs are aggregated by sum or weighted average. Average vehicle occupancy and percent trucks data averages are weighted by hours, out-of-pocket cost averages are weighted by trips. "]
[]
[1,{"$f":"PARAMETERS!$J$9","v":"Bus"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,"Present"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($B1,MATCH(AF$20,$A:$A)-1,0)","v":"Bus"},{"$f":"OFFSET($B1,MATCH(AG$20,$A:$A)-1,0)","v":"Pass Train"},{"$f":"OFFSET($B1,MATCH(AH$20,$A:$A)-1,0)","v":"Light Rail"},{"$f":"OFFSET($B1,MATCH(AI$20,$A:$A)-1,0)","v":"Highway"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present",null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,"Induced",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand",null,"Dollars"]
[null,{"$f":"YearFirst","v":2033},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B18=Hwy,C24*E24/G24,K24/G24),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D24*F24/H24,L24/H24),0)","v":0},{"$f":"IF(E24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H24-SUMIF('Consumer Surplus'!$C$277:$C$280,B18,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M24)-N24)*ValTimeAuto)+O24-P24)*(H24-Q24)*0.5*(1+TTUprater)^($B24-YearCurrent))","v":0},{"$f":"SUM(R24:R24)","v":0},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($T9,MATCH(AF$20,$A:$A),0)","v":0},0,0,507253.71661953436,null,{"$f":"IF(Induced<>\"N\",SUM(AF24:AI24),0)","v":507253.71661953436},null,{"$f":"$AK24*(1+DiscRate)^($AE24-YearCurrent)","v":617151.70657834376}]
[null,{"$f":"YearLast","v":2043},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B18=Hwy,C25*E25/G25,K25/G25),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D25*F25/H25,L25/H25),0)","v":0},{"$f":"IF(E25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H25-SUMIF('Consumer Surplus'!$C$277:$C$280,B18,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),8)),M25)-N25)*ValTimeAuto)+O25-P25)*(H25-Q25)*0.5*(1+TTUprater)^($B25-YearCurrent))","v":0},{"$f":"SUM(R25:R25)","v":0},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AE24+1","v":2029},0,0,0,898006.57609444158,null,898006.57609444158,null,1136264.7994667727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,0,0,0,1257960.7205221993,null,1257960.7205221993,null,1655390.4891655773]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C27*E27/G27,K27/G27),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D27*F27/H27,L27/H27),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B27),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B27)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M27)-N27)*ValTimeAuto)+O27-P27)*(H27-Q27)*0.5*(1+TTUprater)^($B27-YearCurrent))","v":0},{"$f":"SUM(R27:R27)","v":0},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,2031,0,0,0,1588905.4210516671,null,1588905.4210516671,null,2174526.7832724722]
[null,{"$f":"B27+1","v":2029},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C28*E28/G28,K28/G28),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D28*F28/H28,L28/H28),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B28),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B28)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M28)-N28)*ValTimeAuto)+O28-P28)*(H28-Q28)*0.5*(1+TTUprater)^($B28-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2032,0,0,0,1892538.2793922517,null,1892538.2793922517,null,2693672.0885188249]
[null,{"$f":"B28+1","v":2030},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C29*E29/G29,K29/G29),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D29*F29/H29,L29/H29),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B29),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B29)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M29)-N29)*ValTimeAuto)+O29-P29)*(H29-Q29)*0.5*(1+TTUprater)^($B29-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2033,0,0,0,2170469.5287958556,null,2170469.5287958556,null,3212825.1155894776]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C30*E30/G30,K30/G30),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D30*F30/H30,L30/H30),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B30),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B30)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M30)-N30)*ValTimeAuto)+O30-P30)*(H30-Q30)*0.5*(1+TTUprater)^($B30-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2034,0,0,0,2424226.1694204607,null,2424226.1694204607,null,3731984.8099394925]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C31*E31/G31,K31/G31),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D31*F31/H31,L31/H31),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B31),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B31)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M31)-N31)*ValTimeAuto)+O31-P31)*(H31-Q31)*0.5*(1+TTUprater)^($B31-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2035,0,0,0,2655255.9351288886,null,2655255.9351288886,null,4251150.3006844092]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C32*E32/G32,K32/G32),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D32*F32/H32,L32/H32),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B32),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B32)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M32)-N32)*ValTimeAuto)+O32-P32)*(H32-Q32)*0.5*(1+TTUprater)^($B32-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2036,0,0,0,2864931.0924362442,null,2864931.0924362442,null,4770320.8622854017]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C33*E33/G33,K33/G33),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D33*F33/H33,L33/H33),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B33),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B33)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M33)-N33)*ValTimeAuto)+O33-P33)*(H33-Q33)*0.5*(1+TTUprater)^($B33-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2037,0,0,0,3054552.0745312353,null,3054552.0745312353,null,5289495.8854420269]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C34*E34/G34,K34/G34),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D34*F34/H34,L34/H34),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B34),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B34)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M34)-N34)*ValTimeAuto)+O34-P34)*(H34-Q34)*0.5*(1+TTUprater)^($B34-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2038,0,0,0,3225350.9546239497,null,3225350.9546239497,null,5808674.8547105361]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C35*E35/G35,K35/G35),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D35*F35/H35,L35/H35),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B35),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B35)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M35)-N35)*ValTimeAuto)+O35-P35)*(H35-Q35)*0.5*(1+TTUprater)^($B35-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2039,0,0,0,3378494.763648883,null,3378494.763648883,null,6327857.331101886]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C36*E36/G36,K36/G36),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D36*F36/H36,L36/H36),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B36),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B36)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M36)-N36)*ValTimeAuto)+O36-P36)*(H36-Q36)*0.5*(1+TTUprater)^($B36-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2040,0,0,0,3515088.6577796084,null,3515088.6577796084,null,6847042.9384131636]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C37*E37/G37,K37/G37),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D37*F37/H37,L37/H37),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B37),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B37)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M37)-N37)*ValTimeAuto)+O37-P37)*(H37-Q37)*0.5*(1+TTUprater)^($B37-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2041,0,0,0,3636178.9414149947,null,3636178.9414149947,null,7366231.3523901273]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C38*E38/G38,K38/G38),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D38*F38/H38,L38/H38),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B38),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B38)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M38)-N38)*ValTimeAuto)+O38-P38)*(H38-Q38)*0.5*(1+TTUprater)^($B38-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2042,0,0,0,3742755.9513559332,null,3742755.9513559332,null,7885422.2920596683]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C39*E39/G39,K39/G39),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D39*F39/H39,L39/H39),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B39),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B39)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M39)-N39)*ValTimeAuto)+O39-P39)*(H39-Q39)*0.5*(1+TTUprater)^($B39-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2043,0,0,0,3835756.8078561355,null,3835756.8078561355,null,8404615.5127415787]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C40*E40/G40,K40/G40),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D40*F40/H40,L40/H40),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B40),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B40)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M40)-N40)*ValTimeAuto)+O40-P40)*(H40-Q40)*0.5*(1+TTUprater)^($B40-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2044,0,0,0,3916068.038134506,null,3916068.038134506,null,8923810.8003720045]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C41*E41/G41,K41/G41),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D41*F41/H41,L41/H41),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B41),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B41)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M41)-N41)*ValTimeAuto)+O41-P41)*(H41-Q41)*0.5*(1+TTUprater)^($B41-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2045,0,0,0,3984528.0778011242,null,3984528.0778011242,null,9443007.9668599777]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C42*E42/G42,K42/G42),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D42*F42/H42,L42/H42),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B42),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B42)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M42)-N42)*ValTimeAuto)+O42-P42)*(H42-Q42)*0.5*(1+TTUprater)^($B42-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2046,0,0,0,4041929.6554891318,null,4041929.6554891318,null,9962206.8462642096]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C43*E43/G43,K43/G43),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D43*F43/H43,L43/H43),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B43),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B43)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M43)-N43)*ValTimeAuto)+O43-P43)*(H43-Q43)*0.5*(1+TTUprater)^($B43-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2047,0,0,0,4089022.0658103186,null,4089022.0658103186,null,10481407.291625869]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C44*E44/G44,K44/G44),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D44*F44/H44,L44/H44),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B44),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B44)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M44)-N44)*ValTimeAuto)+O44-P44)*(H44-Q44)*0.5*(1+TTUprater)^($B44-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"OFFSET($T29,MATCH(AF$20,$A:$A),0)","v":0},0,0,4126513.3355699596,null,4126513.3355699596,null,11000609.172329752]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C45*E45/G45,K45/G45),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D45*F45/H45,L45/H45),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B45),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B45)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M45)-N45)*ValTimeAuto)+O45-P45)*(H45-Q45)*0.5*(1+TTUprater)^($B45-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2049,0,0,0,4155072.2879907922,null,4155072.2879907922,null,11519812.371893724]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C46*E46/G46,K46/G46),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D46*F46/H46,L46/H46),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B46),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B46)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M46)-N46)*ValTimeAuto)+O46-P46)*(H46-Q46)*0.5*(1+TTUprater)^($B46-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2050,0,0,0,4175330.5095103872,null,4175330.5095103872,null,12039016.786107492]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C47*E47/G47,K47/G47),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D47*F47/H47,L47/H47),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B47),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B47)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M47)-N47)*ValTimeAuto)+O47-P47)*(H47-Q47)*0.5*(1+TTUprater)^($B47-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2051,0,0,0,4187884.2235325002,null,4187884.2235325002,null,12558222.321457969]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C48*E48/G48,K48/G48),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D48*F48/H48,L48/H48),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B48),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B48)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M48)-N48)*ValTimeAuto)+O48-P48)*(H48-Q48)*0.5*(1+TTUprater)^($B48-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2052,0,0,0,4193296.075332806,null,4193296.075332806,null,13077428.893791048]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C49*E49/G49,K49/G49),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D49*F49/H49,L49/H49),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B49),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B49)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M49)-N49)*ValTimeAuto)+O49-P49)*(H49-Q49)*0.5*(1+TTUprater)^($B49-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2053,0,0,0,4192096.8321437337,null,4192096.8321437337,null,13596636.427169334]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C50*E50/G50,K50/G50),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D50*F50/H50,L50/H50),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B50),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B50)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M50)-N50)*ValTimeAuto)+O50-P50)*(H50-Q50)*0.5*(1+TTUprater)^($B50-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2054,0,0,0,4184787.0022725873,null,4184787.0022725873,null,14115844.852893194]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C51*E51/G51,K51/G51),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D51*F51/H51,L51/H51),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B51),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B51)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M51)-N51)*ValTimeAuto)+O51-P51)*(H51-Q51)*0.5*(1+TTUprater)^($B51-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2055,0,0,0,4171838.3769420618,null,4171838.3769420618,null,14635054.108658545]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C52*E52/G52,K52/G52),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D52*F52/H52,L52/H52),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B52),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B52)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M52)-N52)*ValTimeAuto)+O52-P52)*(H52-Q52)*0.5*(1+TTUprater)^($B52-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2056,0,0,0,4153695.4983828873,null,4153695.4983828873,null,15154264.137829514]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C53*E53/G53,K53/G53),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D53*F53/H53,L53/H53),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B53),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B53)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M53)-N53)*ValTimeAuto)+O53-P53)*(H53-Q53)*0.5*(1+TTUprater)^($B53-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2057,0,0,0,4130777.0575548853,null,4130777.0575548853,null,15673474.8888082]
[null,2055,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C54*E54/G54,K54/G54),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D54*F54/H54,L54/H54),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B54),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B54)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M54)-N54)*ValTimeAuto)+O54-P54)*(H54-Q54)*0.5*(1+TTUprater)^($B54-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2058,0,0,0,4103477.2247249936,null,4103477.2247249936,null,16192686.314486668]
[null,2056,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C55*E55/G55,K55/G55),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D55*F55/H55,L55/H55),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B55),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B55)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M55)-N55)*ValTimeAuto)+O55-P55)*(H55-Q55)*0.5*(1+TTUprater)^($B55-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2059,0,0,0,4072166.9159889137,null,4072166.9159889137,null,16711898.371768957]
[null,2057,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C56*E56/G56,K56/G56),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D56*F56/H56,L56/H56),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B56),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B56)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M56)-N56)*ValTimeAuto)+O56-P56)*(H56-Q56)*0.5*(1+TTUprater)^($B56-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2060,0,0,0,4037194.9986868198,null,{"$f":"IF(Induced<>\"N\",SUM(AF56:AI56),0)","v":4037194.9986868198},null,{"$f":"$AK56*(1+DiscRate)^($AE56-YearCurrent)","v":17231111.021152899}]
[null,2058,{"$f":"MAX(TREND(C24:C25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B57),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B57),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B57),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C57*E57/G57,K57/G57),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D57*F57/H57,L57/H57),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B57),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B57)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M57*(I57*ValTimeTruck+(1-I57)*ValTimeAuto)-N57*(J57*ValTimeTruck+(1-J57)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M57)-N57)*ValTimeAuto)+O57-P57)*(H57-Q57)*0.5*(1+TTUprater)^($B57-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AE56+1","v":2061},0,0,0,3998889.438532874,null,3998889.438532874,null,17750324.226363137]
[null,2059,{"$f":"MAX(TREND(C24:C25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B58),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B58),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B58),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C58*E58/G58,K58/G58),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D58*F58/H58,L58/H58),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B58),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B58)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M58*(I58*ValTimeTruck+(1-I58)*ValTimeAuto)-N58*(J58*ValTimeTruck+(1-J58)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M58)-N58)*ValTimeAuto)+O58-P58)*(H58-Q58)*0.5*(1+TTUprater)^($B58-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2062,0,0,0,3957558.3911530036,null,3957558.3911530036,null,18269537.954028253]
[null,2060,{"$f":"MAX(TREND(C24:C25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B59),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B59),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B59),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C59*E59/G59,K59/G59),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D59*F59/H59,L59/H59),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B59),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B59)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M59*(I59*ValTimeTruck+(1-I59)*ValTimeAuto)-N59*(J59*ValTimeTruck+(1-J59)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M59)-N59)*ValTimeAuto)+O59-P59)*(H59-Q59)*0.5*(1+TTUprater)^($B59-YearCurrent))","v":0},{"$f":"SUM(R59:R59)","v":0},{"$f":"S59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,2063,0,0,0,3913491.2406053813,null,3913491.2406053813,null,18788752.173395865]
[null,2061,{"$f":"MAX(TREND(C24:C25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B60),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B60),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B60),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C60*E60/G60,K60/G60),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D60*F60/H60,L60/H60),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B60),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B60)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M60*(I60*ValTimeTruck+(1-I60)*ValTimeAuto)-N60*(J60*ValTimeTruck+(1-J60)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M60)-N60)*ValTimeAuto)+O60-P60)*(H60-Q60)*0.5*(1+TTUprater)^($B60-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2064,0,0,0,3866959.5873430464,null,3866959.5873430464,null,19307966.856080655]
[null,2062,{"$f":"MAX(TREND(C24:C25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B61),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B61),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B61),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C61*E61/G61,K61/G61),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D61*F61/H61,L61/H61),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B61),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B61)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M61*(I61*ValTimeTruck+(1-I61)*ValTimeAuto)-N61*(J61*ValTimeTruck+(1-J61)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M61)-N61)*ValTimeAuto)+O61-P61)*(H61-Q61)*0.5*(1+TTUprater)^($B61-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2065,0,0,0,3818218.1879680022,null,3818218.1879680022,null,19827181.97584093]
[null,2063,{"$f":"MAX(TREND(C24:C25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B62),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B62),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B62),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C62*E62/G62,K62/G62),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D62*F62/H62,L62/H62),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B62),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B62)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M62*(I62*ValTimeTruck+(1-I62)*ValTimeAuto)-N62*(J62*ValTimeTruck+(1-J62)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M62)-N62)*ValTimeAuto)+O62-P62)*(H62-Q62)*0.5*(1+TTUprater)^($B62-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2066,0,0,0,3767505.8490207777,null,3767505.8490207777,null,20346397.508379973]
[null,2064,{"$f":"MAX(TREND(C24:C25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B63),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B63),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B63),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C63*E63/G63,K63/G63),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D63*F63/H63,L63/H63),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B63),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B63)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M63*(I63*ValTimeTruck+(1-I63)*ValTimeAuto)-N63*(J63*ValTimeTruck+(1-J63)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M63)-N63)*ValTimeAuto)+O63-P63)*(H63-Q63)*0.5*(1+TTUprater)^($B63-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2067,0,0,0,3715046.2769486075,null,3715046.2769486075,null,20865613.431169182]
[null,2065,{"$f":"MAX(TREND(C24:C25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B64),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B64),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B64),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C64*E64/G64,K64/G64),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D64*F64/H64,L64/H64),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B64),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B64)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M64*(I64*ValTimeTruck+(1-I64)*ValTimeAuto)-N64*(J64*ValTimeTruck+(1-J64)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M64)-N64)*ValTimeAuto)+O64-P64)*(H64-Q64)*0.5*(1+TTUprater)^($B64-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"OFFSET($T49,MATCH(AF$20,$A:$A),0)","v":0},0,0,3661048.886298825,null,3661048.886298825,null,21384829.723290067]
[null,2066,{"$f":"MAX(TREND(C24:C25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B65),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B65),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B65),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C65*E65/G65,K65/G65),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D65*F65/H65,L65/H65),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B65),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B65)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M65*(I65*ValTimeTruck+(1-I65)*ValTimeAuto)-N65*(J65*ValTimeTruck+(1-J65)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M65)-N65)*ValTimeAuto)+O65-P65)*(H65-Q65)*0.5*(1+TTUprater)^($B65-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2069,0,0,0,3605709.5680918656,null,3605709.5680918656,null,21904046.365292959]
[null,2067,{"$f":"MAX(TREND(C24:C25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B66),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B66),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B66),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C66*E66/G66,K66/G66),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D66*F66/H66,L66/H66),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B66),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B66)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M66*(I66*ValTimeTruck+(1-I66)*ValTimeAuto)-N66*(J66*ValTimeTruck+(1-J66)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M66)-N66)*ValTimeAuto)+O66-P66)*(H66-Q66)*0.5*(1+TTUprater)^($B66-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2070,0,0,0,3549211.4202399324,null,3549211.4202399324,null,22423263.339070279]
[null,2068,{"$f":"MAX(TREND(C24:C25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B67),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B67),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B67),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C67*E67/G67,K67/G67),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D67*F67/H67,L67/H67),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B67),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B67)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M67*(I67*ValTimeTruck+(1-I67)*ValTimeAuto)-N67*(J67*ValTimeTruck+(1-J67)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M67)-N67)*ValTimeAuto)+O67-P67)*(H67-Q67)*0.5*(1+TTUprater)^($B67-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2071,0,0,0,3491725.441792998,null,3491725.441792998,null,22942480.627742797]
[null,2069,{"$f":"MAX(TREND(C24:C25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B68),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B68),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B68),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C68*E68/G68,K68/G68),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D68*F68/H68,L68/H68),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B68),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B68)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M68*(I68*ValTimeTruck+(1-I68)*ValTimeAuto)-N68*(J68*ValTimeTruck+(1-J68)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M68)-N68)*ValTimeAuto)+O68-P68)*(H68-Q68)*0.5*(1+TTUprater)^($B68-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2072,0,0,0,3433411.1927130502,null,3433411.1927130502,null,23461698.215557136]
[null,2070,{"$f":"MAX(TREND(C24:C25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B69),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B69),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B69),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C69*E69/G69,K69/G69),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D69*F69/H69,L69/H69),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B69),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B69)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M69*(I69*ValTimeTruck+(1-I69)*ValTimeAuto)-N69*(J69*ValTimeTruck+(1-J69)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M69)-N69)*ValTimeAuto)+O69-P69)*(H69-Q69)*0.5*(1+TTUprater)^($B69-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2073,0,0,0,3374417.4208003827,null,3374417.4208003827,null,23980916.087793529]
[null,2071,{"$f":"MAX(TREND(C24:C25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B70),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B70),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B70),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C70*E70/G70,K70/G70),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D70*F70/H70,L70/H70),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B70),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B70)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M70*(I70*ValTimeTruck+(1-I70)*ValTimeAuto)-N70*(J70*ValTimeTruck+(1-J70)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M70)-N70)*ValTimeAuto)+O70-P70)*(H70-Q70)*0.5*(1+TTUprater)^($B70-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2074,0,0,0,3314882.6573218601,null,3314882.6573218601,null,24500134.230682336]
[null,2072,{"$f":"MAX(TREND(C24:C25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B71),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B71),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B71),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C71*E71/G71,K71/G71),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D71*F71/H71,L71/H71),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B71),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B71)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M71*(I71*ValTimeTruck+(1-I71)*ValTimeAuto)-N71*(J71*ValTimeTruck+(1-J71)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M71)-N71)*ValTimeAuto)+O71-P71)*(H71-Q71)*0.5*(1+TTUprater)^($B71-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2075,0,0,0,3254935.7828206546,null,3254935.7828206546,null,25019352.631328657]
[null,2073,{"$f":"MAX(TREND(C24:C25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B72),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B72),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B72),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C72*E72/G72,K72/G72),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D72*F72/H72,L72/H72),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B72),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B72)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M72*(I72*ValTimeTruck+(1-I72)*ValTimeAuto)-N72*(J72*ValTimeTruck+(1-J72)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M72)-N72)*ValTimeAuto)+O72-P72)*(H72-Q72)*0.5*(1+TTUprater)^($B72-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2076,0,0,0,3194696.5645194636,null,3194696.5645194636,null,25538571.277643904]
[null,2074,{"$f":"MAX(TREND(C24:C25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B73),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B73),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B73),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C73*E73/G73,K73/G73),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D73*F73/H73,L73/H73),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B73),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B73)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M73*(I73*ValTimeTruck+(1-I73)*ValTimeAuto)-N73*(J73*ValTimeTruck+(1-J73)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M73)-N73)*ValTimeAuto)+O73-P73)*(H73-Q73)*0.5*(1+TTUprater)^($B73-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2077,0,0,0,3134276.1666648509,null,3134276.1666648509,null,26057790.158283826]
[null,2075,{"$f":"MAX(TREND(C24:C25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B74),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B74),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B74),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C74*E74/G74,K74/G74),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D74*F74/H74,L74/H74),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B74),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B74)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M74*(I74*ValTimeTruck+(1-I74)*ValTimeAuto)-N74*(J74*ValTimeTruck+(1-J74)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M74)-N74)*ValTimeAuto)+O74-P74)*(H74-Q74)*0.5*(1+TTUprater)^($B74-YearCurrent))","v":0},0,0]
[null,2076,{"$f":"MAX(TREND(C24:C25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B75),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B75),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B75),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C75*E75/G75,K75/G75),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D75*F75/H75,L75/H75),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B75),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B75)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M75*(I75*ValTimeTruck+(1-I75)*ValTimeAuto)-N75*(J75*ValTimeTruck+(1-J75)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M75)-N75)*ValTimeAuto)+O75-P75)*(H75-Q75)*0.5*(1+TTUprater)^($B75-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AF24:AF73)","v":0},{"$f":"SUM(AG24:AG73)","v":0},{"$f":"SUM(AH24:AH73)","v":0},{"$f":"SUM(AI24:AI73)","v":171615387.83937627},null,{"$f":"SUM(AK24:AK73)","v":171615387.83937627},null,{"$f":"SUM(AM24:AM73)","v":666857976.47777271}]
[null,2077,{"$f":"MAX(TREND(C24:C25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B76),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B76),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B76),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C76*E76/G76,K76/G76),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D76*F76/H76,L76/H76),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B76),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B76)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M76*(I76*ValTimeTruck+(1-I76)*ValTimeAuto)-N76*(J76*ValTimeTruck+(1-J76)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M76)-N76)*ValTimeAuto)+O76-P76)*(H76-Q76)*0.5*(1+TTUprater)^($B76-YearCurrent))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T76)","v":0}]
[]
[]
[2,{"$f":"PARAMETERS!$J$10","v":"Pass Train"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B81=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B81=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2033},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B81=Hwy,C87*E87/G87,K87/G87),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D87*F87/H87,L87/H87),0)","v":0},{"$f":"IF(E87=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F87=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H87-SUMIF('Consumer Surplus'!$C$277:$C$280,B81,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M87*(I87*ValTimeTruck+(1-I87)*ValTimeAuto)-N87*(J87*ValTimeTruck+(1-J87)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M87)-N87)*ValTimeAuto)+O87-P87)*(H87-Q87)*0.5*(1+TTUprater)^($B87-YearCurrent))","v":0},{"$f":"SUM(R87:R87)","v":0},{"$f":"S87/(1+DiscRate)^(B87-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2043},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B81=Hwy,C88*E88/G88,K88/G88),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D88*F88/H88,L88/H88),0)","v":0},{"$f":"IF(E88=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F88=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H88-SUMIF('Consumer Surplus'!$C$277:$C$280,B81,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M88*(I88*ValTimeTruck+(1-I88)*ValTimeAuto)-N88*(J88*ValTimeTruck+(1-J88)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),8)),M88)-N88)*ValTimeAuto)+O88-P88)*(H88-Q88)*0.5*(1+TTUprater)^($B88-YearCurrent))","v":0},{"$f":"SUM(R88:R88)","v":0},{"$f":"S88/(1+DiscRate)^(B88-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C87:C88,B87:B88,B90),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B90),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B90),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B90),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B90),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B90),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C90*E90/G90,K90/G90),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D90*F90/H90,L90/H90),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B90),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B90),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B90)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M90*(I90*ValTimeTruck+(1-I90)*ValTimeAuto)-N90*(J90*ValTimeTruck+(1-J90)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M90)-N90)*ValTimeAuto)+O90-P90)*(H90-Q90)*0.5*(1+TTUprater)^($B90-YearCurrent))","v":0},{"$f":"SUM(R90:R90)","v":0},{"$f":"S90/(1+DiscRate)^(B90-YearCurrent)","v":0}]
[null,{"$f":"B90+1","v":2029},{"$f":"MAX(TREND(C87:C88,B87:B88,B91),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B91),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B91),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B91),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B91),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B91),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C91*E91/G91,K91/G91),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D91*F91/H91,L91/H91),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B91),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B91),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B91)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M91*(I91*ValTimeTruck+(1-I91)*ValTimeAuto)-N91*(J91*ValTimeTruck+(1-J91)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M91)-N91)*ValTimeAuto)+O91-P91)*(H91-Q91)*0.5*(1+TTUprater)^($B91-YearCurrent))","v":0},0,0]
[null,{"$f":"B91+1","v":2030},{"$f":"MAX(TREND(C87:C88,B87:B88,B92),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B92),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B92),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B92),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B92),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B92),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C92*E92/G92,K92/G92),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D92*F92/H92,L92/H92),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B92),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B92),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B92)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M92*(I92*ValTimeTruck+(1-I92)*ValTimeAuto)-N92*(J92*ValTimeTruck+(1-J92)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M92)-N92)*ValTimeAuto)+O92-P92)*(H92-Q92)*0.5*(1+TTUprater)^($B92-YearCurrent))","v":0},0,0]
[null,2031,{"$f":"MAX(TREND(C87:C88,B87:B88,B93),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B93),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B93),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B93),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B93),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B93),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C93*E93/G93,K93/G93),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D93*F93/H93,L93/H93),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B93),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B93),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B93)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M93*(I93*ValTimeTruck+(1-I93)*ValTimeAuto)-N93*(J93*ValTimeTruck+(1-J93)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M93)-N93)*ValTimeAuto)+O93-P93)*(H93-Q93)*0.5*(1+TTUprater)^($B93-YearCurrent))","v":0},0,0]
[null,2032,{"$f":"MAX(TREND(C87:C88,B87:B88,B94),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B94),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B94),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B94),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B94),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B94),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C94*E94/G94,K94/G94),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D94*F94/H94,L94/H94),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B94),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B94),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B94)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M94*(I94*ValTimeTruck+(1-I94)*ValTimeAuto)-N94*(J94*ValTimeTruck+(1-J94)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M94)-N94)*ValTimeAuto)+O94-P94)*(H94-Q94)*0.5*(1+TTUprater)^($B94-YearCurrent))","v":0},0,0]
[null,2033,{"$f":"MAX(TREND(C87:C88,B87:B88,B95),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B95),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B95),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B95),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B95),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B95),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C95*E95/G95,K95/G95),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D95*F95/H95,L95/H95),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B95),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B95),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B95)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M95*(I95*ValTimeTruck+(1-I95)*ValTimeAuto)-N95*(J95*ValTimeTruck+(1-J95)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M95)-N95)*ValTimeAuto)+O95-P95)*(H95-Q95)*0.5*(1+TTUprater)^($B95-YearCurrent))","v":0},0,0]
[null,2034,{"$f":"MAX(TREND(C87:C88,B87:B88,B96),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B96),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B96),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B96),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B96),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B96),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C96*E96/G96,K96/G96),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D96*F96/H96,L96/H96),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B96),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B96),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B96)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M96*(I96*ValTimeTruck+(1-I96)*ValTimeAuto)-N96*(J96*ValTimeTruck+(1-J96)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M96)-N96)*ValTimeAuto)+O96-P96)*(H96-Q96)*0.5*(1+TTUprater)^($B96-YearCurrent))","v":0},0,0]
[null,2035,{"$f":"MAX(TREND(C87:C88,B87:B88,B97),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B97),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B97),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B97),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B97),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B97),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C97*E97/G97,K97/G97),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D97*F97/H97,L97/H97),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B97),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B97),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B97)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M97*(I97*ValTimeTruck+(1-I97)*ValTimeAuto)-N97*(J97*ValTimeTruck+(1-J97)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M97)-N97)*ValTimeAuto)+O97-P97)*(H97-Q97)*0.5*(1+TTUprater)^($B97-YearCurrent))","v":0},0,0]
[null,2036,{"$f":"MAX(TREND(C87:C88,B87:B88,B98),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B98),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B98),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B98),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B98),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B98),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C98*E98/G98,K98/G98),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D98*F98/H98,L98/H98),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B98),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B98),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B98)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M98*(I98*ValTimeTruck+(1-I98)*ValTimeAuto)-N98*(J98*ValTimeTruck+(1-J98)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M98)-N98)*ValTimeAuto)+O98-P98)*(H98-Q98)*0.5*(1+TTUprater)^($B98-YearCurrent))","v":0},0,0]
[null,2037,{"$f":"MAX(TREND(C87:C88,B87:B88,B99),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B99),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B99),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B99),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B99),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B99),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C99*E99/G99,K99/G99),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D99*F99/H99,L99/H99),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B99),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B99),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B99)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M99*(I99*ValTimeTruck+(1-I99)*ValTimeAuto)-N99*(J99*ValTimeTruck+(1-J99)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M99)-N99)*ValTimeAuto)+O99-P99)*(H99-Q99)*0.5*(1+TTUprater)^($B99-YearCurrent))","v":0},0,0]
[null,2038,{"$f":"MAX(TREND(C87:C88,B87:B88,B100),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B100),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B100),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B100),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B100),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B100),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C100*E100/G100,K100/G100),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D100*F100/H100,L100/H100),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B100),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B100),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B100)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M100*(I100*ValTimeTruck+(1-I100)*ValTimeAuto)-N100*(J100*ValTimeTruck+(1-J100)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M100)-N100)*ValTimeAuto)+O100-P100)*(H100-Q100)*0.5*(1+TTUprater)^($B100-YearCurrent))","v":0},0,0]
[null,2039,{"$f":"MAX(TREND(C87:C88,B87:B88,B101),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B101),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B101),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B101),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B101),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B101),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C101*E101/G101,K101/G101),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D101*F101/H101,L101/H101),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B101),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B101),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B101)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M101*(I101*ValTimeTruck+(1-I101)*ValTimeAuto)-N101*(J101*ValTimeTruck+(1-J101)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M101)-N101)*ValTimeAuto)+O101-P101)*(H101-Q101)*0.5*(1+TTUprater)^($B101-YearCurrent))","v":0},0,0]
[null,2040,{"$f":"MAX(TREND(C87:C88,B87:B88,B102),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B102),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B102),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B102),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B102),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B102),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C102*E102/G102,K102/G102),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D102*F102/H102,L102/H102),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B102),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B102),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B102)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M102*(I102*ValTimeTruck+(1-I102)*ValTimeAuto)-N102*(J102*ValTimeTruck+(1-J102)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M102)-N102)*ValTimeAuto)+O102-P102)*(H102-Q102)*0.5*(1+TTUprater)^($B102-YearCurrent))","v":0},0,0]
[null,2041,{"$f":"MAX(TREND(C87:C88,B87:B88,B103),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B103),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B103),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B103),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B103),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B103),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C103*E103/G103,K103/G103),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D103*F103/H103,L103/H103),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B103),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B103),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B103)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M103*(I103*ValTimeTruck+(1-I103)*ValTimeAuto)-N103*(J103*ValTimeTruck+(1-J103)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M103)-N103)*ValTimeAuto)+O103-P103)*(H103-Q103)*0.5*(1+TTUprater)^($B103-YearCurrent))","v":0},0,0]
[null,2042,{"$f":"MAX(TREND(C87:C88,B87:B88,B104),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B104),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B104),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B104),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B104),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B104),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C104*E104/G104,K104/G104),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D104*F104/H104,L104/H104),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B104),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B104),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B104)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M104*(I104*ValTimeTruck+(1-I104)*ValTimeAuto)-N104*(J104*ValTimeTruck+(1-J104)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M104)-N104)*ValTimeAuto)+O104-P104)*(H104-Q104)*0.5*(1+TTUprater)^($B104-YearCurrent))","v":0},0,0]
[null,2043,{"$f":"MAX(TREND(C87:C88,B87:B88,B105),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B105),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B105),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B105),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B105),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B105),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C105*E105/G105,K105/G105),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D105*F105/H105,L105/H105),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B105),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B105),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B105)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M105*(I105*ValTimeTruck+(1-I105)*ValTimeAuto)-N105*(J105*ValTimeTruck+(1-J105)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M105)-N105)*ValTimeAuto)+O105-P105)*(H105-Q105)*0.5*(1+TTUprater)^($B105-YearCurrent))","v":0},0,0]
[null,2044,{"$f":"MAX(TREND(C87:C88,B87:B88,B106),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B106),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B106),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B106),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B106),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B106),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C106*E106/G106,K106/G106),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D106*F106/H106,L106/H106),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B106),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B106),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B106)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M106*(I106*ValTimeTruck+(1-I106)*ValTimeAuto)-N106*(J106*ValTimeTruck+(1-J106)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M106)-N106)*ValTimeAuto)+O106-P106)*(H106-Q106)*0.5*(1+TTUprater)^($B106-YearCurrent))","v":0},0,0]
[null,2045,{"$f":"MAX(TREND(C87:C88,B87:B88,B107),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B107),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B107),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B107),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B107),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B107),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C107*E107/G107,K107/G107),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D107*F107/H107,L107/H107),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B107),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B107),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B107)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M107*(I107*ValTimeTruck+(1-I107)*ValTimeAuto)-N107*(J107*ValTimeTruck+(1-J107)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M107)-N107)*ValTimeAuto)+O107-P107)*(H107-Q107)*0.5*(1+TTUprater)^($B107-YearCurrent))","v":0},0,0]
[null,2046,{"$f":"MAX(TREND(C87:C88,B87:B88,B108),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B108),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B108),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B108),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B108),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B108),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C108*E108/G108,K108/G108),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D108*F108/H108,L108/H108),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B108),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B108),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B108)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M108*(I108*ValTimeTruck+(1-I108)*ValTimeAuto)-N108*(J108*ValTimeTruck+(1-J108)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M108)-N108)*ValTimeAuto)+O108-P108)*(H108-Q108)*0.5*(1+TTUprater)^($B108-YearCurrent))","v":0},0,0]
[null,2047,{"$f":"MAX(TREND(C87:C88,B87:B88,B109),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B109),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B109),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B109),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B109),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B109),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C109*E109/G109,K109/G109),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D109*F109/H109,L109/H109),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B109),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B109),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B109)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M109*(I109*ValTimeTruck+(1-I109)*ValTimeAuto)-N109*(J109*ValTimeTruck+(1-J109)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M109)-N109)*ValTimeAuto)+O109-P109)*(H109-Q109)*0.5*(1+TTUprater)^($B109-YearCurrent))","v":0},0,0]
[null,2048,{"$f":"MAX(TREND(C87:C88,B87:B88,B110),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B110),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B110),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B110),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B110),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B110),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C110*E110/G110,K110/G110),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D110*F110/H110,L110/H110),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B110),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B110),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B110)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M110*(I110*ValTimeTruck+(1-I110)*ValTimeAuto)-N110*(J110*ValTimeTruck+(1-J110)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M110)-N110)*ValTimeAuto)+O110-P110)*(H110-Q110)*0.5*(1+TTUprater)^($B110-YearCurrent))","v":0},0,0]
[null,2049,{"$f":"MAX(TREND(C87:C88,B87:B88,B111),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B111),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B111),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B111),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B111),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B111),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C111*E111/G111,K111/G111),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D111*F111/H111,L111/H111),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B111),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B111),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B111)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M111*(I111*ValTimeTruck+(1-I111)*ValTimeAuto)-N111*(J111*ValTimeTruck+(1-J111)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M111)-N111)*ValTimeAuto)+O111-P111)*(H111-Q111)*0.5*(1+TTUprater)^($B111-YearCurrent))","v":0},0,0]
[null,2050,{"$f":"MAX(TREND(C87:C88,B87:B88,B112),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B112),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B112),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B112),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B112),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B112),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C112*E112/G112,K112/G112),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D112*F112/H112,L112/H112),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B112),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B112),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B112)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M112*(I112*ValTimeTruck+(1-I112)*ValTimeAuto)-N112*(J112*ValTimeTruck+(1-J112)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M112)-N112)*ValTimeAuto)+O112-P112)*(H112-Q112)*0.5*(1+TTUprater)^($B112-YearCurrent))","v":0},0,0]
[null,2051,{"$f":"MAX(TREND(C87:C88,B87:B88,B113),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B113),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B113),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B113),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B113),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B113),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C113*E113/G113,K113/G113),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D113*F113/H113,L113/H113),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B113),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B113),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B113)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M113*(I113*ValTimeTruck+(1-I113)*ValTimeAuto)-N113*(J113*ValTimeTruck+(1-J113)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M113)-N113)*ValTimeAuto)+O113-P113)*(H113-Q113)*0.5*(1+TTUprater)^($B113-YearCurrent))","v":0},0,0]
[null,2052,{"$f":"MAX(TREND(C87:C88,B87:B88,B114),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B114),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B114),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B114),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B114),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B114),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C114*E114/G114,K114/G114),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D114*F114/H114,L114/H114),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B114),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B114),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B114)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M114*(I114*ValTimeTruck+(1-I114)*ValTimeAuto)-N114*(J114*ValTimeTruck+(1-J114)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M114)-N114)*ValTimeAuto)+O114-P114)*(H114-Q114)*0.5*(1+TTUprater)^($B114-YearCurrent))","v":0},0,0]
[null,2053,{"$f":"MAX(TREND(C87:C88,B87:B88,B115),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B115),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B115),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B115),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B115),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B115),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C115*E115/G115,K115/G115),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D115*F115/H115,L115/H115),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B115),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B115),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B115)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M115*(I115*ValTimeTruck+(1-I115)*ValTimeAuto)-N115*(J115*ValTimeTruck+(1-J115)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M115)-N115)*ValTimeAuto)+O115-P115)*(H115-Q115)*0.5*(1+TTUprater)^($B115-YearCurrent))","v":0},0,0]
[null,2054,{"$f":"MAX(TREND(C87:C88,B87:B88,B116),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B116),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B116),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B116),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B116),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B116),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C116*E116/G116,K116/G116),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D116*F116/H116,L116/H116),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B116),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B116),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B116)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M116*(I116*ValTimeTruck+(1-I116)*ValTimeAuto)-N116*(J116*ValTimeTruck+(1-J116)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M116)-N116)*ValTimeAuto)+O116-P116)*(H116-Q116)*0.5*(1+TTUprater)^($B116-YearCurrent))","v":0},0,0]
[null,2055,{"$f":"MAX(TREND(C87:C88,B87:B88,B117),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B117),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B117),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B117),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B117),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B117),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C117*E117/G117,K117/G117),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D117*F117/H117,L117/H117),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B117),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B117),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B117)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M117*(I117*ValTimeTruck+(1-I117)*ValTimeAuto)-N117*(J117*ValTimeTruck+(1-J117)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M117)-N117)*ValTimeAuto)+O117-P117)*(H117-Q117)*0.5*(1+TTUprater)^($B117-YearCurrent))","v":0},0,0]
[null,2056,{"$f":"MAX(TREND(C87:C88,B87:B88,B118),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B118),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B118),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B118),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B118),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B118),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C118*E118/G118,K118/G118),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D118*F118/H118,L118/H118),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B118),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B118),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B118)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M118*(I118*ValTimeTruck+(1-I118)*ValTimeAuto)-N118*(J118*ValTimeTruck+(1-J118)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M118)-N118)*ValTimeAuto)+O118-P118)*(H118-Q118)*0.5*(1+TTUprater)^($B118-YearCurrent))","v":0},0,0]
[null,2057,{"$f":"MAX(TREND(C87:C88,B87:B88,B119),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B119),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B119),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B119),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B119),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B119),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C119*E119/G119,K119/G119),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D119*F119/H119,L119/H119),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B119),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B119),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B119)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M119*(I119*ValTimeTruck+(1-I119)*ValTimeAuto)-N119*(J119*ValTimeTruck+(1-J119)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M119)-N119)*ValTimeAuto)+O119-P119)*(H119-Q119)*0.5*(1+TTUprater)^($B119-YearCurrent))","v":0},0,0]
[null,2058,{"$f":"MAX(TREND(C87:C88,B87:B88,B120),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B120),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B120),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B120),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B120),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B120),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C120*E120/G120,K120/G120),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D120*F120/H120,L120/H120),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B120),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B120),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B120)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M120*(I120*ValTimeTruck+(1-I120)*ValTimeAuto)-N120*(J120*ValTimeTruck+(1-J120)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M120)-N120)*ValTimeAuto)+O120-P120)*(H120-Q120)*0.5*(1+TTUprater)^($B120-YearCurrent))","v":0},0,0]
[null,2059,{"$f":"MAX(TREND(C87:C88,B87:B88,B121),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B121),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B121),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B121),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B121),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B121),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C121*E121/G121,K121/G121),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D121*F121/H121,L121/H121),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B121),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B121),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B121)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M121*(I121*ValTimeTruck+(1-I121)*ValTimeAuto)-N121*(J121*ValTimeTruck+(1-J121)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M121)-N121)*ValTimeAuto)+O121-P121)*(H121-Q121)*0.5*(1+TTUprater)^($B121-YearCurrent))","v":0},0,0]
[null,2060,{"$f":"MAX(TREND(C87:C88,B87:B88,B122),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B122),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B122),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B122),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B122),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B122),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C122*E122/G122,K122/G122),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D122*F122/H122,L122/H122),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B122),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B122),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B122)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M122*(I122*ValTimeTruck+(1-I122)*ValTimeAuto)-N122*(J122*ValTimeTruck+(1-J122)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M122)-N122)*ValTimeAuto)+O122-P122)*(H122-Q122)*0.5*(1+TTUprater)^($B122-YearCurrent))","v":0},0,0]
[null,2061,{"$f":"MAX(TREND(C87:C88,B87:B88,B123),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B123),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B123),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B123),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B123),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B123),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C123*E123/G123,K123/G123),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D123*F123/H123,L123/H123),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B123),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B123),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B123)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M123*(I123*ValTimeTruck+(1-I123)*ValTimeAuto)-N123*(J123*ValTimeTruck+(1-J123)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M123)-N123)*ValTimeAuto)+O123-P123)*(H123-Q123)*0.5*(1+TTUprater)^($B123-YearCurrent))","v":0},0,0]
[null,2062,{"$f":"MAX(TREND(C87:C88,B87:B88,B124),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B124),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B124),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B124),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B124),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B124),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C124*E124/G124,K124/G124),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D124*F124/H124,L124/H124),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B124),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B124),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B124)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M124*(I124*ValTimeTruck+(1-I124)*ValTimeAuto)-N124*(J124*ValTimeTruck+(1-J124)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M124)-N124)*ValTimeAuto)+O124-P124)*(H124-Q124)*0.5*(1+TTUprater)^($B124-YearCurrent))","v":0},0,0]
[null,2063,{"$f":"MAX(TREND(C87:C88,B87:B88,B125),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B125),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B125),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B125),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B125),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B125),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C125*E125/G125,K125/G125),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D125*F125/H125,L125/H125),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B125),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B125),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B125)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M125*(I125*ValTimeTruck+(1-I125)*ValTimeAuto)-N125*(J125*ValTimeTruck+(1-J125)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M125)-N125)*ValTimeAuto)+O125-P125)*(H125-Q125)*0.5*(1+TTUprater)^($B125-YearCurrent))","v":0},0,0]
[null,2064,{"$f":"MAX(TREND(C87:C88,B87:B88,B126),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B126),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B126),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B126),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B126),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B126),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C126*E126/G126,K126/G126),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D126*F126/H126,L126/H126),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B126),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B126),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B126)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M126*(I126*ValTimeTruck+(1-I126)*ValTimeAuto)-N126*(J126*ValTimeTruck+(1-J126)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M126)-N126)*ValTimeAuto)+O126-P126)*(H126-Q126)*0.5*(1+TTUprater)^($B126-YearCurrent))","v":0},0,0]
[null,2065,{"$f":"MAX(TREND(C87:C88,B87:B88,B127),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B127),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B127),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B127),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B127),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B127),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C127*E127/G127,K127/G127),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D127*F127/H127,L127/H127),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B127),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B127),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B127)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M127*(I127*ValTimeTruck+(1-I127)*ValTimeAuto)-N127*(J127*ValTimeTruck+(1-J127)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M127)-N127)*ValTimeAuto)+O127-P127)*(H127-Q127)*0.5*(1+TTUprater)^($B127-YearCurrent))","v":0},0,0]
[null,2066,{"$f":"MAX(TREND(C87:C88,B87:B88,B128),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B128),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B128),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B128),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B128),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B128),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C128*E128/G128,K128/G128),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D128*F128/H128,L128/H128),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B128),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B128),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B128)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M128*(I128*ValTimeTruck+(1-I128)*ValTimeAuto)-N128*(J128*ValTimeTruck+(1-J128)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M128)-N128)*ValTimeAuto)+O128-P128)*(H128-Q128)*0.5*(1+TTUprater)^($B128-YearCurrent))","v":0},0,0]
[null,2067,{"$f":"MAX(TREND(C87:C88,B87:B88,B129),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B129),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B129),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B129),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B129),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B129),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C129*E129/G129,K129/G129),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D129*F129/H129,L129/H129),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B129),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B129),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B129)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M129*(I129*ValTimeTruck+(1-I129)*ValTimeAuto)-N129*(J129*ValTimeTruck+(1-J129)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M129)-N129)*ValTimeAuto)+O129-P129)*(H129-Q129)*0.5*(1+TTUprater)^($B129-YearCurrent))","v":0},0,0]
[null,2068,{"$f":"MAX(TREND(C87:C88,B87:B88,B130),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B130),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B130),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B130),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B130),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B130),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C130*E130/G130,K130/G130),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D130*F130/H130,L130/H130),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B130),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B130),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B130)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M130*(I130*ValTimeTruck+(1-I130)*ValTimeAuto)-N130*(J130*ValTimeTruck+(1-J130)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M130)-N130)*ValTimeAuto)+O130-P130)*(H130-Q130)*0.5*(1+TTUprater)^($B130-YearCurrent))","v":0},0,0]
[null,2069,{"$f":"MAX(TREND(C87:C88,B87:B88,B131),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B131),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B131),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B131),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B131),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B131),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C131*E131/G131,K131/G131),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D131*F131/H131,L131/H131),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B131),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B131),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B131)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M131*(I131*ValTimeTruck+(1-I131)*ValTimeAuto)-N131*(J131*ValTimeTruck+(1-J131)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M131)-N131)*ValTimeAuto)+O131-P131)*(H131-Q131)*0.5*(1+TTUprater)^($B131-YearCurrent))","v":0},0,0]
[null,2070,{"$f":"MAX(TREND(C87:C88,B87:B88,B132),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B132),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B132),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B132),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B132),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B132),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C132*E132/G132,K132/G132),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D132*F132/H132,L132/H132),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B132),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B132),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B132)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M132*(I132*ValTimeTruck+(1-I132)*ValTimeAuto)-N132*(J132*ValTimeTruck+(1-J132)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M132)-N132)*ValTimeAuto)+O132-P132)*(H132-Q132)*0.5*(1+TTUprater)^($B132-YearCurrent))","v":0},0,0]
[null,2071,{"$f":"MAX(TREND(C87:C88,B87:B88,B133),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B133),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B133),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B133),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B133),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B133),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C133*E133/G133,K133/G133),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D133*F133/H133,L133/H133),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B133),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B133),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B133)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M133*(I133*ValTimeTruck+(1-I133)*ValTimeAuto)-N133*(J133*ValTimeTruck+(1-J133)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M133)-N133)*ValTimeAuto)+O133-P133)*(H133-Q133)*0.5*(1+TTUprater)^($B133-YearCurrent))","v":0},0,0]
[null,2072,{"$f":"MAX(TREND(C87:C88,B87:B88,B134),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B134),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B134),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B134),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B134),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B134),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C134*E134/G134,K134/G134),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D134*F134/H134,L134/H134),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B134),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B134),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B134)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M134*(I134*ValTimeTruck+(1-I134)*ValTimeAuto)-N134*(J134*ValTimeTruck+(1-J134)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M134)-N134)*ValTimeAuto)+O134-P134)*(H134-Q134)*0.5*(1+TTUprater)^($B134-YearCurrent))","v":0},0,0]
[null,2073,{"$f":"MAX(TREND(C87:C88,B87:B88,B135),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B135),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B135),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B135),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B135),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B135),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C135*E135/G135,K135/G135),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D135*F135/H135,L135/H135),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B135),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B135),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B135)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M135*(I135*ValTimeTruck+(1-I135)*ValTimeAuto)-N135*(J135*ValTimeTruck+(1-J135)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M135)-N135)*ValTimeAuto)+O135-P135)*(H135-Q135)*0.5*(1+TTUprater)^($B135-YearCurrent))","v":0},0,0]
[null,2074,{"$f":"MAX(TREND(C87:C88,B87:B88,B136),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B136),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B136),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B136),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B136),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B136),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C136*E136/G136,K136/G136),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D136*F136/H136,L136/H136),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B136),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B136),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B136)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M136*(I136*ValTimeTruck+(1-I136)*ValTimeAuto)-N136*(J136*ValTimeTruck+(1-J136)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M136)-N136)*ValTimeAuto)+O136-P136)*(H136-Q136)*0.5*(1+TTUprater)^($B136-YearCurrent))","v":0},0,0]
[null,2075,{"$f":"MAX(TREND(C87:C88,B87:B88,B137),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B137),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B137),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B137),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B137),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B137),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C137*E137/G137,K137/G137),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D137*F137/H137,L137/H137),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B137),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B137),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B137)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M137*(I137*ValTimeTruck+(1-I137)*ValTimeAuto)-N137*(J137*ValTimeTruck+(1-J137)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M137)-N137)*ValTimeAuto)+O137-P137)*(H137-Q137)*0.5*(1+TTUprater)^($B137-YearCurrent))","v":0},0,0]
[null,2076,{"$f":"MAX(TREND(C87:C88,B87:B88,B138),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B138),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B138),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B138),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B138),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B138),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C138*E138/G138,K138/G138),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D138*F138/H138,L138/H138),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B138),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B138),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B138)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M138*(I138*ValTimeTruck+(1-I138)*ValTimeAuto)-N138*(J138*ValTimeTruck+(1-J138)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M138)-N138)*ValTimeAuto)+O138-P138)*(H138-Q138)*0.5*(1+TTUprater)^($B138-YearCurrent))","v":0},0,0]
[null,2077,{"$f":"MAX(TREND(C87:C88,B87:B88,B139),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B139),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B139),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B139),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B139),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B139),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C139*E139/G139,K139/G139),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D139*F139/H139,L139/H139),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B139),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B139),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B139)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M139*(I139*ValTimeTruck+(1-I139)*ValTimeAuto)-N139*(J139*ValTimeTruck+(1-J139)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M139)-N139)*ValTimeAuto)+O139-P139)*(H139-Q139)*0.5*(1+TTUprater)^($B139-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T90:T139)","v":0}]
[]
[]
[3,{"$f":"PARAMETERS!$J$11","v":"Light Rail"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B144=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B144=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2033},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B144=Hwy,C150*E150/G150,K150/G150),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D150*F150/H150,L150/H150),0)","v":0},{"$f":"IF(E150=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F150=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H150-SUMIF('Consumer Surplus'!$C$277:$C$280,B144,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M150*(I150*ValTimeTruck+(1-I150)*ValTimeAuto)-N150*(J150*ValTimeTruck+(1-J150)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M150)-N150)*ValTimeAuto)+O150-P150)*(H150-Q150)*0.5*(1+TTUprater)^($B150-YearCurrent))","v":0},{"$f":"SUM(R150:R150)","v":0},{"$f":"S150/(1+DiscRate)^(B150-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2043},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B144=Hwy,C151*E151/G151,K151/G151),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D151*F151/H151,L151/H151),0)","v":0},{"$f":"IF(E151=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F151=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H151-SUMIF('Consumer Surplus'!$C$277:$C$280,B144,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M151*(I151*ValTimeTruck+(1-I151)*ValTimeAuto)-N151*(J151*ValTimeTruck+(1-J151)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),8)),M151)-N151)*ValTimeAuto)+O151-P151)*(H151-Q151)*0.5*(1+TTUprater)^($B151-YearCurrent))","v":0},{"$f":"SUM(R151:R151)","v":0},{"$f":"S151/(1+DiscRate)^(B151-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C150:C151,B150:B151,B153),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B153),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B153),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B153),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B153),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B153),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C153*E153/G153,K153/G153),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D153*F153/H153,L153/H153),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B153),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B153),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B153)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M153*(I153*ValTimeTruck+(1-I153)*ValTimeAuto)-N153*(J153*ValTimeTruck+(1-J153)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M153)-N153)*ValTimeAuto)+O153-P153)*(H153-Q153)*0.5*(1+TTUprater)^($B153-YearCurrent))","v":0},{"$f":"SUM(R153:R153)","v":0},{"$f":"S153/(1+DiscRate)^(B153-YearCurrent)","v":0}]
[null,{"$f":"B153+1","v":2029},{"$f":"MAX(TREND(C150:C151,B150:B151,B154),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B154),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B154),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B154),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B154),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B154),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C154*E154/G154,K154/G154),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D154*F154/H154,L154/H154),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B154),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B154),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B154)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M154*(I154*ValTimeTruck+(1-I154)*ValTimeAuto)-N154*(J154*ValTimeTruck+(1-J154)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M154)-N154)*ValTimeAuto)+O154-P154)*(H154-Q154)*0.5*(1+TTUprater)^($B154-YearCurrent))","v":0},0,0]
[null,{"$f":"B154+1","v":2030},{"$f":"MAX(TREND(C150:C151,B150:B151,B155),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B155),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B155),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B155),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B155),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B155),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C155*E155/G155,K155/G155),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D155*F155/H155,L155/H155),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B155),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B155),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B155)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M155*(I155*ValTimeTruck+(1-I155)*ValTimeAuto)-N155*(J155*ValTimeTruck+(1-J155)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M155)-N155)*ValTimeAuto)+O155-P155)*(H155-Q155)*0.5*(1+TTUprater)^($B155-YearCurrent))","v":0},0,0]
[null,2031,{"$f":"MAX(TREND(C150:C151,B150:B151,B156),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B156),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B156),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B156),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B156),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B156),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C156*E156/G156,K156/G156),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D156*F156/H156,L156/H156),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B156),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B156),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B156)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M156*(I156*ValTimeTruck+(1-I156)*ValTimeAuto)-N156*(J156*ValTimeTruck+(1-J156)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M156)-N156)*ValTimeAuto)+O156-P156)*(H156-Q156)*0.5*(1+TTUprater)^($B156-YearCurrent))","v":0},0,0]
[null,2032,{"$f":"MAX(TREND(C150:C151,B150:B151,B157),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B157),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B157),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B157),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B157),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B157),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C157*E157/G157,K157/G157),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D157*F157/H157,L157/H157),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B157),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B157),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B157)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M157*(I157*ValTimeTruck+(1-I157)*ValTimeAuto)-N157*(J157*ValTimeTruck+(1-J157)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M157)-N157)*ValTimeAuto)+O157-P157)*(H157-Q157)*0.5*(1+TTUprater)^($B157-YearCurrent))","v":0},0,0]
[null,2033,{"$f":"MAX(TREND(C150:C151,B150:B151,B158),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B158),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B158),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B158),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B158),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B158),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C158*E158/G158,K158/G158),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D158*F158/H158,L158/H158),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B158),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B158),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B158)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M158*(I158*ValTimeTruck+(1-I158)*ValTimeAuto)-N158*(J158*ValTimeTruck+(1-J158)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M158)-N158)*ValTimeAuto)+O158-P158)*(H158-Q158)*0.5*(1+TTUprater)^($B158-YearCurrent))","v":0},0,0]
[null,2034,{"$f":"MAX(TREND(C150:C151,B150:B151,B159),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B159),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B159),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B159),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B159),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B159),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C159*E159/G159,K159/G159),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D159*F159/H159,L159/H159),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B159),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B159),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B159)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M159*(I159*ValTimeTruck+(1-I159)*ValTimeAuto)-N159*(J159*ValTimeTruck+(1-J159)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M159)-N159)*ValTimeAuto)+O159-P159)*(H159-Q159)*0.5*(1+TTUprater)^($B159-YearCurrent))","v":0},0,0]
[null,2035,{"$f":"MAX(TREND(C150:C151,B150:B151,B160),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B160),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B160),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B160),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B160),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B160),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C160*E160/G160,K160/G160),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D160*F160/H160,L160/H160),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B160),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B160),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B160)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M160*(I160*ValTimeTruck+(1-I160)*ValTimeAuto)-N160*(J160*ValTimeTruck+(1-J160)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M160)-N160)*ValTimeAuto)+O160-P160)*(H160-Q160)*0.5*(1+TTUprater)^($B160-YearCurrent))","v":0},0,0]
[null,2036,{"$f":"MAX(TREND(C150:C151,B150:B151,B161),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B161),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B161),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B161),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B161),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B161),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C161*E161/G161,K161/G161),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D161*F161/H161,L161/H161),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B161),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B161),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B161)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M161*(I161*ValTimeTruck+(1-I161)*ValTimeAuto)-N161*(J161*ValTimeTruck+(1-J161)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M161)-N161)*ValTimeAuto)+O161-P161)*(H161-Q161)*0.5*(1+TTUprater)^($B161-YearCurrent))","v":0},0,0]
[null,2037,{"$f":"MAX(TREND(C150:C151,B150:B151,B162),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B162),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B162),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B162),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B162),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B162),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C162*E162/G162,K162/G162),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D162*F162/H162,L162/H162),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B162),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B162),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B162)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M162*(I162*ValTimeTruck+(1-I162)*ValTimeAuto)-N162*(J162*ValTimeTruck+(1-J162)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M162)-N162)*ValTimeAuto)+O162-P162)*(H162-Q162)*0.5*(1+TTUprater)^($B162-YearCurrent))","v":0},0,0]
[null,2038,{"$f":"MAX(TREND(C150:C151,B150:B151,B163),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B163),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B163),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B163),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B163),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B163),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C163*E163/G163,K163/G163),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D163*F163/H163,L163/H163),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B163),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B163),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B163)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M163*(I163*ValTimeTruck+(1-I163)*ValTimeAuto)-N163*(J163*ValTimeTruck+(1-J163)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M163)-N163)*ValTimeAuto)+O163-P163)*(H163-Q163)*0.5*(1+TTUprater)^($B163-YearCurrent))","v":0},0,0]
[null,2039,{"$f":"MAX(TREND(C150:C151,B150:B151,B164),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B164),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B164),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B164),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B164),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B164),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C164*E164/G164,K164/G164),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D164*F164/H164,L164/H164),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B164),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B164),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B164)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M164*(I164*ValTimeTruck+(1-I164)*ValTimeAuto)-N164*(J164*ValTimeTruck+(1-J164)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M164)-N164)*ValTimeAuto)+O164-P164)*(H164-Q164)*0.5*(1+TTUprater)^($B164-YearCurrent))","v":0},0,0]
[null,2040,{"$f":"MAX(TREND(C150:C151,B150:B151,B165),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B165),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B165),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B165),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B165),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B165),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C165*E165/G165,K165/G165),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D165*F165/H165,L165/H165),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B165),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B165),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B165)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M165*(I165*ValTimeTruck+(1-I165)*ValTimeAuto)-N165*(J165*ValTimeTruck+(1-J165)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M165)-N165)*ValTimeAuto)+O165-P165)*(H165-Q165)*0.5*(1+TTUprater)^($B165-YearCurrent))","v":0},0,0]
[null,2041,{"$f":"MAX(TREND(C150:C151,B150:B151,B166),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B166),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B166),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B166),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B166),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B166),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C166*E166/G166,K166/G166),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D166*F166/H166,L166/H166),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B166),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B166),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B166)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M166*(I166*ValTimeTruck+(1-I166)*ValTimeAuto)-N166*(J166*ValTimeTruck+(1-J166)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M166)-N166)*ValTimeAuto)+O166-P166)*(H166-Q166)*0.5*(1+TTUprater)^($B166-YearCurrent))","v":0},0,0]
[null,2042,{"$f":"MAX(TREND(C150:C151,B150:B151,B167),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B167),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B167),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B167),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B167),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B167),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C167*E167/G167,K167/G167),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D167*F167/H167,L167/H167),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B167),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B167),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B167)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M167*(I167*ValTimeTruck+(1-I167)*ValTimeAuto)-N167*(J167*ValTimeTruck+(1-J167)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M167)-N167)*ValTimeAuto)+O167-P167)*(H167-Q167)*0.5*(1+TTUprater)^($B167-YearCurrent))","v":0},0,0]
[null,2043,{"$f":"MAX(TREND(C150:C151,B150:B151,B168),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B168),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B168),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B168),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B168),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B168),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C168*E168/G168,K168/G168),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D168*F168/H168,L168/H168),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B168),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B168),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B168)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M168*(I168*ValTimeTruck+(1-I168)*ValTimeAuto)-N168*(J168*ValTimeTruck+(1-J168)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M168)-N168)*ValTimeAuto)+O168-P168)*(H168-Q168)*0.5*(1+TTUprater)^($B168-YearCurrent))","v":0},0,0]
[null,2044,{"$f":"MAX(TREND(C150:C151,B150:B151,B169),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B169),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B169),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B169),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B169),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B169),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C169*E169/G169,K169/G169),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D169*F169/H169,L169/H169),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B169),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B169),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B169)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M169*(I169*ValTimeTruck+(1-I169)*ValTimeAuto)-N169*(J169*ValTimeTruck+(1-J169)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M169)-N169)*ValTimeAuto)+O169-P169)*(H169-Q169)*0.5*(1+TTUprater)^($B169-YearCurrent))","v":0},0,0]
[null,2045,{"$f":"MAX(TREND(C150:C151,B150:B151,B170),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B170),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B170),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B170),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B170),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B170),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C170*E170/G170,K170/G170),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D170*F170/H170,L170/H170),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B170),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B170),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B170)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M170*(I170*ValTimeTruck+(1-I170)*ValTimeAuto)-N170*(J170*ValTimeTruck+(1-J170)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M170)-N170)*ValTimeAuto)+O170-P170)*(H170-Q170)*0.5*(1+TTUprater)^($B170-YearCurrent))","v":0},0,0]
[null,2046,{"$f":"MAX(TREND(C150:C151,B150:B151,B171),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B171),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B171),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B171),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B171),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B171),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C171*E171/G171,K171/G171),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D171*F171/H171,L171/H171),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B171),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B171),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B171)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M171*(I171*ValTimeTruck+(1-I171)*ValTimeAuto)-N171*(J171*ValTimeTruck+(1-J171)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M171)-N171)*ValTimeAuto)+O171-P171)*(H171-Q171)*0.5*(1+TTUprater)^($B171-YearCurrent))","v":0},0,0]
[null,2047,{"$f":"MAX(TREND(C150:C151,B150:B151,B172),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B172),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B172),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B172),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B172),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B172),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C172*E172/G172,K172/G172),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D172*F172/H172,L172/H172),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B172),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B172),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B172)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M172*(I172*ValTimeTruck+(1-I172)*ValTimeAuto)-N172*(J172*ValTimeTruck+(1-J172)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M172)-N172)*ValTimeAuto)+O172-P172)*(H172-Q172)*0.5*(1+TTUprater)^($B172-YearCurrent))","v":0},0,0]
[null,2048,{"$f":"MAX(TREND(C150:C151,B150:B151,B173),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B173),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B173),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B173),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B173),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B173),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C173*E173/G173,K173/G173),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D173*F173/H173,L173/H173),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B173),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B173),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B173)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M173*(I173*ValTimeTruck+(1-I173)*ValTimeAuto)-N173*(J173*ValTimeTruck+(1-J173)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M173)-N173)*ValTimeAuto)+O173-P173)*(H173-Q173)*0.5*(1+TTUprater)^($B173-YearCurrent))","v":0},0,0]
[null,2049,{"$f":"MAX(TREND(C150:C151,B150:B151,B174),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B174),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B174),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B174),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B174),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B174),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C174*E174/G174,K174/G174),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D174*F174/H174,L174/H174),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B174),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B174),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B174)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M174*(I174*ValTimeTruck+(1-I174)*ValTimeAuto)-N174*(J174*ValTimeTruck+(1-J174)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M174)-N174)*ValTimeAuto)+O174-P174)*(H174-Q174)*0.5*(1+TTUprater)^($B174-YearCurrent))","v":0},0,0]
[null,2050,{"$f":"MAX(TREND(C150:C151,B150:B151,B175),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B175),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B175),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B175),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B175),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B175),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C175*E175/G175,K175/G175),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D175*F175/H175,L175/H175),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B175),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B175),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B175)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M175*(I175*ValTimeTruck+(1-I175)*ValTimeAuto)-N175*(J175*ValTimeTruck+(1-J175)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M175)-N175)*ValTimeAuto)+O175-P175)*(H175-Q175)*0.5*(1+TTUprater)^($B175-YearCurrent))","v":0},0,0]
[null,2051,{"$f":"MAX(TREND(C150:C151,B150:B151,B176),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B176),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B176),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B176),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B176),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B176),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C176*E176/G176,K176/G176),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D176*F176/H176,L176/H176),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B176),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B176),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B176)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M176*(I176*ValTimeTruck+(1-I176)*ValTimeAuto)-N176*(J176*ValTimeTruck+(1-J176)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M176)-N176)*ValTimeAuto)+O176-P176)*(H176-Q176)*0.5*(1+TTUprater)^($B176-YearCurrent))","v":0},0,0]
[null,2052,{"$f":"MAX(TREND(C150:C151,B150:B151,B177),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B177),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B177),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B177),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B177),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B177),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C177*E177/G177,K177/G177),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D177*F177/H177,L177/H177),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B177),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B177),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B177)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M177*(I177*ValTimeTruck+(1-I177)*ValTimeAuto)-N177*(J177*ValTimeTruck+(1-J177)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M177)-N177)*ValTimeAuto)+O177-P177)*(H177-Q177)*0.5*(1+TTUprater)^($B177-YearCurrent))","v":0},0,0]
[null,2053,{"$f":"MAX(TREND(C150:C151,B150:B151,B178),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B178),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B178),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B178),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B178),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B178),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C178*E178/G178,K178/G178),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D178*F178/H178,L178/H178),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B178),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B178),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B178)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M178*(I178*ValTimeTruck+(1-I178)*ValTimeAuto)-N178*(J178*ValTimeTruck+(1-J178)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M178)-N178)*ValTimeAuto)+O178-P178)*(H178-Q178)*0.5*(1+TTUprater)^($B178-YearCurrent))","v":0},0,0]
[null,2054,{"$f":"MAX(TREND(C150:C151,B150:B151,B179),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B179),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B179),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B179),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B179),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B179),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C179*E179/G179,K179/G179),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D179*F179/H179,L179/H179),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B179),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B179),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B179)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M179*(I179*ValTimeTruck+(1-I179)*ValTimeAuto)-N179*(J179*ValTimeTruck+(1-J179)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M179)-N179)*ValTimeAuto)+O179-P179)*(H179-Q179)*0.5*(1+TTUprater)^($B179-YearCurrent))","v":0},0,0]
[null,2055,{"$f":"MAX(TREND(C150:C151,B150:B151,B180),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B180),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B180),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B180),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B180),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B180),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C180*E180/G180,K180/G180),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D180*F180/H180,L180/H180),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B180),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B180),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B180)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M180*(I180*ValTimeTruck+(1-I180)*ValTimeAuto)-N180*(J180*ValTimeTruck+(1-J180)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M180)-N180)*ValTimeAuto)+O180-P180)*(H180-Q180)*0.5*(1+TTUprater)^($B180-YearCurrent))","v":0},0,0]
[null,2056,{"$f":"MAX(TREND(C150:C151,B150:B151,B181),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B181),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B181),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B181),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B181),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B181),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C181*E181/G181,K181/G181),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D181*F181/H181,L181/H181),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B181),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B181),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B181)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M181*(I181*ValTimeTruck+(1-I181)*ValTimeAuto)-N181*(J181*ValTimeTruck+(1-J181)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M181)-N181)*ValTimeAuto)+O181-P181)*(H181-Q181)*0.5*(1+TTUprater)^($B181-YearCurrent))","v":0},0,0]
[null,2057,{"$f":"MAX(TREND(C150:C151,B150:B151,B182),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B182),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B182),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B182),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B182),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B182),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C182*E182/G182,K182/G182),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D182*F182/H182,L182/H182),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B182),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B182),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B182)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M182*(I182*ValTimeTruck+(1-I182)*ValTimeAuto)-N182*(J182*ValTimeTruck+(1-J182)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M182)-N182)*ValTimeAuto)+O182-P182)*(H182-Q182)*0.5*(1+TTUprater)^($B182-YearCurrent))","v":0},0,0]
[null,2058,{"$f":"MAX(TREND(C150:C151,B150:B151,B183),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B183),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B183),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B183),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B183),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B183),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C183*E183/G183,K183/G183),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D183*F183/H183,L183/H183),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B183),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B183),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B183)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M183*(I183*ValTimeTruck+(1-I183)*ValTimeAuto)-N183*(J183*ValTimeTruck+(1-J183)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M183)-N183)*ValTimeAuto)+O183-P183)*(H183-Q183)*0.5*(1+TTUprater)^($B183-YearCurrent))","v":0},0,0]
[null,2059,{"$f":"MAX(TREND(C150:C151,B150:B151,B184),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B184),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B184),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B184),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B184),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B184),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C184*E184/G184,K184/G184),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D184*F184/H184,L184/H184),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B184),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B184),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B184)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M184*(I184*ValTimeTruck+(1-I184)*ValTimeAuto)-N184*(J184*ValTimeTruck+(1-J184)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M184)-N184)*ValTimeAuto)+O184-P184)*(H184-Q184)*0.5*(1+TTUprater)^($B184-YearCurrent))","v":0},0,0]
[null,2060,{"$f":"MAX(TREND(C150:C151,B150:B151,B185),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B185),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B185),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B185),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B185),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B185),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C185*E185/G185,K185/G185),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D185*F185/H185,L185/H185),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B185),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B185),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B185)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M185*(I185*ValTimeTruck+(1-I185)*ValTimeAuto)-N185*(J185*ValTimeTruck+(1-J185)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M185)-N185)*ValTimeAuto)+O185-P185)*(H185-Q185)*0.5*(1+TTUprater)^($B185-YearCurrent))","v":0},0,0]
[null,2061,{"$f":"MAX(TREND(C150:C151,B150:B151,B186),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B186),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B186),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B186),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B186),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B186),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C186*E186/G186,K186/G186),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D186*F186/H186,L186/H186),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B186),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B186),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B186)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M186*(I186*ValTimeTruck+(1-I186)*ValTimeAuto)-N186*(J186*ValTimeTruck+(1-J186)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M186)-N186)*ValTimeAuto)+O186-P186)*(H186-Q186)*0.5*(1+TTUprater)^($B186-YearCurrent))","v":0},0,0]
[null,2062,{"$f":"MAX(TREND(C150:C151,B150:B151,B187),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B187),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B187),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B187),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B187),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B187),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C187*E187/G187,K187/G187),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D187*F187/H187,L187/H187),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B187),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B187),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B187)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M187*(I187*ValTimeTruck+(1-I187)*ValTimeAuto)-N187*(J187*ValTimeTruck+(1-J187)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M187)-N187)*ValTimeAuto)+O187-P187)*(H187-Q187)*0.5*(1+TTUprater)^($B187-YearCurrent))","v":0},0,0]
[null,2063,{"$f":"MAX(TREND(C150:C151,B150:B151,B188),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B188),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B188),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B188),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B188),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B188),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C188*E188/G188,K188/G188),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D188*F188/H188,L188/H188),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B188),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B188),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B188)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M188*(I188*ValTimeTruck+(1-I188)*ValTimeAuto)-N188*(J188*ValTimeTruck+(1-J188)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M188)-N188)*ValTimeAuto)+O188-P188)*(H188-Q188)*0.5*(1+TTUprater)^($B188-YearCurrent))","v":0},0,0]
[null,2064,{"$f":"MAX(TREND(C150:C151,B150:B151,B189),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B189),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B189),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B189),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B189),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B189),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C189*E189/G189,K189/G189),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D189*F189/H189,L189/H189),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B189),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B189),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B189)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M189*(I189*ValTimeTruck+(1-I189)*ValTimeAuto)-N189*(J189*ValTimeTruck+(1-J189)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M189)-N189)*ValTimeAuto)+O189-P189)*(H189-Q189)*0.5*(1+TTUprater)^($B189-YearCurrent))","v":0},0,0]
[null,2065,{"$f":"MAX(TREND(C150:C151,B150:B151,B190),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B190),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B190),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B190),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B190),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B190),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C190*E190/G190,K190/G190),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D190*F190/H190,L190/H190),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B190),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B190),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B190)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M190*(I190*ValTimeTruck+(1-I190)*ValTimeAuto)-N190*(J190*ValTimeTruck+(1-J190)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M190)-N190)*ValTimeAuto)+O190-P190)*(H190-Q190)*0.5*(1+TTUprater)^($B190-YearCurrent))","v":0},0,0]
[null,2066,{"$f":"MAX(TREND(C150:C151,B150:B151,B191),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B191),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B191),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B191),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B191),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B191),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C191*E191/G191,K191/G191),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D191*F191/H191,L191/H191),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B191),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B191),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B191)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M191*(I191*ValTimeTruck+(1-I191)*ValTimeAuto)-N191*(J191*ValTimeTruck+(1-J191)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M191)-N191)*ValTimeAuto)+O191-P191)*(H191-Q191)*0.5*(1+TTUprater)^($B191-YearCurrent))","v":0},0,0]
[null,2067,{"$f":"MAX(TREND(C150:C151,B150:B151,B192),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B192),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B192),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B192),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B192),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B192),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C192*E192/G192,K192/G192),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D192*F192/H192,L192/H192),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B192),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B192),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B192)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M192*(I192*ValTimeTruck+(1-I192)*ValTimeAuto)-N192*(J192*ValTimeTruck+(1-J192)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M192)-N192)*ValTimeAuto)+O192-P192)*(H192-Q192)*0.5*(1+TTUprater)^($B192-YearCurrent))","v":0},0,0]
[null,2068,{"$f":"MAX(TREND(C150:C151,B150:B151,B193),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B193),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B193),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B193),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B193),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B193),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C193*E193/G193,K193/G193),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D193*F193/H193,L193/H193),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B193),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B193),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B193)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M193*(I193*ValTimeTruck+(1-I193)*ValTimeAuto)-N193*(J193*ValTimeTruck+(1-J193)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M193)-N193)*ValTimeAuto)+O193-P193)*(H193-Q193)*0.5*(1+TTUprater)^($B193-YearCurrent))","v":0},0,0]
[null,2069,{"$f":"MAX(TREND(C150:C151,B150:B151,B194),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B194),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B194),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B194),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B194),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B194),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C194*E194/G194,K194/G194),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D194*F194/H194,L194/H194),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B194),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B194),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B194)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M194*(I194*ValTimeTruck+(1-I194)*ValTimeAuto)-N194*(J194*ValTimeTruck+(1-J194)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M194)-N194)*ValTimeAuto)+O194-P194)*(H194-Q194)*0.5*(1+TTUprater)^($B194-YearCurrent))","v":0},0,0]
[null,2070,{"$f":"MAX(TREND(C150:C151,B150:B151,B195),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B195),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B195),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B195),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B195),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B195),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C195*E195/G195,K195/G195),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D195*F195/H195,L195/H195),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B195),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B195),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B195)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M195*(I195*ValTimeTruck+(1-I195)*ValTimeAuto)-N195*(J195*ValTimeTruck+(1-J195)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M195)-N195)*ValTimeAuto)+O195-P195)*(H195-Q195)*0.5*(1+TTUprater)^($B195-YearCurrent))","v":0},0,0]
[null,2071,{"$f":"MAX(TREND(C150:C151,B150:B151,B196),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B196),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B196),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B196),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B196),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B196),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C196*E196/G196,K196/G196),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D196*F196/H196,L196/H196),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B196),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B196),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B196)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M196*(I196*ValTimeTruck+(1-I196)*ValTimeAuto)-N196*(J196*ValTimeTruck+(1-J196)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M196)-N196)*ValTimeAuto)+O196-P196)*(H196-Q196)*0.5*(1+TTUprater)^($B196-YearCurrent))","v":0},0,0]
[null,2072,{"$f":"MAX(TREND(C150:C151,B150:B151,B197),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B197),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B197),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B197),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B197),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B197),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C197*E197/G197,K197/G197),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D197*F197/H197,L197/H197),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B197),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B197),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B197)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M197*(I197*ValTimeTruck+(1-I197)*ValTimeAuto)-N197*(J197*ValTimeTruck+(1-J197)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M197)-N197)*ValTimeAuto)+O197-P197)*(H197-Q197)*0.5*(1+TTUprater)^($B197-YearCurrent))","v":0},0,0]
[null,2073,{"$f":"MAX(TREND(C150:C151,B150:B151,B198),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B198),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B198),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B198),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B198),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B198),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C198*E198/G198,K198/G198),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D198*F198/H198,L198/H198),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B198),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B198),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B198)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M198*(I198*ValTimeTruck+(1-I198)*ValTimeAuto)-N198*(J198*ValTimeTruck+(1-J198)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M198)-N198)*ValTimeAuto)+O198-P198)*(H198-Q198)*0.5*(1+TTUprater)^($B198-YearCurrent))","v":0},0,0]
[null,2074,{"$f":"MAX(TREND(C150:C151,B150:B151,B199),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B199),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B199),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B199),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B199),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B199),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C199*E199/G199,K199/G199),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D199*F199/H199,L199/H199),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B199),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B199),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B199)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M199*(I199*ValTimeTruck+(1-I199)*ValTimeAuto)-N199*(J199*ValTimeTruck+(1-J199)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M199)-N199)*ValTimeAuto)+O199-P199)*(H199-Q199)*0.5*(1+TTUprater)^($B199-YearCurrent))","v":0},0,0]
[null,2075,{"$f":"MAX(TREND(C150:C151,B150:B151,B200),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B200),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B200),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B200),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B200),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B200),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C200*E200/G200,K200/G200),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D200*F200/H200,L200/H200),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B200),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B200),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B200)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M200*(I200*ValTimeTruck+(1-I200)*ValTimeAuto)-N200*(J200*ValTimeTruck+(1-J200)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M200)-N200)*ValTimeAuto)+O200-P200)*(H200-Q200)*0.5*(1+TTUprater)^($B200-YearCurrent))","v":0},0,0]
[null,2076,{"$f":"MAX(TREND(C150:C151,B150:B151,B201),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B201),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B201),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B201),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B201),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B201),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C201*E201/G201,K201/G201),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D201*F201/H201,L201/H201),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B201),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B201),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B201)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M201*(I201*ValTimeTruck+(1-I201)*ValTimeAuto)-N201*(J201*ValTimeTruck+(1-J201)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M201)-N201)*ValTimeAuto)+O201-P201)*(H201-Q201)*0.5*(1+TTUprater)^($B201-YearCurrent))","v":0},0,0]
[null,2077,{"$f":"MAX(TREND(C150:C151,B150:B151,B202),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B202),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B202),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B202),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B202),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B202),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C202*E202/G202,K202/G202),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D202*F202/H202,L202/H202),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B202),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B202),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B202)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M202*(I202*ValTimeTruck+(1-I202)*ValTimeAuto)-N202*(J202*ValTimeTruck+(1-J202)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M202)-N202)*ValTimeAuto)+O202-P202)*(H202-Q202)*0.5*(1+TTUprater)^($B202-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T153:T202)","v":0}]
[]
[]
[4,{"$f":"PARAMETERS!$J$12","v":"Highway"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B207=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B207=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2033},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1NB,,3))*AnnualFactor","v":6697750},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1B,,3))*AnnualFactor","v":3763150},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,8),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,3)),0),0)","v":1.67},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,8),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,3)),0),0)","v":1.6700000000000002},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1NB,,1))*AnnualFactor","v":16096500},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1B,,1))*AnnualFactor","v":17097330},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,9),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,3)),0),0)","v":0.15},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,9),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,3)),0),0)","v":0.15},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,C213*E213/G213,K213/G213),0)","v":0.69488662131519274},{"$f":"IFERROR(IF(B207=Hwy,D213*F213/H213,L213/H213),0)","v":0.36756970240382569},{"$f":"IFERROR(IF(E213=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,1)))),0)","v":0},{"$f":"IFERROR(IF(F213=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,1)))),0)","v":0},{"$f":"IFERROR($H213-SUMIF('Consumer Surplus'!$C$277:$C$280,B207,'Consumer Surplus'!$G$277:$G$280),0)","v":16096500},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M213*(I213*ValTimeTruck+(1-I213)*ValTimeAuto)-N213*(J213*ValTimeTruck+(1-J213)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M213)-N213)*ValTimeAuto)+O213-P213)*(H213-Q213)*0.5*(1+TTUprater)^($B213-YearCurrent))","v":3212825.1155894776},{"$f":"SUM(R213:R213)","v":3212825.1155894776},{"$f":"S213/(1+DiscRate)^(B213-YearCurrent)","v":2170469.5287958556}]
[null,{"$f":"YearLast","v":2043},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20NB,,3))*AnnualFactor","v":17520000},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20B,,3))*AnnualFactor","v":9843685},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,8),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,3)),0),0)","v":1.67},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,8),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,3)),0),0)","v":1.67},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20NB,,1))*AnnualFactor","v":23773545},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20B,,1))*AnnualFactor","v":25251795},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,9),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,3)),0),0)","v":0.15},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,9),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,3)),0),0)","v":0.15},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,C214*E214/G214,K214/G214),0)","v":1.2307125420293861},{"$f":"IFERROR(IF(B207=Hwy,D214*F214/H214,L214/H214),0)","v":0.65100140207854529},{"$f":"IFERROR(IF(E214=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,1)))),0)","v":0},{"$f":"IFERROR(IF(F214=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,1)))),0)","v":0},{"$f":"IFERROR($H214-SUMIF('Consumer Surplus'!$C$277:$C$280,B207,'Consumer Surplus'!$K$277:$K$280),0)","v":23773545},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M214*(I214*ValTimeTruck+(1-I214)*ValTimeAuto)-N214*(J214*ValTimeTruck+(1-J214)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),8)),M214)-N214)*ValTimeAuto)+O214-P214)*(H214-Q214)*0.5*(1+TTUprater)^($B214-YearCurrent))","v":8404615.5127415787},{"$f":"SUM(R214:R214)","v":8404615.5127415787},{"$f":"S214/(1+DiscRate)^(B214-YearCurrent)","v":3835756.8078561355}]
[]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C213:C214,B213:B214,B216),0)","v":1286625},{"$f":"MAX(TREND(D213:D214,B213:B214,B216),0)","v":722882.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B216),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B216),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B216),0)","v":12257977.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B216),0)","v":13020097.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B216),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B216),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B216),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B216),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C216*E216/G216,K216/G216),0)","v":0.17528697128053955},{"$f":"IFERROR(IF(B207=Hwy,D216*F216/H216,L216/H216),0)","v":9.2719257670689503E-2},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B216),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B216),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B216)","v":12257977.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M216*(I216*ValTimeTruck+(1-I216)*ValTimeAuto)-N216*(J216*ValTimeTruck+(1-J216)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M216)-N216)*ValTimeAuto)+O216-P216)*(H216-Q216)*0.5*(1+TTUprater)^($B216-YearCurrent))","v":617151.70657834376},{"$f":"SUM(R216:R216)","v":617151.70657834376},{"$f":"S216/(1+DiscRate)^(B216-YearCurrent)","v":507253.71661953436}]
[null,{"$f":"B216+1","v":2029},{"$f":"MAX(TREND(C213:C214,B213:B214,B217),0)","v":2368850},{"$f":"MAX(TREND(D213:D214,B213:B214,B217),0)","v":1330936},{"$f":"MAX(TREND(E213:E214,B213:B214,B217),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B217),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B217),0)","v":13025682},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B217),0)","v":13835544},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B217),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B217),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B217),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B217),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C217*E217/G217,K217/G217),0)","v":0.30370613223937143},{"$f":"IFERROR(IF(B207=Hwy,D217*F217/H217,L217/H217),0)","v":0.16064876957494409},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B217),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B217),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B217)","v":13025682},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M217*(I217*ValTimeTruck+(1-I217)*ValTimeAuto)-N217*(J217*ValTimeTruck+(1-J217)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M217)-N217)*ValTimeAuto)+O217-P217)*(H217-Q217)*0.5*(1+TTUprater)^($B217-YearCurrent))","v":1136264.7994667727},1136264.7994667727,898006.57609444158]
[null,{"$f":"B217+1","v":2030},{"$f":"MAX(TREND(C213:C214,B213:B214,B218),0)","v":3451075},{"$f":"MAX(TREND(D213:D214,B213:B214,B218),0)","v":1938989.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B218),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B218),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B218),0)","v":13793386.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B218),0)","v":14650990.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B218),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B218),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B218),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B218),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C218*E218/G218,K218/G218),0)","v":0.41783033122431534},{"$f":"IFERROR(IF(B207=Hwy,D218*F218/H218,L218/H218),0)","v":0.2210166244391463},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B218),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B218),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B218)","v":13793386.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M218*(I218*ValTimeTruck+(1-I218)*ValTimeAuto)-N218*(J218*ValTimeTruck+(1-J218)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M218)-N218)*ValTimeAuto)+O218-P218)*(H218-Q218)*0.5*(1+TTUprater)^($B218-YearCurrent))","v":1655390.4891655773},1655390.4891655773,1257960.7205221993]
[null,2031,{"$f":"MAX(TREND(C213:C214,B213:B214,B219),0)","v":4533300},{"$f":"MAX(TREND(D213:D214,B213:B214,B219),0)","v":2547043},{"$f":"MAX(TREND(E213:E214,B213:B214,B219),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B219),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B219),0)","v":14561091},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B219),0)","v":15466437},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B219),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B219),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B219),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B219),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C219*E219/G219,K219/G219),0)","v":0.5199205883680007},{"$f":"IFERROR(IF(B207=Hwy,D219*F219/H219,L219/H219),0)","v":0.27501885599120213},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B219),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B219),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B219)","v":14561091},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M219*(I219*ValTimeTruck+(1-I219)*ValTimeAuto)-N219*(J219*ValTimeTruck+(1-J219)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M219)-N219)*ValTimeAuto)+O219-P219)*(H219-Q219)*0.5*(1+TTUprater)^($B219-YearCurrent))","v":2174526.7832724722},2174526.7832724722,1588905.4210516671]
[null,2032,{"$f":"MAX(TREND(C213:C214,B213:B214,B220),0)","v":5615525},{"$f":"MAX(TREND(D213:D214,B213:B214,B220),0)","v":3155096.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B220),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B220),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B220),0)","v":15328795.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B220),0)","v":16281883.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B220),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B220),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B220),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B220),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C220*E220/G220,K220/G220),0)","v":0.61178497358125761},{"$f":"IFERROR(IF(B207=Hwy,D220*F220/H220,L220/H220),0)","v":0.32361189385736611},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B220),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B220),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B220)","v":15328795.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M220*(I220*ValTimeTruck+(1-I220)*ValTimeAuto)-N220*(J220*ValTimeTruck+(1-J220)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M220)-N220)*ValTimeAuto)+O220-P220)*(H220-Q220)*0.5*(1+TTUprater)^($B220-YearCurrent))","v":2693672.0885188249},2693672.0885188249,1892538.2793922517]
[null,2033,{"$f":"MAX(TREND(C213:C214,B213:B214,B221),0)","v":6697750},{"$f":"MAX(TREND(D213:D214,B213:B214,B221),0)","v":3763150},{"$f":"MAX(TREND(E213:E214,B213:B214,B221),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B221),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B221),0)","v":16096500},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B221),0)","v":17097330},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B221),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B221),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B221),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B221),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C221*E221/G221,K221/G221),0)","v":0.69488662131519274},{"$f":"IFERROR(IF(B207=Hwy,D221*F221/H221,L221/H221),0)","v":0.36756970240382569},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B221),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B221),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B221)","v":16096500},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M221*(I221*ValTimeTruck+(1-I221)*ValTimeAuto)-N221*(J221*ValTimeTruck+(1-J221)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M221)-N221)*ValTimeAuto)+O221-P221)*(H221-Q221)*0.5*(1+TTUprater)^($B221-YearCurrent))","v":3212825.1155894776},3212825.1155894776,2170469.5287958556]
[null,2034,{"$f":"MAX(TREND(C213:C214,B213:B214,B222),0)","v":7779975},{"$f":"MAX(TREND(D213:D214,B213:B214,B222),0)","v":4371203.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B222),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B222),0)","v":1.6700000000000002},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B222),0)","v":16864204.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B222),0)","v":17912776.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B222),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B222),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B222),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B222),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C222*E222/G222,K222/G222),0)","v":0.77042224256708935},{"$f":"IFERROR(IF(B207=Hwy,D222*F222/H222,L222/H222),0)","v":0.4075253127285991},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B222),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B222),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B222)","v":16864204.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M222*(I222*ValTimeTruck+(1-I222)*ValTimeAuto)-N222*(J222*ValTimeTruck+(1-J222)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M222)-N222)*ValTimeAuto)+O222-P222)*(H222-Q222)*0.5*(1+TTUprater)^($B222-YearCurrent))","v":3731984.809939492},3731984.809939492,2424226.1694204607]
[null,2035,{"$f":"MAX(TREND(C213:C214,B213:B214,B223),0)","v":8862200},{"$f":"MAX(TREND(D213:D214,B213:B214,B223),0)","v":4979257},{"$f":"MAX(TREND(E213:E214,B213:B214,B223),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B223),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B223),0)","v":17631909},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B223),0)","v":18728223},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B223),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B223),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B223),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B223),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C223*E223/G223,K223/G223),0)","v":0.83938012611113177},{"$f":"IFERROR(IF(B207=Hwy,D223*F223/H223,L223/H223),0)","v":0.44400150457413923},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B223),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B223),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B223)","v":17631909},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M223*(I223*ValTimeTruck+(1-I223)*ValTimeAuto)-N223*(J223*ValTimeTruck+(1-J223)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M223)-N223)*ValTimeAuto)+O223-P223)*(H223-Q223)*0.5*(1+TTUprater)^($B223-YearCurrent))","v":4251150.3006844092},4251150.3006844092,2655255.9351288886]
[null,2036,{"$f":"MAX(TREND(C213:C214,B213:B214,B224),0)","v":9944425},{"$f":"MAX(TREND(D213:D214,B213:B214,B224),0)","v":5587310.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B224),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B224),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B224),0)","v":18399613.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B224),0)","v":19543669.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B224),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B224),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B224),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B224),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C224*E224/G224,K224/G224),0)","v":0.90258361948744192},{"$f":"IFERROR(IF(B207=Hwy,D224*F224/H224,L224/H224),0)","v":0.47743380714660572},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B224),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B224),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B224)","v":18399613.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M224*(I224*ValTimeTruck+(1-I224)*ValTimeAuto)-N224*(J224*ValTimeTruck+(1-J224)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M224)-N224)*ValTimeAuto)+O224-P224)*(H224-Q224)*0.5*(1+TTUprater)^($B224-YearCurrent))","v":4770320.8622854017},4770320.8622854017,2864931.0924362442]
[null,2037,{"$f":"MAX(TREND(C213:C214,B213:B214,B225),0)","v":11026650},{"$f":"MAX(TREND(D213:D214,B213:B214,B225),0)","v":6195364},{"$f":"MAX(TREND(E213:E214,B213:B214,B225),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B225),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B225),0)","v":19167318},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B225),0)","v":20359116},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B225),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B225),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B225),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B225),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C225*E225/G225,K225/G225),0)","v":0.96072416078243184},{"$f":"IFERROR(IF(B207=Hwy,D225*F225/H225,L225/H225),0)","v":0.50818797240508862},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B225),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B225),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B225)","v":19167318},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M225*(I225*ValTimeTruck+(1-I225)*ValTimeAuto)-N225*(J225*ValTimeTruck+(1-J225)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M225)-N225)*ValTimeAuto)+O225-P225)*(H225-Q225)*0.5*(1+TTUprater)^($B225-YearCurrent))","v":5289495.8854420269},5289495.8854420269,3054552.0745312353]
[null,2038,{"$f":"MAX(TREND(C213:C214,B213:B214,B226),0)","v":12108875},{"$f":"MAX(TREND(D213:D214,B213:B214,B226),0)","v":6803417.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B226),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B226),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B226),0)","v":19935022.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B226),0)","v":21174562.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B226),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B226),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B226),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B226),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C226*E226/G226,K226/G226),0)","v":1.0143866780185475},{"$f":"IFERROR(IF(B207=Hwy,D226*F226/H226,L226/H226),0)","v":0.53657341090282262},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B226),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B226),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B226)","v":19935022.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M226*(I226*ValTimeTruck+(1-I226)*ValTimeAuto)-N226*(J226*ValTimeTruck+(1-J226)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M226)-N226)*ValTimeAuto)+O226-P226)*(H226-Q226)*0.5*(1+TTUprater)^($B226-YearCurrent))","v":5808674.8547105361},5808674.8547105361,3225350.9546239497]
[null,2039,{"$f":"MAX(TREND(C213:C214,B213:B214,B227),0)","v":13191100},{"$f":"MAX(TREND(D213:D214,B213:B214,B227),0)","v":7411471},{"$f":"MAX(TREND(E213:E214,B213:B214,B227),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B227),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B227),0)","v":20702727},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B227),0)","v":21990009},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B227),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B227),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B227),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B227),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C227*E227/G227,K227/G227),0)","v":1.0640693373389891},{"$f":"IFERROR(IF(B207=Hwy,D227*F227/H227,L227/H227),0)","v":0.56285363821360879},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B227),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B227),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B227)","v":20702727},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M227*(I227*ValTimeTruck+(1-I227)*ValTimeAuto)-N227*(J227*ValTimeTruck+(1-J227)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M227)-N227)*ValTimeAuto)+O227-P227)*(H227-Q227)*0.5*(1+TTUprater)^($B227-YearCurrent))","v":6327857.331101886},6327857.331101886,3378494.763648883]
[null,2040,{"$f":"MAX(TREND(C213:C214,B213:B214,B228),0)","v":14273325},{"$f":"MAX(TREND(D213:D214,B213:B214,B228),0)","v":8019524.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B228),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B228),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B228),0)","v":21470431.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B228),0)","v":22805455.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B228),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B228),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B228),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B228),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C228*E228/G228,K228/G228),0)","v":1.1101990544530975},{"$f":"IFERROR(IF(B207=Hwy,D228*F228/H228,L228/H228),0)","v":0.58725448018348059},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B228),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B228),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B228)","v":21470431.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M228*(I228*ValTimeTruck+(1-I228)*ValTimeAuto)-N228*(J228*ValTimeTruck+(1-J228)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M228)-N228)*ValTimeAuto)+O228-P228)*(H228-Q228)*0.5*(1+TTUprater)^($B228-YearCurrent))","v":6847042.9384131636},6847042.9384131636,3515088.6577796084]
[null,2041,{"$f":"MAX(TREND(C213:C214,B213:B214,B229),0)","v":15355550},{"$f":"MAX(TREND(D213:D214,B213:B214,B229),0)","v":8627578},{"$f":"MAX(TREND(E213:E214,B213:B214,B229),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B229),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B229),0)","v":22238136},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B229),0)","v":23620902},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B229),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B229),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B229),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B229),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C229*E229/G229,K229/G229),0)","v":1.1531437931668373},{"$f":"IFERROR(IF(B207=Hwy,D229*F229/H229,L229/H229),0)","v":0.60997057860025838},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B229),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B229),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B229)","v":22238136},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M229*(I229*ValTimeTruck+(1-I229)*ValTimeAuto)-N229*(J229*ValTimeTruck+(1-J229)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M229)-N229)*ValTimeAuto)+O229-P229)*(H229-Q229)*0.5*(1+TTUprater)^($B229-YearCurrent))","v":7366231.3523901273},7366231.3523901273,3636178.9414149947]
[null,2042,{"$f":"MAX(TREND(C213:C214,B213:B214,B230),0)","v":16437775},{"$f":"MAX(TREND(D213:D214,B213:B214,B230),0)","v":9235631.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B230),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B230),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B230),0)","v":23005840.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B230),0)","v":24436348.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B230),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B230),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B230),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B230),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C230*E230/G230,K230/G230),0)","v":1.1932224015027837},{"$f":"IFERROR(IF(B207=Hwy,D230*F230/H230,L230/H230),0)","v":0.63117059428907718},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B230),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B230),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B230)","v":23005840.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M230*(I230*ValTimeTruck+(1-I230)*ValTimeAuto)-N230*(J230*ValTimeTruck+(1-J230)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M230)-N230)*ValTimeAuto)+O230-P230)*(H230-Q230)*0.5*(1+TTUprater)^($B230-YearCurrent))","v":7885422.2920596683},7885422.2920596683,3742755.9513559332]
[null,2043,{"$f":"MAX(TREND(C213:C214,B213:B214,B231),0)","v":17520000},{"$f":"MAX(TREND(D213:D214,B213:B214,B231),0)","v":9843685},{"$f":"MAX(TREND(E213:E214,B213:B214,B231),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B231),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B231),0)","v":23773545},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B231),0)","v":25251795},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B231),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B231),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B231),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B231),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C231*E231/G231,K231/G231),0)","v":1.2307125420293861},{"$f":"IFERROR(IF(B207=Hwy,D231*F231/H231,L231/H231),0)","v":0.65100140207854529},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B231),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B231),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B231)","v":23773545},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M231*(I231*ValTimeTruck+(1-I231)*ValTimeAuto)-N231*(J231*ValTimeTruck+(1-J231)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M231)-N231)*ValTimeAuto)+O231-P231)*(H231-Q231)*0.5*(1+TTUprater)^($B231-YearCurrent))","v":8404615.5127415787},8404615.5127415787,3835756.8078561355]
[null,2044,{"$f":"MAX(TREND(C213:C214,B213:B214,B232),0)","v":18602225},{"$f":"MAX(TREND(D213:D214,B213:B214,B232),0)","v":10451738.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B232),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B232),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B232),0)","v":24541249.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B232),0)","v":26067241.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B232),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B232),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B232),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B232),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C232*E232/G232,K232/G232),0)","v":1.2658571337209217},{"$f":"IFERROR(IF(B207=Hwy,D232*F232/H232,L232/H232),0)","v":0.66959149839464216},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B232),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B232),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B232)","v":24541249.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M232*(I232*ValTimeTruck+(1-I232)*ValTimeAuto)-N232*(J232*ValTimeTruck+(1-J232)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M232)-N232)*ValTimeAuto)+O232-P232)*(H232-Q232)*0.5*(1+TTUprater)^($B232-YearCurrent))","v":8923810.8003720045},8923810.8003720045,3916068.038134506]
[null,2045,{"$f":"MAX(TREND(C213:C214,B213:B214,B233),0)","v":19684450},{"$f":"MAX(TREND(D213:D214,B213:B214,B233),0)","v":11059792},{"$f":"MAX(TREND(E213:E214,B213:B214,B233),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B233),0)","v":1.67},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B233),0)","v":25308954},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B233),0)","v":26882688},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B233),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B233),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B233),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B233),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C233*E233/G233,K233/G233),0)","v":1.2988696213996043},{"$f":"IFERROR(IF(B207=Hwy,D233*F233/H233,L233/H233),0)","v":0.68705378866875222},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B233),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B233),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B233)","v":25308954},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M233*(I233*ValTimeTruck+(1-I233)*ValTimeAuto)-N233*(J233*ValTimeTruck+(1-J233)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M233)-N233)*ValTimeAuto)+O233-P233)*(H233-Q233)*0.5*(1+TTUprater)^($B233-YearCurrent))","v":9443007.9668599777},9443007.9668599777,3984528.0778011242]
[null,2046,{"$f":"MAX(TREND(C213:C214,B213:B214,B234),0)","v":20766675},{"$f":"MAX(TREND(D213:D214,B213:B214,B234),0)","v":11667845.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B234),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B234),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B234),0)","v":26076658.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B234),0)","v":27698134.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B234),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B234),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B234),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B234),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C234*E234/G234,K234/G234),0)","v":1.3299383143741366},{"$f":"IFERROR(IF(B207=Hwy,D234*F234/H234,L234/H234),0)","v":0.70348788236983961},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B234),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B234),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B234)","v":26076658.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M234*(I234*ValTimeTruck+(1-I234)*ValTimeAuto)-N234*(J234*ValTimeTruck+(1-J234)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M234)-N234)*ValTimeAuto)+O234-P234)*(H234-Q234)*0.5*(1+TTUprater)^($B234-YearCurrent))","v":9962206.8462642096},9962206.8462642096,4041929.6554891318]
[null,2047,{"$f":"MAX(TREND(C213:C214,B213:B214,B235),0)","v":21848900},{"$f":"MAX(TREND(D213:D214,B213:B214,B235),0)","v":12275899},{"$f":"MAX(TREND(E213:E214,B213:B214,B235),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B235),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B235),0)","v":26844363},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B235),0)","v":28513581},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B235),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B235),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B235),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B235),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C235*E235/G235,K235/G235),0)","v":1.359229980610827},{"$f":"IFERROR(IF(B207=Hwy,D235*F235/H235,L235/H235),0)","v":0.71898199422934628},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B235),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B235),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B235)","v":26844363},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M235*(I235*ValTimeTruck+(1-I235)*ValTimeAuto)-N235*(J235*ValTimeTruck+(1-J235)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M235)-N235)*ValTimeAuto)+O235-P235)*(H235-Q235)*0.5*(1+TTUprater)^($B235-YearCurrent))","v":10481407.291625869},10481407.291625869,4089022.0658103186]
[null,2048,{"$f":"MAX(TREND(C213:C214,B213:B214,B236),0)","v":22931125},{"$f":"MAX(TREND(D213:D214,B213:B214,B236),0)","v":12883952.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B236),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B236),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B236),0)","v":27612067.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B236),0)","v":29329027.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B236),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B236),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B236),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B236),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C236*E236/G236,K236/G236),0)","v":1.3868928413274377},{"$f":"IFERROR(IF(B207=Hwy,D236*F236/H236,L236/H236),0)","v":0.73361452830306073},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B236),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B236),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B236)","v":27612067.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M236*(I236*ValTimeTruck+(1-I236)*ValTimeAuto)-N236*(J236*ValTimeTruck+(1-J236)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M236)-N236)*ValTimeAuto)+O236-P236)*(H236-Q236)*0.5*(1+TTUprater)^($B236-YearCurrent))","v":11000609.172329752},11000609.172329752,4126513.3355699596]
[null,2049,{"$f":"MAX(TREND(C213:C214,B213:B214,B237),0)","v":24013350},{"$f":"MAX(TREND(D213:D214,B213:B214,B237),0)","v":13492006},{"$f":"MAX(TREND(E213:E214,B213:B214,B237),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B237),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B237),0)","v":28379772},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B237),0)","v":30144474},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B237),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B237),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B237),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B237),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C237*E237/G237,K237/G237),0)","v":1.4130590795444022},{"$f":"IFERROR(IF(B207=Hwy,D237*F237/H237,L237/H237),0)","v":0.74745540492761608},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B237),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B237),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B237)","v":28379772},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M237*(I237*ValTimeTruck+(1-I237)*ValTimeAuto)-N237*(J237*ValTimeTruck+(1-J237)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M237)-N237)*ValTimeAuto)+O237-P237)*(H237-Q237)*0.5*(1+TTUprater)^($B237-YearCurrent))","v":11519812.371893724},11519812.371893724,4155072.2879907922]
[null,2050,{"$f":"MAX(TREND(C213:C214,B213:B214,B238),0)","v":25095575},{"$f":"MAX(TREND(D213:D214,B213:B214,B238),0)","v":14100059.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B238),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B238),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B238),0)","v":29147476.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B238),0)","v":30959920.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B238),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B238),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B238),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B238),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C238*E238/G238,K238/G238),0)","v":1.4378469522052792},{"$f":"IFERROR(IF(B207=Hwy,D238*F238/H238,L238/H238),0)","v":0.76056717797450402},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B238),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B238),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B238)","v":29147476.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M238*(I238*ValTimeTruck+(1-I238)*ValTimeAuto)-N238*(J238*ValTimeTruck+(1-J238)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M238)-N238)*ValTimeAuto)+O238-P238)*(H238-Q238)*0.5*(1+TTUprater)^($B238-YearCurrent))","v":12039016.786107492},12039016.786107492,4175330.5095103872]
[null,2051,{"$f":"MAX(TREND(C213:C214,B213:B214,B239),0)","v":26177800},{"$f":"MAX(TREND(D213:D214,B213:B214,B239),0)","v":14708113},{"$f":"MAX(TREND(E213:E214,B213:B214,B239),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B239),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B239),0)","v":29915181},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B239),0)","v":31775367},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B239),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B239),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B239),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B239),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C239*E239/G239,K239/G239),0)","v":1.4613625770808474},{"$f":"IFERROR(IF(B207=Hwy,D239*F239/H239,L239/H239),0)","v":0.77300598007255106},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B239),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B239),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B239)","v":29915181},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M239*(I239*ValTimeTruck+(1-I239)*ValTimeAuto)-N239*(J239*ValTimeTruck+(1-J239)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M239)-N239)*ValTimeAuto)+O239-P239)*(H239-Q239)*0.5*(1+TTUprater)^($B239-YearCurrent))","v":12558222.321457969},12558222.321457969,4187884.2235325002]
[null,2052,{"$f":"MAX(TREND(C213:C214,B213:B214,B240),0)","v":27260025},{"$f":"MAX(TREND(D213:D214,B213:B214,B240),0)","v":15316166.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B240),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B240),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B240),0)","v":30682885.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B240),0)","v":32590813.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B240),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B240),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B240),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B240),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C240*E240/G240,K240/G240),0)","v":1.4837014514166211},{"$f":"IFERROR(IF(B207=Hwy,D240*F240/H240,L240/H240),0)","v":0.7848223259293603},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B240),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B240),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B240)","v":30682885.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M240*(I240*ValTimeTruck+(1-I240)*ValTimeAuto)-N240*(J240*ValTimeTruck+(1-J240)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M240)-N240)*ValTimeAuto)+O240-P240)*(H240-Q240)*0.5*(1+TTUprater)^($B240-YearCurrent))","v":13077428.893791048},13077428.893791048,4193296.075332806]
[null,2053,{"$f":"MAX(TREND(C213:C214,B213:B214,B241),0)","v":28342250},{"$f":"MAX(TREND(D213:D214,B213:B214,B241),0)","v":15924220},{"$f":"MAX(TREND(E213:E214,B213:B214,B241),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B241),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B241),0)","v":31450590},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B241),0)","v":33406260},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B241),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B241),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B241),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B241),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C241*E241/G241,K241/G241),0)","v":1.5049497481605274},{"$f":"IFERROR(IF(B207=Hwy,D241*F241/H241,L241/H241),0)","v":0.79606179799833909},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B241),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B241),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B241)","v":31450590},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M241*(I241*ValTimeTruck+(1-I241)*ValTimeAuto)-N241*(J241*ValTimeTruck+(1-J241)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M241)-N241)*ValTimeAuto)+O241-P241)*(H241-Q241)*0.5*(1+TTUprater)^($B241-YearCurrent))","v":13596636.427169334},13596636.427169334,4192096.8321437337]
[null,2054,{"$f":"MAX(TREND(C213:C214,B213:B214,B242),0)","v":29424475},{"$f":"MAX(TREND(D213:D214,B213:B214,B242),0)","v":16532273.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B242),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B242),0)","v":1.6699999999999997},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B242),0)","v":32218294.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B242),0)","v":34221706.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B242),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B242),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B242),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B242),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C242*E242/G242,K242/G242),0)","v":1.5251854268698177},{"$f":"IFERROR(IF(B207=Hwy,D242*F242/H242,L242/H242),0)","v":0.80676563411587887},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B242),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B242),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B242)","v":32218294.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M242*(I242*ValTimeTruck+(1-I242)*ValTimeAuto)-N242*(J242*ValTimeTruck+(1-J242)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M242)-N242)*ValTimeAuto)+O242-P242)*(H242-Q242)*0.5*(1+TTUprater)^($B242-YearCurrent))","v":14115844.852893194},14115844.852893194,4184787.0022725873]
[null,2055,{"$f":"MAX(TREND(C213:C214,B213:B214,B243),0)","v":30506700},{"$f":"MAX(TREND(D213:D214,B213:B214,B243),0)","v":17140327},{"$f":"MAX(TREND(E213:E214,B213:B214,B243),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B243),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B243),0)","v":32985999},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B243),0)","v":35037153},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B243),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B243),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B243),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B243),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C243*E243/G243,K243/G243),0)","v":1.5444791894888494},{"$f":"IFERROR(IF(B207=Hwy,D243*F243/H243,L243/H243),0)","v":0.81697123307935415},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B243),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B243),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B243)","v":32985999},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M243*(I243*ValTimeTruck+(1-I243)*ValTimeAuto)-N243*(J243*ValTimeTruck+(1-J243)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M243)-N243)*ValTimeAuto)+O243-P243)*(H243-Q243)*0.5*(1+TTUprater)^($B243-YearCurrent))","v":14635054.108658545},14635054.108658545,4171838.3769420618]
[null,2056,{"$f":"MAX(TREND(C213:C214,B213:B214,B244),0)","v":31588925},{"$f":"MAX(TREND(D213:D214,B213:B214,B244),0)","v":17748380.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B244),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B244),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B244),0)","v":33753703.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B244),0)","v":35852599.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B244),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B244),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B244),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B244),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C244*E244/G244,K244/G244),0)","v":1.5628953056958623},{"$f":"IFERROR(IF(B207=Hwy,D244*F244/H244,L244/H244),0)","v":0.82671259123065799},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B244),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B244),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B244)","v":33753703.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M244*(I244*ValTimeTruck+(1-I244)*ValTimeAuto)-N244*(J244*ValTimeTruck+(1-J244)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M244)-N244)*ValTimeAuto)+O244-P244)*(H244-Q244)*0.5*(1+TTUprater)^($B244-YearCurrent))","v":15154264.137829514},15154264.137829514,4153695.4983828873]
[null,2057,{"$f":"MAX(TREND(C213:C214,B213:B214,B245),0)","v":32671150},{"$f":"MAX(TREND(D213:D214,B213:B214,B245),0)","v":18356434},{"$f":"MAX(TREND(E213:E214,B213:B214,B245),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B245),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B245),0)","v":34521408},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B245),0)","v":36668046},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B245),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B245),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B245),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B245),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C245*E245/G245,K245/G245),0)","v":1.5804923281228853},{"$f":"IFERROR(IF(B207=Hwy,D245*F245/H245,L245/H245),0)","v":0.8360206807856625},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B245),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B245),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B245)","v":34521408},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M245*(I245*ValTimeTruck+(1-I245)*ValTimeAuto)-N245*(J245*ValTimeTruck+(1-J245)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M245)-N245)*ValTimeAuto)+O245-P245)*(H245-Q245)*0.5*(1+TTUprater)^($B245-YearCurrent))","v":15673474.8888082},15673474.8888082,4130777.0575548853]
[null,2058,{"$f":"MAX(TREND(C213:C214,B213:B214,B246),0)","v":33753375},{"$f":"MAX(TREND(D213:D214,B213:B214,B246),0)","v":18964487.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B246),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B246),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B246),0)","v":35289112.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B246),0)","v":37483492.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B246),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B246),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B246),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B246),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C246*E246/G246,K246/G246),0)","v":1.5973237142192227},{"$f":"IFERROR(IF(B207=Hwy,D246*F246/H246,L246/H246),0)","v":0.84492377878075231},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B246),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B246),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B246)","v":35289112.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M246*(I246*ValTimeTruck+(1-I246)*ValTimeAuto)-N246*(J246*ValTimeTruck+(1-J246)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M246)-N246)*ValTimeAuto)+O246-P246)*(H246-Q246)*0.5*(1+TTUprater)^($B246-YearCurrent))","v":16192686.314486668},16192686.314486668,4103477.2247249936]
[null,2059,{"$f":"MAX(TREND(C213:C214,B213:B214,B247),0)","v":34835600},{"$f":"MAX(TREND(D213:D214,B213:B214,B247),0)","v":19572541},{"$f":"MAX(TREND(E213:E214,B213:B214,B247),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B247),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B247),0)","v":36056817},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B247),0)","v":38298939},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B247),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B247),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B247),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B247),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C247*E247/G247,K247/G247),0)","v":1.6134383686724205},{"$f":"IFERROR(IF(B207=Hwy,D247*F247/H247,L247/H247),0)","v":0.85344775399652695},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B247),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B247),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B247)","v":36056817},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M247*(I247*ValTimeTruck+(1-I247)*ValTimeAuto)-N247*(J247*ValTimeTruck+(1-J247)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M247)-N247)*ValTimeAuto)+O247-P247)*(H247-Q247)*0.5*(1+TTUprater)^($B247-YearCurrent))","v":16711898.371768957},16711898.371768957,4072166.9159889137]
[null,2060,{"$f":"MAX(TREND(C213:C214,B213:B214,B248),0)","v":35917825},{"$f":"MAX(TREND(D213:D214,B213:B214,B248),0)","v":20180594.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B248),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B248),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B248),0)","v":36824521.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B248),0)","v":39114385.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B248),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B248),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B248),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B248),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C248*E248/G248,K248/G248),0)","v":1.6288811179800395},{"$f":"IFERROR(IF(B207=Hwy,D248*F248/H248,L248/H248),0)","v":0.86161631799124105},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B248),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B248),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B248)","v":36824521.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M248*(I248*ValTimeTruck+(1-I248)*ValTimeAuto)-N248*(J248*ValTimeTruck+(1-J248)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M248)-N248)*ValTimeAuto)+O248-P248)*(H248-Q248)*0.5*(1+TTUprater)^($B248-YearCurrent))","v":17231111.021152899},17231111.021152899,4037194.9986868198]
[null,2061,{"$f":"MAX(TREND(C213:C214,B213:B214,B249),0)","v":37000050},{"$f":"MAX(TREND(D213:D214,B213:B214,B249),0)","v":20788648},{"$f":"MAX(TREND(E213:E214,B213:B214,B249),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B249),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B249),0)","v":37592226},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B249),0)","v":39929832},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B249),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B249),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B249),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B249),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C249*E249/G249,K249/G249),0)","v":1.6436931268714974},{"$f":"IFERROR(IF(B207=Hwy,D249*F249/H249,L249/H249),0)","v":0.86945124537463592},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B249),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B249),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B249)","v":37592226},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M249*(I249*ValTimeTruck+(1-I249)*ValTimeAuto)-N249*(J249*ValTimeTruck+(1-J249)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M249)-N249)*ValTimeAuto)+O249-P249)*(H249-Q249)*0.5*(1+TTUprater)^($B249-YearCurrent))","v":17750324.226363137},17750324.226363137,3998889.438532874]
[null,2062,{"$f":"MAX(TREND(C213:C214,B213:B214,B250),0)","v":38082275},{"$f":"MAX(TREND(D213:D214,B213:B214,B250),0)","v":21396701.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B250),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B250),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B250),0)","v":38359930.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B250),0)","v":40745278.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B250),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B250),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B250),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B250),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C250*E250/G250,K250/G250),0)","v":1.6579122647263398},{"$f":"IFERROR(IF(B207=Hwy,D250*F250/H250,L250/H250),0)","v":0.87697256763136344},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B250),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B250),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B250)","v":38359930.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M250*(I250*ValTimeTruck+(1-I250)*ValTimeAuto)-N250*(J250*ValTimeTruck+(1-J250)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M250)-N250)*ValTimeAuto)+O250-P250)*(H250-Q250)*0.5*(1+TTUprater)^($B250-YearCurrent))","v":18269537.954028253},18269537.954028253,3957558.3911530036]
[null,2063,{"$f":"MAX(TREND(C213:C214,B213:B214,B251),0)","v":39164500},{"$f":"MAX(TREND(D213:D214,B213:B214,B251),0)","v":22004755},{"$f":"MAX(TREND(E213:E214,B213:B214,B251),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B251),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B251),0)","v":39127635},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B251),0)","v":41560725},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B251),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B251),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B251),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B251),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C251*E251/G251,K251/G251),0)","v":1.6715734288566124},{"$f":"IFERROR(IF(B207=Hwy,D251*F251/H251,L251/H251),0)","v":0.88419874412681654},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B251),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B251),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B251)","v":39127635},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M251*(I251*ValTimeTruck+(1-I251)*ValTimeAuto)-N251*(J251*ValTimeTruck+(1-J251)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M251)-N251)*ValTimeAuto)+O251-P251)*(H251-Q251)*0.5*(1+TTUprater)^($B251-YearCurrent))","v":18788752.173395865},18788752.173395865,3913491.2406053813]
[null,2064,{"$f":"MAX(TREND(C213:C214,B213:B214,B252),0)","v":40246725},{"$f":"MAX(TREND(D213:D214,B213:B214,B252),0)","v":22612808.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B252),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B252),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B252),0)","v":39895339.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B252),0)","v":42376171.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B252),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B252),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B252),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B252),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C252*E252/G252,K252/G252),0)","v":1.6847088304637687},{"$f":"IFERROR(IF(B207=Hwy,D252*F252/H252,L252/H252),0)","v":0.89114681336892332},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B252),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B252),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B252)","v":39895339.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M252*(I252*ValTimeTruck+(1-I252)*ValTimeAuto)-N252*(J252*ValTimeTruck+(1-J252)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M252)-N252)*ValTimeAuto)+O252-P252)*(H252-Q252)*0.5*(1+TTUprater)^($B252-YearCurrent))","v":19307966.856080655},19307966.856080655,3866959.5873430464]
[null,2065,{"$f":"MAX(TREND(C213:C214,B213:B214,B253),0)","v":41328950},{"$f":"MAX(TREND(D213:D214,B213:B214,B253),0)","v":23220862},{"$f":"MAX(TREND(E213:E214,B213:B214,B253),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B253),0)","v":1.6699999999999995},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B253),0)","v":40663044},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B253),0)","v":43191618},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B253),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B253),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B253),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B253),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C253*E253/G253,K253/G253),0)","v":1.6973482482029629},{"$f":"IFERROR(IF(B207=Hwy,D253*F253/H253,L253/H253),0)","v":0.89783252713524164},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B253),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B253),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B253)","v":40663044},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M253*(I253*ValTimeTruck+(1-I253)*ValTimeAuto)-N253*(J253*ValTimeTruck+(1-J253)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M253)-N253)*ValTimeAuto)+O253-P253)*(H253-Q253)*0.5*(1+TTUprater)^($B253-YearCurrent))","v":19827181.97584093},19827181.97584093,3818218.1879680022]
[null,2066,{"$f":"MAX(TREND(C213:C214,B213:B214,B254),0)","v":42411175},{"$f":"MAX(TREND(D213:D214,B213:B214,B254),0)","v":23828915.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B254),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B254),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B254),0)","v":41430748.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B254),0)","v":44007064.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B254),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B254),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B254),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B254),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C254*E254/G254,K254/G254),0)","v":1.7095192535563291},{"$f":"IFERROR(IF(B207=Hwy,D254*F254/H254,L254/H254),0)","v":0.90427046968788349},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B254),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B254),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B254)","v":41430748.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M254*(I254*ValTimeTruck+(1-I254)*ValTimeAuto)-N254*(J254*ValTimeTruck+(1-J254)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M254)-N254)*ValTimeAuto)+O254-P254)*(H254-Q254)*0.5*(1+TTUprater)^($B254-YearCurrent))","v":20346397.508379973},20346397.508379973,3767505.8490207777]
[null,2067,{"$f":"MAX(TREND(C213:C214,B213:B214,B255),0)","v":43493400},{"$f":"MAX(TREND(D213:D214,B213:B214,B255),0)","v":24436969},{"$f":"MAX(TREND(E213:E214,B213:B214,B255),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B255),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B255),0)","v":42198453},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B255),0)","v":44822511},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B255),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B255),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B255),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B255),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C255*E255/G255,K255/G255),0)","v":1.7212474116053496},{"$f":"IFERROR(IF(B207=Hwy,D255*F255/H255,L255/H255),0)","v":0.91047416397532888},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B255),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B255),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B255)","v":42198453},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M255*(I255*ValTimeTruck+(1-I255)*ValTimeAuto)-N255*(J255*ValTimeTruck+(1-J255)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M255)-N255)*ValTimeAuto)+O255-P255)*(H255-Q255)*0.5*(1+TTUprater)^($B255-YearCurrent))","v":20865613.431169182},20865613.431169182,3715046.2769486075]
[null,2068,{"$f":"MAX(TREND(C213:C214,B213:B214,B256),0)","v":44575625},{"$f":"MAX(TREND(D213:D214,B213:B214,B256),0)","v":25045022.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B256),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B256),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B256),0)","v":42966157.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B256),0)","v":45637957.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B256),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B256),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B256),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B256),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C256*E256/G256,K256/G256),0)","v":1.7325564602792325},{"$f":"IFERROR(IF(B207=Hwy,D256*F256/H256,L256/H256),0)","v":0.91645616644872818},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B256),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B256),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B256)","v":42966157.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M256*(I256*ValTimeTruck+(1-I256)*ValTimeAuto)-N256*(J256*ValTimeTruck+(1-J256)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M256)-N256)*ValTimeAuto)+O256-P256)*(H256-Q256)*0.5*(1+TTUprater)^($B256-YearCurrent))","v":21384829.723290067},21384829.723290067,3661048.886298825]
[null,2069,{"$f":"MAX(TREND(C213:C214,B213:B214,B257),0)","v":45657850},{"$f":"MAX(TREND(D213:D214,B213:B214,B257),0)","v":25653076},{"$f":"MAX(TREND(E213:E214,B213:B214,B257),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B257),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B257),0)","v":43733862},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B257),0)","v":46453404},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B257),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B257),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B257),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B257),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C257*E257/G257,K257/G257),0)","v":1.7434684707241268},{"$f":"IFERROR(IF(B207=Hwy,D257*F257/H257,L257/H257),0)","v":0.9222281518917318},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B257),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B257),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B257)","v":43733862},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M257*(I257*ValTimeTruck+(1-I257)*ValTimeAuto)-N257*(J257*ValTimeTruck+(1-J257)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M257)-N257)*ValTimeAuto)+O257-P257)*(H257-Q257)*0.5*(1+TTUprater)^($B257-YearCurrent))","v":21904046.365292959},21904046.365292959,3605709.5680918656]
[null,2070,{"$f":"MAX(TREND(C213:C214,B213:B214,B258),0)","v":46740075},{"$f":"MAX(TREND(D213:D214,B213:B214,B258),0)","v":26261129.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B258),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B258),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B258),0)","v":44501566.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B258),0)","v":47268850.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B258),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B258),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B258),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B258),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C258*E258/G258,K258/G258),0)","v":1.7540039910729883},{"$f":"IFERROR(IF(B207=Hwy,D258*F258/H258,L258/H258),0)","v":0.9278009894697985},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B258),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B258),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B258)","v":44501566.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M258*(I258*ValTimeTruck+(1-I258)*ValTimeAuto)-N258*(J258*ValTimeTruck+(1-J258)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M258)-N258)*ValTimeAuto)+O258-P258)*(H258-Q258)*0.5*(1+TTUprater)^($B258-YearCurrent))","v":22423263.339070279},22423263.339070279,3549211.4202399324]
[null,2071,{"$f":"MAX(TREND(C213:C214,B213:B214,B259),0)","v":47822300},{"$f":"MAX(TREND(D213:D214,B213:B214,B259),0)","v":26869183},{"$f":"MAX(TREND(E213:E214,B213:B214,B259),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B259),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B259),0)","v":45269271},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B259),0)","v":48084297},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B259),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B259),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B259),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B259),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C259*E259/G259,K259/G259),0)","v":1.7641821755866136},{"$f":"IFERROR(IF(B207=Hwy,D259*F259/H259,L259/H259),0)","v":0.93318481104132556},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B259),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B259),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B259)","v":45269271},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M259*(I259*ValTimeTruck+(1-I259)*ValTimeAuto)-N259*(J259*ValTimeTruck+(1-J259)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M259)-N259)*ValTimeAuto)+O259-P259)*(H259-Q259)*0.5*(1+TTUprater)^($B259-YearCurrent))","v":22942480.627742797},22942480.627742797,3491725.441792998]
[null,2072,{"$f":"MAX(TREND(C213:C214,B213:B214,B260),0)","v":48904525},{"$f":"MAX(TREND(D213:D214,B213:B214,B260),0)","v":27477236.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B260),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B260),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B260),0)","v":46036975.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B260),0)","v":48899743.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B260),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B260),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B260),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B260),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C260*E260/G260,K260/G260),0)","v":1.7740209008734729},{"$f":"IFERROR(IF(B207=Hwy,D260*F260/H260,L260/H260),0)","v":0.93838907263388782},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B260),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B260),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B260)","v":46036975.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M260*(I260*ValTimeTruck+(1-I260)*ValTimeAuto)-N260*(J260*ValTimeTruck+(1-J260)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M260)-N260)*ValTimeAuto)+O260-P260)*(H260-Q260)*0.5*(1+TTUprater)^($B260-YearCurrent))","v":23461698.215557136},23461698.215557136,3433411.1927130502]
[null,2073,{"$f":"MAX(TREND(C213:C214,B213:B214,B261),0)","v":49986750},{"$f":"MAX(TREND(D213:D214,B213:B214,B261),0)","v":28085290},{"$f":"MAX(TREND(E213:E214,B213:B214,B261),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B261),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B261),0)","v":46804680},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B261),0)","v":49715190},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B261),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B261),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B261),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B261),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C261*E261/G261,K261/G261),0)","v":1.7835368706719072},{"$f":"IFERROR(IF(B207=Hwy,D261*F261/H261,L261/H261),0)","v":0.9434226098703431},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B261),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B261),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B261)","v":46804680},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M261*(I261*ValTimeTruck+(1-I261)*ValTimeAuto)-N261*(J261*ValTimeTruck+(1-J261)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M261)-N261)*ValTimeAuto)+O261-P261)*(H261-Q261)*0.5*(1+TTUprater)^($B261-YearCurrent))","v":23980916.087793529},23980916.087793529,3374417.4208003827]
[null,2074,{"$f":"MAX(TREND(C213:C214,B213:B214,B262),0)","v":51068975},{"$f":"MAX(TREND(D213:D214,B213:B214,B262),0)","v":28693343.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B262),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B262),0)","v":1.6699999999999993},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B262),0)","v":47572384.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B262),0)","v":50530636.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B262),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B262),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B262),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B262),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C262*E262/G262,K262/G262),0)","v":1.7927457104867215},{"$f":"IFERROR(IF(B207=Hwy,D262*F262/H262,L262/H262),0)","v":0.94829368802825154},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B262),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B262),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B262)","v":47572384.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M262*(I262*ValTimeTruck+(1-I262)*ValTimeAuto)-N262*(J262*ValTimeTruck+(1-J262)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M262)-N262)*ValTimeAuto)+O262-P262)*(H262-Q262)*0.5*(1+TTUprater)^($B262-YearCurrent))","v":24500134.230682336},24500134.230682336,3314882.6573218601]
[null,2075,{"$f":"MAX(TREND(C213:C214,B213:B214,B263),0)","v":52151200},{"$f":"MAX(TREND(D213:D214,B213:B214,B263),0)","v":29301397},{"$f":"MAX(TREND(E213:E214,B213:B214,B263),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B263),0)","v":1.669999999999999},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B263),0)","v":48340089},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B263),0)","v":51346083},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B263),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B263),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B263),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B263),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C263*E263/G263,K263/G263),0)","v":1.8016620532080527},{"$f":"IFERROR(IF(B207=Hwy,D263*F263/H263,L263/H263),0)","v":0.95301004732921835},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B263),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B263),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B263)","v":48340089},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M263*(I263*ValTimeTruck+(1-I263)*ValTimeAuto)-N263*(J263*ValTimeTruck+(1-J263)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M263)-N263)*ValTimeAuto)+O263-P263)*(H263-Q263)*0.5*(1+TTUprater)^($B263-YearCurrent))","v":25019352.631328657},25019352.631328657,3254935.7828206546]
[null,2076,{"$f":"MAX(TREND(C213:C214,B213:B214,B264),0)","v":53233425},{"$f":"MAX(TREND(D213:D214,B213:B214,B264),0)","v":29909450.5},{"$f":"MAX(TREND(E213:E214,B213:B214,B264),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B264),0)","v":1.669999999999999},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B264),0)","v":49107793.5},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B264),0)","v":52161529.5},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B264),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B264),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B264),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B264),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C264*E264/G264,K264/G264),0)","v":1.810299616699333},{"$f":"IFERROR(IF(B207=Hwy,D264*F264/H264,L264/H264),0)","v":0.95757894398016019},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B264),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B264),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B264)","v":49107793.5},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M264*(I264*ValTimeTruck+(1-I264)*ValTimeAuto)-N264*(J264*ValTimeTruck+(1-J264)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M264)-N264)*ValTimeAuto)+O264-P264)*(H264-Q264)*0.5*(1+TTUprater)^($B264-YearCurrent))","v":25538571.277643904},25538571.277643904,3194696.5645194636]
[null,2077,{"$f":"MAX(TREND(C213:C214,B213:B214,B265),0)","v":54315650},{"$f":"MAX(TREND(D213:D214,B213:B214,B265),0)","v":30517504},{"$f":"MAX(TREND(E213:E214,B213:B214,B265),0)","v":1.67},{"$f":"MAX(TREND(F213:F214,B213:B214,B265),0)","v":1.669999999999999},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B265),0)","v":49875498},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B265),0)","v":52976976},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B265),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B265),0),1)","v":0.15},{"$f":"MAX(TREND(K213:K214,B213:B214,B265),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B265),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C265*E265/G265,K265/G265),0)","v":1.818671274219658},{"$f":"IFERROR(IF(B207=Hwy,D265*F265/H265,L265/H265),0)","v":0.96200718742421176},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B265),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B265),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B265)","v":49875498},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M265*(I265*ValTimeTruck+(1-I265)*ValTimeAuto)-N265*(J265*ValTimeTruck+(1-J265)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M265)-N265)*ValTimeAuto)+O265-P265)*(H265-Q265)*0.5*(1+TTUprater)^($B265-YearCurrent))","v":26057790.158283826},26057790.158283826,3134276.1666648509]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T216:T265)","v":171615387.83937627}]
[]
[]
[]
[]
[null,null,"SUMMARY OF TRIPS BY MODE (across model groups)",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS BY MODE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)"]
[null,null,null,"TOTAL TRIPS*"]
[null,null,null,{"$f":"YearFirst","v":2033},null,null,null,{"$f":"YearLast","v":2043},null,null,null,null,null,null,null,"Average Speed in","Average Trip Length \nin","Average Speed \nin","Average Trip Length in",null,"Average Speed in","Average Trip Length in","Average Speed in","Average Trip Length in"]
[null,null,"Mode","No Build","Build","Build - No Build**","Induced Demand","No Build","Build","Build - No Build**","Induced Demand",null,null,null,"Mode",{"$f":"YearFirst&\" (mph)\"","v":"2033 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2033 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2043 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2043 (miles)"},null,{"$f":"YearFirst&\" (mph)\"","v":"2033 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2033 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2043 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2043 (miles)"}]
[null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E277-D277","v":0},{"$f":"IF(OR($F$281=0,F277<=0),0,F277/SUMIF(F$277:F$280,\">0\",F$277:F$280)*F$281)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I277-H277","v":0},{"$f":"IF(OR($F$281=0,J277<=0),0,J277/SUMIF(J$277:J$280,\">0\",J$277:J$280)*J$281)","v":0},null,null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"IFERROR(1/(SUMPRODUCT(P$291:P$292,$E$291:$E$292,--($D$291:$D$292=$C277))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C277))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$291:Q$292,$E$291:$E$292,--($D$291:$D$292=$C277))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C277)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$291:R$292,$I$291:$I$292,--($D$291:$D$292=$C277))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C277))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$291:S$292,$I$291:$I$292,--($D$291:$D$292=$C277))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C277)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$291:U$292,$E$291:$E$292,--($D$291:$D$292=$C277))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C277))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$291:V$292,$E$291:$E$292,--($D$291:$D$292=$C277))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C277)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$291:W$292,$I$291:$I$292,--($D$291:$D$292=$C277))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C277))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$291:X$292,$I$291:$I$292,--($D$291:$D$292=$C277))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C277)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E278-D278","v":0},{"$f":"IF(OR($F$281=0,F278<=0),0,F278/SUMIF(F$277:F$280,\">0\",F$277:F$280)*F$281)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I278-H278","v":0},{"$f":"IF(OR($F$281=0,J278<=0),0,J278/SUMIF(J$277:J$280,\">0\",J$277:J$280)*J$281)","v":0},null,null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"IFERROR(1/(SUMPRODUCT(P$291:P$292,$E$291:$E$292,--($D$291:$D$292=$C278))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C278))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$291:Q$292,$E$291:$E$292,--($D$291:$D$292=$C278))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C278)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$291:R$292,$I$291:$I$292,--($D$291:$D$292=$C278))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C278))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$291:S$292,$I$291:$I$292,--($D$291:$D$292=$C278))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C278)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$291:U$292,$E$291:$E$292,--($D$291:$D$292=$C278))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C278))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$291:V$292,$E$291:$E$292,--($D$291:$D$292=$C278))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C278)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$291:W$292,$I$291:$I$292,--($D$291:$D$292=$C278))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C278))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$291:X$292,$I$291:$I$292,--($D$291:$D$292=$C278))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C278)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData1B,,1))*AnnualFactor","v":0},0,0,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData20B,,1))*AnnualFactor","v":0},0,0,null,null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"IFERROR(1/(SUMPRODUCT(P$291:P$292,$E$291:$E$292,--($D$291:$D$292=$C279))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C279))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C279)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$291:Q$292,$E$291:$E$292,--($D$291:$D$292=$C279))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C279)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$291:R$292,$I$291:$I$292,--($D$291:$D$292=$C279))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C279))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C279)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$291:S$292,$I$291:$I$292,--($D$291:$D$292=$C279))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C279)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$291:U$292,$E$291:$E$292,--($D$291:$D$292=$C279))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C279))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C279)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$291:V$292,$E$291:$E$292,--($D$291:$D$292=$C279))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C279)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$291:W$292,$I$291:$I$292,--($D$291:$D$292=$C279))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C279))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C279)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$291:X$292,$I$291:$I$292,--($D$291:$D$292=$C279))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C279)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData1NB,,1))*AnnualFactor","v":16096500},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData1B,,1))*AnnualFactor","v":17097330},1000830,1000830,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData20NB,,1))*AnnualFactor","v":23773545},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData20B,,1))*AnnualFactor","v":25251795},1478250,1478250,null,null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"IFERROR(1/(SUMPRODUCT(P$291:P$292,$E$291:$E$292,--($D$291:$D$292=$C280))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C280))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C280)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$291:Q$292,$E$291:$E$292,--($D$291:$D$292=$C280))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C280)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$291:R$292,$I$291:$I$292,--($D$291:$D$292=$C280))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C280))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C280)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$291:S$292,$I$291:$I$292,--($D$291:$D$292=$C280))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C280)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$291:U$292,$E$291:$E$292,--($D$291:$D$292=$C280))/IF(SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C280))=0,1,SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C280)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$291:V$292,$E$291:$E$292,--($D$291:$D$292=$C280))/SUMPRODUCT($E$291:$E$292,--($D$291:$D$292=$C280)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$291:W$292,$I$291:$I$292,--($D$291:$D$292=$C280))/IF(SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C280))=0,1,SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C280)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$291:X$292,$I$291:$I$292,--($D$291:$D$292=$C280))/SUMPRODUCT($I$291:$I$292,--($D$291:$D$292=$C280)),0)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D277:D280)","v":16096500},{"$f":"SUM(E277:E280)","v":17097330},{"$f":"MAX(E281-D281,0)","v":1000830},{"$f":"SUM(G277:G280)","v":1000830},{"$f":"SUM(H277:H280)","v":23773545},{"$f":"SUM(I277:I280)","v":25251795},{"$f":"MAX(I281-H281,0)","v":1478250},{"$f":"SUM(K277:K280)","v":1478250}]
[null,null,"*Person trips for transit modes, vehicle trips for highway."]
[null,null,"**Positive values are trip increases (induced and diverted). Negative values are diverted trips."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)"]
[null,{"$f":"\"MODEL DATA\"","v":"MODEL DATA"}]
[null,null,null,null,{"$f":"YearFirst","v":2033},null,null,null,{"$f":"YearLast","v":2043}]
[null,null,null,null,"Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build","Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build",null,null,"Mode",{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2033 (mph)"},{"$f":"\"Average Trip Length \nin Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length \nin Year 2033 (miles)"},{"$f":"\"Inverse of Average Speed \nin Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed \nin Year 2043 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2043 (miles)"},null,{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2033 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2033 (miles)"},{"$f":"\"Inverse of Average Speed in Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed in Year 2043 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2043 (miles)"},null,{"$f":"$O$277","v":"Bus"},{"$f":"$O$278","v":"Pass Train"},{"$f":"$O$279","v":"Light Rail"},{"$f":"$O$280","v":"Highway"}]
[]
[]
[]
[null,{"$f":"'2) Model Inputs'!D29","v":1},{"$f":"'2) Model Inputs'!E29","v":"SJCOG SR99/120"},{"$f":"'2) Model Inputs'!F11","v":"Highway"},{"$f":"'2) Model Inputs'!F29","v":44100},{"$f":"MAX('2) Model Inputs'!F35-'2) Model Inputs'!F29,0)","v":2742},{"$f":"IFERROR(F291/SUMIF($D$291:$D$292,$D291,F$291:F$292),0)","v":1},{"$f":"AND($D291<>Hwy,SUM('2) Model Inputs'!$I29:$K29)=0)","v":false},{"$f":"'2) Model Inputs'!V29","v":65133},{"$f":"MAX('2) Model Inputs'!V35-'2) Model Inputs'!V29,0)","v":4050},{"$f":"IFERROR(J291/SUMIF($D$291:$D$292,$D291,J$291:J$292),0)","v":1},{"$f":"AND($D291<>Hwy,SUM('2) Model Inputs'!$Y29:$AA29)=0)","v":false},null,null,{"$f":"'2) Model Inputs'!U11","v":0},{"$f":"IF($H291=TRUE,IFERROR(1/'2) Model Inputs'!V11,0),\"\")","v":""},{"$f":"IF($H291=TRUE,'2) Model Inputs'!W11,\"\")","v":""},{"$f":"IF($L291=TRUE,IFERROR(1/'2) Model Inputs'!X11,0),\"\")","v":""},{"$f":"IF($L291=TRUE,'2) Model Inputs'!Y11,\"\")","v":""},null,{"$f":"IF($H291=TRUE,IFERROR(1/'2) Model Inputs'!AA11,0),\"\")","v":""},{"$f":"IF($H291=TRUE,'2) Model Inputs'!AB11,\"\")","v":""},{"$f":"IF($L291=TRUE,IFERROR(1/'2) Model Inputs'!AC11,0),\"\")","v":""},{"$f":"IF($L291=TRUE,'2) Model Inputs'!AD11,\"\")","v":""},null,{"$f":"IF($D291=Z$287,1,0)","v":0},{"$f":"IF($D291=AA$287,1,0)","v":0},{"$f":"IF($D291=AB$287,1,0)","v":0},{"$f":"IF($D291=AC$287,1,0)","v":1}]

{"sheet":"Reliability","index":7,"n_rows":77,"n_cols":35,"rows_kept":77,"cut":false,"hidden":false,"merged":[[22,30,24,30],[52,30,54,30]]}
[null,"Travel Time Reliability Benefits"]
[]
[null,"This sheet calculates total travel time reliability benefits on highway."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"Std. Dev. Of TTI = (0.71 x (TTI Mean - 1) ^ 0.56) x Impacted Length / FF Speed",null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Recurring Delay Rate = 1 / Est. Act. Speed - 1 / FF Speed",null,null,null,null,null,"hours/vehicle                                                                                                              mi                             mph"]
[null,"hours/mi                                                            mph                                 mph",null,null,null,null,null,"Reliability Savings = Change in Std. Dev. Of TTI x Avg. Value of Reliability"]
[null,"Recurring TTI Mean = 1 + Recurring Delay Rate x FF Speed",null,null,null,null,null,"$/yr                                                                              hrs/yr                                                                $/hr"]
[null,"                                                                                   hours/mi                                mph",null,null,null,null,null,"Avg. Value of Reliability = Avg. Value of Time x Reliability Ratio"]
[null,"TTI Mean = 1.0274 x Recurring TTI Mean ^ 1.2204",null,null,null,null,null,"$/hr                                                                                    $/hr                                        "]
[null,null,null,null,null,null,null,"Induced = Change in Trips x Change in Std. Dev. of TTI x 0.5"]
[]
[]
[]
[]
[null,"A","AUTOMOBILE BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"B","TRUCK BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"     C","SUMMARY OF TRAVEL TIME RELIABILITY BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,A20,2)),\"Not Used\",INDEX(ReliabilityGroup,A20,2))","v":"SJCOG SR99/12 1A & 1B"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($O$1:O19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,O20,2)),\"Not Used\",INDEX(ReliabilityGroup,O20,2))","v":"SJCOG SR99/12 1A & 1B"}]
[]
[null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,"Automobile",1,null,"Present"]
[null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AE22,1)),\"Not Used\",INDEX(ModelGroup,AE22,1))","v":"SJCOG SR99/120"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,"Reliability",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2033},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,3))),0),0))","v":843.79500000000007},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,3))),0),0))","v":447.92874999999998},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,A20,4)),0),0))","v":10.819618528610354},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,4)),0),0))","v":20.445198836081474},{"$f":"IFERROR(MAX(1/E26-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.5156094031887335E-3},{"$f":"IFERROR(MAX(1/F26-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":5.9163900968772686E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C26*INDEX(ReliabilityModelGroup,A20,18),D26*INDEX(ReliabilityModelGroup,A20,25))*(I26-J26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":12896.634975660014},{"$f":"IF(AND(D26*INDEX(ReliabilityModelGroup,A20,25)>C26*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D26*INDEX(ReliabilityModelGroup,A20,25)-C26*INDEX(ReliabilityModelGroup,A20,18))*(I26-J26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K26+L26)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":169719.71627968579},{"$f":"M26/(1+DiscRate)^(B26-YearCurrent)","v":114656.55906183628},null,{"$f":"YearFirst","v":2033},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,3)),0),0))","v":148.905},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,3)),0),0))","v":79.046250000000001},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,O20,4)),0),0))","v":10.819618528610354},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,O20,4)),0),0))","v":20.445198836081474},{"$f":"IFERROR(MAX(1/S26-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.5156094031887335E-3},{"$f":"IFERROR(MAX(1/T26-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":5.9163900968772686E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q26,R26)*(W26-X26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":1362.8004553356832},{"$f":"IF(AND(R26>Q26, Induced=\"Y\"), (R26-Q26)*(W26-X26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y26+Z26)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":56290.472807640392},{"$f":"AA26/(1+DiscRate)^(P26-YearCurrent)","v":38027.826475104797},null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($N9,MATCH(AE$22,$A:$A),0)","v":-38745.873561723674},null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE26:AF26,AE56:AF56))","v":-51596.611177501523},null,{"$f":"AG26/(1+DiscRate)^(AD26-YearCurrent)","v":-42408.653343711048}]
[null,{"$f":"YearLast","v":2043},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,3))),0),0))","v":1245.675},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,3))),0),0))","v":661.25750000000005},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,A20,4)),0),0))","v":6.1062500000000002},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,A20,4)),0),0))","v":11.53800519095291},{"$f":"IFERROR(MAX(1/E27-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":7.285754163952729E-2},{"$f":"IFERROR(MAX(1/F27-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":3.6670094479079637E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.34165813057078498},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.35707174449558382},{"$f":"MIN(C27*INDEX(ReliabilityModelGroup,A20,18),D27*INDEX(ReliabilityModelGroup,A20,25))*(I27-J27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-24851.031194043735},{"$f":"IF(AND(D27*INDEX(ReliabilityModelGroup,A20,25)>C27*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D27*INDEX(ReliabilityModelGroup,A20,25)-C27*INDEX(ReliabilityModelGroup,A20,18))*(I27-J27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K27+L27)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":-327039.57051361556},{"$f":"M27/(1+DiscRate)^(B27-YearCurrent)","v":-149256.59087369114},null,{"$f":"YearLast","v":2043},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,3)),0),0))","v":219.82499999999999},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,3)),0),0))","v":116.6925},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,O20,4)),0),0))","v":6.1062500000000002},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,O20,4)),0),0))","v":11.53800519095291},{"$f":"IFERROR(MAX(1/S27-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":7.285754163952729E-2},{"$f":"IFERROR(MAX(1/T27-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":3.6670094479079637E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.34165813057078498},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.35707174449558382},{"$f":"MIN(Q27,R27)*(W27-X27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-2626.0335886625994},{"$f":"IF(AND(R27>Q27, Induced=\"Y\"), (R27-Q27)*(W27-X27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y27+Z27)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":-108468.31737970868},{"$f":"AA27/(1+DiscRate)^(P27-YearCurrent)","v":-49503.524128517776},null,{"$f":"AD26+1","v":2029},-39584.54610697215,null,-52713.44394560247,null,-41660.200451471435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27+1","v":2030},-40301.388998500741,null,-53668.040152876863,null,-40783.29971181471]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B29),0)","v":642.85500000001048},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B29),0)","v":341.26437499999884},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B29),0)","v":13.176302792915635},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B29),0)","v":24.898795658645895},{"$f":"IFERROR(MAX(1/E29-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F29-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C29*INDEX(ReliabilityModelGroup,A20,18),D29*INDEX(ReliabilityModelGroup,A20,25))*(I29-J29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-3582.0881097944184},{"$f":"IF(AND(D29*INDEX(ReliabilityModelGroup,A20,25)>C29*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D29*INDEX(ReliabilityModelGroup,A20,25)-C29*INDEX(ReliabilityModelGroup,A20,18))*(I29-J29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K29+L29)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":-47140.279524894548},{"$f":"M29/(1+DiscRate)^(B29-YearCurrent)","v":-38745.873561723674},null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P29),0)","v":113.44499999999971},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P29),0)","v":60.223125000000437},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P29),0)","v":13.176302792915635},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P29),0)","v":24.898795658645895},{"$f":"IFERROR(MAX(1/S29-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T29-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q29,R29)*(W29-X29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-378.52287176412017},{"$f":"IF(AND(R29>Q29, Induced=\"Y\"), (R29-Q29)*(W29-X29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y29+Z29)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":-15634.887218216983},{"$f":"AA29/(1+DiscRate)^(P29-YearCurrent)","v":-12850.737615777851},null,2031,-40904.533108274198,null,-54471.227415293441,null,-39801.592326790444]
[null,{"$f":"B29+1","v":2029},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B30),0)","v":683.04300000000512},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B30),0)","v":362.59724999999889},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B30),0)","v":12.704965940054535},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B30),0)","v":24.008076294132934},{"$f":"IFERROR(MAX(1/E30-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F30-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C30*INDEX(ReliabilityModelGroup,A20,18),D30*INDEX(ReliabilityModelGroup,A20,25))*(I30-J30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-3806.0090446568138},{"$f":"IF(AND(D30*INDEX(ReliabilityModelGroup,A20,25)>C30*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D30*INDEX(ReliabilityModelGroup,A20,25)-C30*INDEX(ReliabilityModelGroup,A20,18))*(I30-J30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-50087.079027683671,-39584.54610697215,null,{"$f":"P29+1","v":2029},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P30),0)","v":120.53700000000026},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P30),0)","v":63.987750000000233},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P30),0)","v":12.704965940054535},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P30),0)","v":24.008076294132934},{"$f":"IFERROR(MAX(1/S30-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T30-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q30,R30)*(W30-X30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-402.18482331703132},{"$f":"IF(AND(R30>Q30, Induced=\"Y\"), (R30-Q30)*(W30-X30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-16612.244127109978,-13128.897838630321,null,2032,-41401.664077948968,null,-55133.240450197402,null,-38735.883429786925]
[null,{"$f":"B30+1","v":2030},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B31),0)","v":723.23099999999977},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B31),0)","v":383.93012499999895},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B31),0)","v":12.233629087193549},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B31),0)","v":23.1173569296202},{"$f":"IFERROR(MAX(1/E31-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F31-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C31*INDEX(ReliabilityModelGroup,A20,18),D31*INDEX(ReliabilityModelGroup,A20,25))*(I31-J31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-4029.9299795192096},{"$f":"IF(AND(D31*INDEX(ReliabilityModelGroup,A20,25)>C31*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D31*INDEX(ReliabilityModelGroup,A20,25)-C31*INDEX(ReliabilityModelGroup,A20,18))*(I31-J31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-53033.878530472801,-40301.388998500741,null,{"$f":"P30+1","v":2030},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P31),0)","v":127.62900000000081},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P31),0)","v":67.752375000000029},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P31),0)","v":12.233629087193549},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P31),0)","v":23.1173569296202},{"$f":"IFERROR(MAX(1/S31-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T31-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q31,R31)*(W31-X31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-425.84677486994246},{"$f":"IF(AND(R31>Q31, Induced=\"Y\"), (R31-Q31)*(W31-X31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-17589.601036002972,-13366.651154376124,null,2033,114656.55906182721,null,152684.38553692924,null,103148.10000793338]
[null,2031,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B32),0)","v":763.41900000000896},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B32),0)","v":405.26299999999901},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B32),0)","v":11.762292234332449},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B32),0)","v":22.226637565107239},{"$f":"IFERROR(MAX(1/E32-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F32-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C32*INDEX(ReliabilityModelGroup,A20,18),D32*INDEX(ReliabilityModelGroup,A20,25))*(I32-J32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-4253.8509143816045},{"$f":"IF(AND(D32*INDEX(ReliabilityModelGroup,A20,25)>C32*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D32*INDEX(ReliabilityModelGroup,A20,25)-C32*INDEX(ReliabilityModelGroup,A20,18))*(I32-J32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-55980.678033261909,-40904.533108274198,null,2031,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P32),0)","v":134.72099999999955},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P32),0)","v":71.516999999999825},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P32),0)","v":11.762292234332449},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P32),0)","v":22.226637565107239},{"$f":"IFERROR(MAX(1/S32-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T32-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q32,R32)*(W32-X32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-449.50872642285361},{"$f":"IF(AND(R32>Q32, Induced=\"Y\"), (R32-Q32)*(W32-X32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-18566.957944895967,-13566.694307019245,null,2034,211059.79905670596,null,281061.42373541521,null,182572.14145654938]
[null,2032,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B33),0)","v":803.60700000000361},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B33),0)","v":426.59587499999907},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B33),0)","v":11.290955381471463},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B33),0)","v":21.335918200594506},{"$f":"IFERROR(MAX(1/E33-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F33-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C33*INDEX(ReliabilityModelGroup,A20,18),D33*INDEX(ReliabilityModelGroup,A20,25))*(I33-J33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-4477.7718492439999},{"$f":"IF(AND(D33*INDEX(ReliabilityModelGroup,A20,25)>C33*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D33*INDEX(ReliabilityModelGroup,A20,25)-C33*INDEX(ReliabilityModelGroup,A20,18))*(I33-J33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-58927.477536051039,-41401.664077948968,null,2032,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P33),0)","v":141.8130000000001},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P33),0)","v":75.281624999999622},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P33),0)","v":11.290955381471463},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P33),0)","v":21.335918200594506},{"$f":"IFERROR(MAX(1/S33-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T33-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":4.3050280259340067E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q33,R33)*(W33-X33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-473.17067797576476},{"$f":"IF(AND(R33>Q33, Induced=\"Y\"), (R33-Q33)*(W33-X33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-19544.314853788961,-13731.576372248433,null,2035,128907.18795835873,null,171661.48143432481,null,107219.2548304224]
[null,2033,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B34),0)","v":843.79500000001281},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B34),0)","v":447.92874999999913},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B34),0)","v":10.819618528610363},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B34),0)","v":20.445198836081545},{"$f":"IFERROR(MAX(1/E34-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.5156094031886502E-3},{"$f":"IFERROR(MAX(1/F34-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":5.9163900968771777E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":4.7355308285274074E-2},{"$f":"MIN(C34*INDEX(ReliabilityModelGroup,A20,18),D34*INDEX(ReliabilityModelGroup,A20,25))*(I34-J34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":12896.634975658995},{"$f":"IF(AND(D34*INDEX(ReliabilityModelGroup,A20,25)>C34*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D34*INDEX(ReliabilityModelGroup,A20,25)-C34*INDEX(ReliabilityModelGroup,A20,18))*(I34-J34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},169719.71627967237,114656.55906182721,null,2033,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P34),0)","v":148.90500000000065},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P34),0)","v":79.046250000000327},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P34),0)","v":10.819618528610363},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P34),0)","v":20.445198836081545},{"$f":"IFERROR(MAX(1/S34-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.5156094031886502E-3},{"$f":"IFERROR(MAX(1/T34-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":5.9163900968771777E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":4.7355308285274074E-2},{"$f":"MIN(Q34,R34)*(W34-X34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":1362.8004553355838},{"$f":"IF(AND(R34>Q34, Induced=\"Y\"), (R34-Q34)*(W34-X34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},56290.472807636288,38027.826475102025,null,2036,76313.426041557526,null,101624.09075166774,null,61032.795432450439]
[null,2034,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B35),0)","v":883.98300000000745},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B35),0)","v":469.26162499999919},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B35),0)","v":10.348281675749377},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B35),0)","v":19.554479471568811},{"$f":"IFERROR(MAX(1/E35-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":5.7253099831310744E-3},{"$f":"IFERROR(MAX(1/F35-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":1.1391776730210329E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":9.2272542858012105E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":7.0693509011118039E-2},{"$f":"MIN(C35*INDEX(ReliabilityModelGroup,A20,18),D35*INDEX(ReliabilityModelGroup,A20,25))*(I35-J35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":24689.731290493259},{"$f":"IF(AND(D35*INDEX(ReliabilityModelGroup,A20,25)>C35*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D35*INDEX(ReliabilityModelGroup,A20,25)-C35*INDEX(ReliabilityModelGroup,A20,18))*(I35-J35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},324916.86378289131,211059.79905670596,null,2034,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P35),0)","v":155.99699999999939},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P35),0)","v":82.810875000000124},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P35),0)","v":10.348281675749377},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P35),0)","v":19.554479471568811},{"$f":"IFERROR(MAX(1/S35-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":5.7253099831310744E-3},{"$f":"IFERROR(MAX(1/T35-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":1.1391776730210329E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":9.2272542858012105E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":7.0693509011118039E-2},{"$f":"MIN(Q35,R35)*(W35-X35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":2608.988864793238},{"$f":"IF(AND(R35>Q35, Induced=\"Y\"), (R35-Q35)*(W35-X35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},107764.28506028469,70001.624678709282,null,2037,35336.69591737874,null,47056.720934219753,null,27174.083818811152]
[null,2035,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B36),0)","v":924.1710000000021},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B36),0)","v":490.59449999999924},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B36),0)","v":9.8769448228883903},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B36),0)","v":18.66376010705585},{"$f":"IFERROR(MAX(1/E36-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.0336792097427938E-2},{"$f":"IFERROR(MAX(1/F36-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":3.57977139997364E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.12031285653090538},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.10720205283408571},{"$f":"MIN(C36*INDEX(ReliabilityModelGroup,A20,18),D36*INDEX(ReliabilityModelGroup,A20,25))*(I36-J36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":15682.71741081248},{"$f":"IF(AND(D36*INDEX(ReliabilityModelGroup,A20,25)>C36*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D36*INDEX(ReliabilityModelGroup,A20,25)-C36*INDEX(ReliabilityModelGroup,A20,18))*(I36-J36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},206384.56112629222,128907.18795835873,null,2035,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P36),0)","v":163.08899999999994},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P36),0)","v":86.57549999999992},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P36),0)","v":9.8769448228883903},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P36),0)","v":18.66376010705585},{"$f":"IFERROR(MAX(1/S36-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.0336792097427938E-2},{"$f":"IFERROR(MAX(1/T36-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":3.57977139997364E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.12031285653090538},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.10720205283408571},{"$f":"MIN(Q36,R36)*(W36-X36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":1657.2086027628559},{"$f":"IF(AND(R36>Q36, Induced=\"Y\"), (R36-Q36)*(W36-X36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},68451.001337119756,42754.293475966093,null,2038,207.49466313211784,null,276.31384895682942,null,153.4272719338048]
[null,2036,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B37),0)","v":964.35900000001129},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B37),0)","v":511.9273749999993},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B37),0)","v":9.4056079700272903},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B37),0)","v":17.773040742542889},{"$f":"IFERROR(MAX(1/E37-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.5410458362650481E-2},{"$f":"IFERROR(MAX(1/F37-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":6.2649922703617369E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.14639519778757448},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.13865947688844282},{"$f":"MIN(C37*INDEX(ReliabilityModelGroup,A20,18),D37*INDEX(ReliabilityModelGroup,A20,25))*(I37-J37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":9655.5823673167306},{"$f":"IF(AND(D37*INDEX(ReliabilityModelGroup,A20,25)>C37*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D37*INDEX(ReliabilityModelGroup,A20,25)-C37*INDEX(ReliabilityModelGroup,A20,18))*(I37-J37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},127067.46395388816,76313.426041557526,null,2036,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P37),0)","v":170.18100000000049},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P37),0)","v":90.340124999999716},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P37),0)","v":9.4056079700272903},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P37),0)","v":17.773040742542889},{"$f":"IFERROR(MAX(1/S37-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.5410458362650481E-2},{"$f":"IFERROR(MAX(1/T37-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":6.2649922703617369E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.14639519778757448},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.13865947688844282},{"$f":"MIN(Q37,R37)*(W37-X37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":1020.31514976929},{"$f":"IF(AND(R37>Q37, Induced=\"Y\"), (R37-Q37)*(W37-X37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},42144.117261220519,25310.664710110221,null,2039,-31673.471718097819,null,-42178.525211900742,null,-22519.459449005179]
[null,2037,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B38),0)","v":1004.5470000000059},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B38),0)","v":533.26024999999936},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B38),0)","v":8.9342711171663041},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B38),0)","v":16.882321378030156},{"$f":"IFERROR(MAX(1/E38-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":2.1019457809181186E-2},{"$f":"IFERROR(MAX(1/F38-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":9.2335602200626296E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.17177398776314462},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.16819773454749185},{"$f":"MIN(C38*INDEX(ReliabilityModelGroup,A20,18),D38*INDEX(ReliabilityModelGroup,A20,25))*(I38-J38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":4649.8270559442972},{"$f":"IF(AND(D38*INDEX(ReliabilityModelGroup,A20,25)>C38*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D38*INDEX(ReliabilityModelGroup,A20,25)-C38*INDEX(ReliabilityModelGroup,A20,18))*(I38-J38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},61191.724056226951,35336.69591737874,null,2037,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P38),0)","v":177.27299999999923},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P38),0)","v":94.104750000000422},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P38),0)","v":8.9342711171663041},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P38),0)","v":16.882321378030156},{"$f":"IFERROR(MAX(1/S38-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":2.1019457809181186E-2},{"$f":"IFERROR(MAX(1/T38-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":9.2335602200626296E-3},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.17177398776314462},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.16819773454749185},{"$f":"MIN(Q38,R38)*(W38-X38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":491.35192560172487},{"$f":"IF(AND(R38>Q38, Induced=\"Y\"), (R38-Q38)*(W38-X38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},20295.291286979245,11720.025016841013,null,2040,-61738.804822731283,null,-82215.544887056603,null,-42207.261138140158]
[null,2038,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B39),0)","v":1044.7350000000006},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B39),0)","v":554.59312499999942},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B39),0)","v":8.4629342643052041},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B39),0)","v":15.991602013517195},{"$f":"IFERROR(MAX(1/E39-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":2.7253235391584738E-2},{"$f":"IFERROR(MAX(1/F39-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":1.2532821862045573E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.19717473023409279},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.19715373081298712},{"$f":"MIN(C39*INDEX(ReliabilityModelGroup,A20,18),D39*INDEX(ReliabilityModelGroup,A20,25))*(I39-J39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":28.395605318779111},{"$f":"IF(AND(D39*INDEX(ReliabilityModelGroup,A20,25)>C39*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D39*INDEX(ReliabilityModelGroup,A20,25)-C39*INDEX(ReliabilityModelGroup,A20,18))*(I39-J39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},373.68616599513308,207.49466313211784,null,2038,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P39),0)","v":184.36499999999978},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P39),0)","v":97.869375000000218},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P39),0)","v":8.4629342643052041},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P39),0)","v":15.991602013517195},{"$f":"IFERROR(MAX(1/S39-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":2.7253235391584738E-2},{"$f":"IFERROR(MAX(1/T39-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":1.2532821862045573E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.19717473023409279},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.19715373081298712},{"$f":"MIN(Q39,R39)*(W39-X39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":3.0005923197019237},{"$f":"IF(AND(R39>Q39, Induced=\"Y\"), (R39-Q39)*(W39-X39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},123.93946576528796,68.819185824711568,null,2041,-90913.229037125246,null,-121066.17036384605,null,-59761.666194741374]
[null,2039,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B40),0)","v":1084.9230000000098},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B40),0)","v":575.92599999999948},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B40),0)","v":7.9915974114442179},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B40),0)","v":15.100882649004461},{"$f":"IFERROR(MAX(1/E40-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":3.4222337579532497E-2},{"$f":"IFERROR(MAX(1/F40-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":1.6221294691401753E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.22312456072221218},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.22633479846436275},{"$f":"MIN(C40*INDEX(ReliabilityModelGroup,A20,18),D40*INDEX(ReliabilityModelGroup,A20,25))*(I40-J40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-4507.8889449139733},{"$f":"IF(AND(D40*INDEX(ReliabilityModelGroup,A20,25)>C40*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D40*INDEX(ReliabilityModelGroup,A20,25)-C40*INDEX(ReliabilityModelGroup,A20,18))*(I40-J40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-59323.818515067891,-31673.471718097819,null,2039,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P40),0)","v":191.45700000000033},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P40),0)","v":101.63400000000001},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P40),0)","v":7.9915974114442179},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P40),0)","v":15.100882649004461},{"$f":"IFERROR(MAX(1/S40-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":3.4222337579532497E-2},{"$f":"IFERROR(MAX(1/T40-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":1.6221294691401753E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.22312456072221218},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.22633479846436275},{"$f":"MIN(Q40,R40)*(W40-X40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-476.35318192116705},{"$f":"IF(AND(R40>Q40, Induced=\"Y\"), (R40-Q40)*(W40-X40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-19675.768179253806,-10505.053493802923,null,2042,-119887.49089080734,null,-159650.2461787326,null,-75776.779846348116]
[null,2040,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B41),0)","v":1125.1110000000044},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B41),0)","v":597.25887499999953},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B41),0)","v":7.5202605585831179},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B41),0)","v":14.2101632844915},{"$f":"IFERROR(MAX(1/E41-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":4.2065025108560555E-2},{"$f":"IFERROR(MAX(1/F41-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":2.0372168143301117E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.25007811210822789},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.25635345061789555},{"$f":"MIN(C41*INDEX(ReliabilityModelGroup,A20,18),D41*INDEX(ReliabilityModelGroup,A20,25))*(I41-J41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-9138.3775462956546},{"$f":"IF(AND(D41*INDEX(ReliabilityModelGroup,A20,25)>C41*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D41*INDEX(ReliabilityModelGroup,A20,25)-C41*INDEX(ReliabilityModelGroup,A20,18))*(I41-J41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-120261.04850925082,-61738.804822731283,null,2040,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P41),0)","v":198.54899999999907},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P41),0)","v":105.39862499999981},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P41),0)","v":7.5202605585831179},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P41),0)","v":14.2101632844915},{"$f":"IFERROR(MAX(1/S41-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":4.2065025108560555E-2},{"$f":"IFERROR(MAX(1/T41-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":2.0372168143301117E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.25007811210822789},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.25635345061789555},{"$f":"MIN(Q41,R41)*(W41-X41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-965.66159347963844},{"$f":"IF(AND(R41>Q41, Induced=\"Y\"), (R41-Q41)*(W41-X41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-39886.652118676466,-20476.740064325324,null,2043,-149256.59087365557,null,-198760.11500216162,null,-90711.521912454162]
[null,2041,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B42),0)","v":1165.2989999999991},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B42),0)","v":618.59174999999959},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B42),0)","v":7.0489237057221317},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B42),0)","v":13.319443919978767},{"$f":"IFERROR(MAX(1/E42-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":5.0956538759765663E-2},{"$f":"IFERROR(MAX(1/F42-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":2.5078209421343034E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.27848229732175495},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.287761226303202},{"$f":"MIN(C42*INDEX(ReliabilityModelGroup,A20,18),D42*INDEX(ReliabilityModelGroup,A20,25))*(I42-J42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-13994.94839284191},{"$f":"IF(AND(D42*INDEX(ReliabilityModelGroup,A20,25)>C42*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D42*INDEX(ReliabilityModelGroup,A20,25)-C42*INDEX(ReliabilityModelGroup,A20,18))*(I42-J42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-184173.52084979953,-90913.229037125246,null,2041,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P42),0)","v":205.64099999999962},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P42),0)","v":109.16324999999961},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P42),0)","v":7.0489237057221317},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P42),0)","v":13.319443919978767},{"$f":"IFERROR(MAX(1/S42-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":5.0956538759765663E-2},{"$f":"IFERROR(MAX(1/T42-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":2.5078209421343034E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.27848229732175495},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.287761226303202},{"$f":"MIN(Q42,R42)*(W42-X42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-1478.860344435562},{"$f":"IF(AND(R42>Q42, Induced=\"Y\"), (R42-Q42)*(W42-X42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-61084.326526910889,-30152.9413267208,null,2044,-179606.37392696989,null,-239175.92736031543,null,-104958.43374311191]
[null,2042,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B43),0)","v":1205.4870000000083},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B43),0)","v":639.92462499999965},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B43),0)","v":6.5775868528611454},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B43),0)","v":12.428724555465806},{"$f":"IFERROR(MAX(1/E43-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":6.1122348944115418E-2},{"$f":"IFERROR(MAX(1/F43-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":3.0458778818155396E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.30882125311875153},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.32112261738202436},{"$f":"MIN(C43*INDEX(ReliabilityModelGroup,A20,18),D43*INDEX(ReliabilityModelGroup,A20,25))*(I43-J43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-19193.378525474665},{"$f":"IF(AND(D43*INDEX(ReliabilityModelGroup,A20,25)>C43*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D43*INDEX(ReliabilityModelGroup,A20,25)-C43*INDEX(ReliabilityModelGroup,A20,18))*(I43-J43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-252584.86139524658,-119887.49089080734,null,2042,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P43),0)","v":212.73300000000017},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P43),0)","v":112.92787500000031},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P43),0)","v":6.5775868528611454},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P43),0)","v":12.428724555465806},{"$f":"IFERROR(MAX(1/S43-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":6.1122348944115418E-2},{"$f":"IFERROR(MAX(1/T43-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":3.0458778818155396E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.30882125311875153},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.32112261738202436},{"$f":"MIN(Q43,R43)*(W43-X43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-2028.1837117444236},{"$f":"IF(AND(R43>Q43, Induced=\"Y\"), (R43-Q43)*(W43-X43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-83774.128213603428,-39762.755287925247,null,2045,-211584.46456560865,null,-281760.10361465346,null,-118890.193463435]
[null,2043,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B44),0)","v":1245.6750000000029},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B44),0)","v":661.25749999999971},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B44),0)","v":6.1062500000000455},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B44),0)","v":11.538005190953072},{"$f":"IFERROR(MAX(1/E44-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":7.2857541639526097E-2},{"$f":"IFERROR(MAX(1/F44-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":3.6670094479078416E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.34165813057078176},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.35707174449557694},{"$f":"MIN(C44*INDEX(ReliabilityModelGroup,A20,18),D44*INDEX(ReliabilityModelGroup,A20,25))*(I44-J44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-24851.031194037816},{"$f":"IF(AND(D44*INDEX(ReliabilityModelGroup,A20,25)>C44*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D44*INDEX(ReliabilityModelGroup,A20,25)-C44*INDEX(ReliabilityModelGroup,A20,18))*(I44-J44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-327039.57051353768,-149256.59087365557,null,2043,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P44),0)","v":219.82500000000073},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P44),0)","v":116.69250000000011},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P44),0)","v":6.1062500000000455},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P44),0)","v":11.538005190953072},{"$f":"IFERROR(MAX(1/S44-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":7.2857541639526097E-2},{"$f":"IFERROR(MAX(1/T44-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":3.6670094479078416E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.34165813057078176},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.35707174449557694},{"$f":"MIN(Q44,R44)*(W44-X44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-2626.0335886619778},{"$f":"IF(AND(R44>Q44, Induced=\"Y\"), (R44-Q44)*(W44-X44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-108468.31737968299,-49503.524128506055,null,2046,-245977.28839946754,null,-327559.90100017388,null,-132899.67757477073]
[null,2044,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B45),0)","v":1285.8630000000121},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B45),0)","v":682.59037499999977},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B45),0)","v":5.6349131471390592},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B45),0)","v":10.647285826440111},{"$f":"IFERROR(MAX(1/E45-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":8.6555933641947108E-2},{"$f":"IFERROR(MAX(1/F45-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":4.3920649478266807E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.37768402811096691},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.39637089508147572},{"$f":"MIN(C45*INDEX(ReliabilityModelGroup,A20,18),D45*INDEX(ReliabilityModelGroup,A20,25))*(I45-J45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-31100.400444498951},{"$f":"IF(AND(D45*INDEX(ReliabilityModelGroup,A20,25)>C45*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D45*INDEX(ReliabilityModelGroup,A20,25)-C45*INDEX(ReliabilityModelGroup,A20,18))*(I45-J45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-409281.26984960621,-179606.37392696989,null,2044,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P45),0)","v":226.91699999999946},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P45),0)","v":120.45712499999991},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P45),0)","v":5.6349131471390592},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P45),0)","v":10.647285826440111},{"$f":"IFERROR(MAX(1/S45-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":8.6555933641947108E-2},{"$f":"IFERROR(MAX(1/T45-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":4.3920649478266807E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.37768402811096691},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.39637089508147572},{"$f":"MIN(Q45,R45)*(W45-X45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-3286.4107549664259},{"$f":"IF(AND(R45>Q45, Induced=\"Y\"), (R45-Q45)*(W45-X45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-135745.19623388821,-59569.553433345536,null,2047,-283814.64104211726,null,-377946.66461717535,null,-147445.11002389601]
[null,2045,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B46),0)","v":1326.0510000000068},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B46),0)","v":703.92324999999983},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B46),0)","v":5.1635762942779593},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B46),0)","v":9.7565664619273775},{"$f":"IFERROR(MAX(1/E46-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0.10275513384694776},{"$f":"IFERROR(MAX(1/F46-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":5.249507384613801E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.41778445159884375},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.43998515400714855},{"$f":"MIN(C46*INDEX(ReliabilityModelGroup,A20,18),D46*INDEX(ReliabilityModelGroup,A20,25))*(I46-J46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-38103.191380284872},{"$f":"IF(AND(D46*INDEX(ReliabilityModelGroup,A20,25)>C46*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D46*INDEX(ReliabilityModelGroup,A20,25)-C46*INDEX(ReliabilityModelGroup,A20,18))*(I46-J46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-501437.99856454891,-211584.46456560865,null,2045,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P46),0)","v":234.00900000000001},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P46),0)","v":124.2217499999997},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P46),0)","v":5.1635762942779593},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P46),0)","v":9.7565664619273775},{"$f":"IFERROR(MAX(1/S46-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0.10275513384694776},{"$f":"IFERROR(MAX(1/T46-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":5.249507384613801E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.41778445159884375},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.43998515400714855},{"$f":"MIN(Q46,R46)*(W46-X46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-4026.4027524076914},{"$f":"IF(AND(R46>Q46, Induced=\"Y\"), (R46-Q46)*(W46-X46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-166310.56568819971,-70175.639049044781]
[null,2046,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B47),0)","v":1366.2390000000014},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B47),0)","v":725.25612499999988},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B47),0)","v":4.692239441416973},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B47),0)","v":8.8658470974144166},{"$f":"IFERROR(MAX(1/E47-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0.1222087630463794},{"$f":"IFERROR(MAX(1/F47-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":6.2792380582745902E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.46313826349389015},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.48919051079468295},{"$f":"MIN(C47*INDEX(ReliabilityModelGroup,A20,18),D47*INDEX(ReliabilityModelGroup,A20,25))*(I47-J47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-46068.696503327017},{"$f":"IF(AND(D47*INDEX(ReliabilityModelGroup,A20,25)>C47*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D47*INDEX(ReliabilityModelGroup,A20,25)-C47*INDEX(ReliabilityModelGroup,A20,18))*(I47-J47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-606264.04598378355,-245977.28839946754,null,2046,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P47),0)","v":241.10100000000057},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P47),0)","v":127.98637500000041},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P47),0)","v":4.692239441416973},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P47),0)","v":8.8658470974144166},{"$f":"IFERROR(MAX(1/S47-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0.1222087630463794},{"$f":"IFERROR(MAX(1/T47-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":6.2792380582745902E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.46313826349389015},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.48919051079468295},{"$f":"MIN(Q47,R47)*(W47-X47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-4868.1257312427451},{"$f":"IF(AND(R47>Q47, Induced=\"Y\"), (R47-Q47)*(W47-X47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-201077.9333289816,-81582.612600706314,null,"Total",{"$f":"SUM(AE26:AE45)","v":-1008909.19843104},null,{"$f":"SUM(AG26:AG45)","v":-1343531.3451359738},null,{"$f":"SUM(AI26:AI45)","v":-517259.92979137658}]
[null,2047,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B48),0)","v":1406.4270000000106},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B48),0)","v":746.58899999999994},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B48),0)","v":4.2209025885558731},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B48),0)","v":7.975127732901683},{"$f":"IFERROR(MAX(1/E48-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0.14600706126918928},{"$f":"IFERROR(MAX(1/F48-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":7.5389841202726224E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0.51537497181455316},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0.54574380706643777},{"$f":"MIN(C48*INDEX(ReliabilityModelGroup,A20,18),D48*INDEX(ReliabilityModelGroup,A20,25))*(I48-J48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-55281.402085145666},{"$f":"IF(AND(D48*INDEX(ReliabilityModelGroup,A20,25)>C48*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D48*INDEX(ReliabilityModelGroup,A20,25)-C48*INDEX(ReliabilityModelGroup,A20,18))*(I48-J48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-727503.25144051702,-283814.64104211726,null,2047,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P48),0)","v":248.1929999999993},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P48),0)","v":131.7510000000002},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P48),0)","v":4.2209025885558731},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P48),0)","v":7.975127732901683},{"$f":"IFERROR(MAX(1/S48-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0.14600706126918928},{"$f":"IFERROR(MAX(1/T48-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":7.5389841202726224E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0.51537497181455316},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0.54574380706643777},{"$f":"MIN(Q48,R48)*(W48-X48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":-5841.6416433757413},{"$f":"IF(AND(R48>Q48, Induced=\"Y\"), (R48-Q48)*(W48-X48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},-241289.00807963501,-94132.023575058076]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M29:M48)","v":-2563384.7629087563},{"$f":"SUM(N29:N48)","v":-1008909.19843104},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:AA48)","v":-850190.79370984109},{"$f":"SUM(AB29:AB48)","v":-334622.14670493366}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AE52,1)),\"Not Used\",INDEX(ModelGroup,AE52,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AB9,MATCH(AE$52,$O:$O),0)","v":-12850.737615777851}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD56+1","v":2029},-13128.897838630321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD57+1","v":2030},-13366.651154376124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,-13566.694307019245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,-13731.576372248433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,38027.826475102025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,70001.624678709282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,42754.293475966093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,25310.664710110221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,11720.025016841013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,68.819185824711568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,-10505.053493802923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-20476.740064325324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-30152.9413267208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-39762.755287925247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-49503.524128506055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-59569.553433345536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-70175.639049044781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-81582.612600706314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-94132.023575058076]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AE56:AE75)","v":-334622.14670493366}]

{"sheet":"Vehicle Operating Costs","index":8,"n_rows":138,"n_cols":28,"rows_kept":138,"cut":false,"hidden":false,"merged":[[20,23,22,23],[51,23,53,23],[82,23,84,23],[113,23,115,23]]}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs as benefits for highway and transit projects."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Non-Fuel Cost = VMT x Cost Per Mile",null,null,null,null,"Benefit = Existing Cost - New Cost"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"dollars                         miles","$/mile"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",null,null,null,null,null,"Out-of-Pocket Cost = Trips x Cost Per Trip"]
[null,"dollars",null,"gallons/mile","dollars/gallon",null,null,"dollars","trips        $ / trip"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF VEHICLE OPERATING COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"SJCOG SR99/120"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,null,"PERCENT TRUCKS",null,"OUT OF POCKET COST",null,"BENEFITS",null,null,null,null,null,null,null,1,null,"Present"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(trips/yr)",null,null,"(%)",null,"($/trip)",null,"($/yr)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X20,1)),\"Not Used\",INDEX(ModelGroup,X20,1))","v":"SJCOG SR99/120"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,"Adjusted",null,null,null,null,"Fuel","Non-Fuel","Out-of-Pocket Costs","Constant","Present",null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","No Build","Build","No Build","Build","Costs","Costs","(Existing)","Dollars","Value",null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2033},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":72434250},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":76938350},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":6697750},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":3763150},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":10.8},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":20.399999999999999},{"$f":"INDEX(ModelData1NB,A18,1)*AnnualFactor","v":16096500},{"$f":"INDEX(ModelData1B,A18,1)*AnnualFactor","v":17097330},{"$f":"'Travel Time'!O24","v":16096500},{"$f":"INDEX(ModelData1NB,A18,9)","v":0.15},{"$f":"INDEX(ModelData1B,A18,9)","v":0.15},{"$f":"INDEX(ModelData1NB,A18,6)","v":0},{"$f":"INDEX(ModelData1B,A18,6)","v":0},{"$f":"(C24*(1-L24)*VLOOKUP(G24,FuelCon,2)-D24*(1-M24)*VLOOKUP(H24,FuelCon,2))*FuelAuto+(C24*L24*VLOOKUP(G24,FuelCon,3)-D24*M24*VLOOKUP(H24,FuelCon,3))*FuelTruck","v":2111668.3865999999},{"$f":"(C24*(1-L24)-D24*(1-M24))*NonFuelAuto+(C24*L24-D24*M24)*NonFuelTruck","v":-1660211.2599999998},{"$f":"I24*N24-K24*O24","v":0},{"$f":"SUM(P24:R24)","v":451457.12660000008},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":304988.25849201233},null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($T9,MATCH(X$20,$A:$A),0)","v":-2813273.9422378731},null,{"$f":"IF(VehOp<>\"N\",SUM($X24:Y24),0)","v":-2813273.9422378731},null,{"$f":"$Z24*(1+DiscRate)^($W24-YearCurrent)","v":-3422777.9070699993}]
[null,{"$f":"YearLast","v":2043},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":106981500},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":113633990},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":17520000},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":9843685},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":6.1},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":11.5},{"$f":"INDEX(ModelData20NB,A18,1)*AnnualFactor","v":23773545},{"$f":"INDEX(ModelData20B,A18,1)*AnnualFactor","v":25251795},{"$f":"'Travel Time'!O25","v":23773545},{"$f":"INDEX(ModelData20NB,A18,9)","v":0.15},{"$f":"INDEX(ModelData20B,A18,9)","v":0.15},{"$f":"INDEX(ModelData20NB,A18,6)","v":0},{"$f":"INDEX(ModelData20B,A18,6)","v":0},{"$f":"(C25*(1-L25)*VLOOKUP(G25,FuelCon,2)-D25*(1-M25)*VLOOKUP(H25,FuelCon,2))*FuelAuto+(C25*L25*VLOOKUP(G25,FuelCon,3)-D25*M25*VLOOKUP(H25,FuelCon,3))*FuelTruck","v":1515086.3234099995},{"$f":"(C25*(1-L25)-D25*(1-M25))*NonFuelAuto+(C25*L25-D25*M25)*NonFuelTruck","v":-2452107.8139999998},{"$f":"I25*N25-K25*O25","v":0},{"$f":"SUM(P25:R25)","v":-937021.49059000029},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":-427644.37661535299},null,null,{"$f":"W24+1","v":2029},-755807.79260295478,null,{"$f":"IF(VehOp<>\"N\",SUM($X25:Y25),0)","v":-755807.79260295478},null,-956337.97430799936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W25+1","v":2030},-382040.68415608763,null,{"$f":"IF(VehOp<>\"N\",SUM($X26:Y26),0)","v":-382040.68415608763},null,-502739.47724199807]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B27),0)","v":55160625},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B27),0)","v":58590530},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B27),0)","v":1286625},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B27),0)","v":722882.5},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":42.9},81.099999999999994,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B27),0)","v":12257977.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B27),0)","v":13020097.5},{"$f":"TREND(K24:K25,$B24:$B25,$B27)","v":12257977.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B27),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B27),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":0},{"$f":"(C27*(1-L27)*VLOOKUP(G27,FuelCon,2)-D27*(1-M27)*VLOOKUP(H27,FuelCon,2))*FuelAuto+(C27*L27*VLOOKUP(G27,FuelCon,3)-D27*M27*VLOOKUP(H27,FuelCon,3))*FuelTruck","v":-2158514.9240699993},{"$f":"(C27*(1-L27)-D27*(1-M27))*NonFuelAuto+(C27*L27-D27*M27)*NonFuelTruck","v":-1264262.983},{"$f":"I27*N27-K27*O27","v":0},{"$f":"SUM(P27:R27)","v":-3422777.9070699993},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":-2813273.9422378731},null,null,2031,-432417.99973976362,null,{"$f":"IF(VehOp<>\"N\",SUM($X27:Y27),0)","v":-432417.99973976362},null,-591793.89128199639]
[null,{"$f":"B27+1","v":2029},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B28),0)","v":58615350},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B28),0)","v":62260094},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B28),0)","v":2368850},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B28),0)","v":1330936},24.7,46.8,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B28),0)","v":13025682},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B28),0)","v":13835544},{"$f":"TREND(K24:K25,$B24:$B25,$B28)","v":13025682},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B28),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B28),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":0},387114.66409199976,-1343452.6383999991,0,-956337.97430799936,-755807.79260295478,null,null,2032,-96066.084662347392,null,{"$f":"IF(VehOp<>\"N\",SUM($X28:Y28),0)","v":-96066.084662347392},null,-136731.9930730015]
[null,{"$f":"B28+1","v":2030},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B29),0)","v":62070075},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B29),0)","v":65929658},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B29),0)","v":3451075},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B29),0)","v":1938989.5},18,34,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B29),0)","v":13793386.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B29),0)","v":14650990.5},{"$f":"TREND(K24:K25,$B24:$B25,$B29)","v":13793386.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B29),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B29),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":0},919902.8165580004,-1422642.2937999985,0,-502739.47724199807,-382040.68415608763,null,null,2033,304988.25849201233,null,{"$f":"IF(VehOp<>\"N\",SUM($X29:Y29),0)","v":304988.25849201233},null,451457.12660000002]
[null,2031,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B30),0)","v":65524800},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B30),0)","v":69599222},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B30),0)","v":4533300},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B30),0)","v":2547043},14.5,27.3,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B30),0)","v":14561091},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B30),0)","v":15466437},{"$f":"TREND(K24:K25,$B24:$B25,$B30)","v":14561091},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B30),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B30),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":0},910038.05791800143,-1501831.9491999978,0,-591793.89128199639,-432417.99973976362,null,null,2034,493395.62756301265,null,{"$f":"IF(VehOp<>\"N\",SUM($X30:Y30),0)","v":493395.62756301265},null,759559.90022000344]
[null,2032,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B31),0)","v":68979525},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B31),0)","v":73268786},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B31),0)","v":5615525},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B31),0)","v":3155096.5},12.3,23.2,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B31),0)","v":15328795.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B31),0)","v":16281883.5},{"$f":"TREND(K24:K25,$B24:$B25,$B31)","v":15328795.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B31),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B31),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":0},1444289.6115269992,-1581021.6046000007,0,-136731.9930730015,-96066.084662347392,null,null,2035,472165.10488607927,null,{"$f":"IF(VehOp<>\"N\",SUM($X31:Y31),0)","v":472165.10488607927},null,755951.54540600162]
[null,2033,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B32),0)","v":72434250},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B32),0)","v":76938350},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B32),0)","v":6697750},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B32),0)","v":3763150},10.8,20.399999999999999,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B32),0)","v":16096500},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B32),0)","v":17097330},{"$f":"TREND(K24:K25,$B24:$B25,$B32)","v":16096500},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B32),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B32),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":0},2111668.3865999999,-1660211.2599999998,0,451457.12660000008,304988.25849201233,null,null,2036,663451.98400785855,null,{"$f":"IF(VehOp<>\"N\",SUM($X32:Y32),0)","v":663451.98400785855},null,1104696.3219440011]
[null,2034,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B33),0)","v":75888975},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B33),0)","v":80607914},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B33),0)","v":7779975},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B33),0)","v":4371203.5},9.8000000000000007,18.399999999999999,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B33),0)","v":16864204.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B33),0)","v":17912776.5},{"$f":"TREND(K24:K25,$B24:$B25,$B33)","v":16864204.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B33),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B33),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":0},2498960.81562,-1739400.9153999966,0,759559.90022000344,493395.62756301265,null,null,2037,517931.95949023077,null,{"$f":"IF(VehOp<>\"N\",SUM($X33:Y33),0)","v":517931.95949023077},null,896890.57571000257]
[null,2035,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B34),0)","v":79343700},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B34),0)","v":84277478},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B34),0)","v":8862200},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B34),0)","v":4979257},9,16.899999999999999,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B34),0)","v":17631909},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B34),0)","v":18728223},{"$f":"TREND(K24:K25,$B24:$B25,$B34)","v":17631909},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B34),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B34),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":0},2574542.1162060001,-1818590.5707999985,0,755951.54540600162,472165.10488607927,null,null,2038,517954.34412443807,null,{"$f":"IF(VehOp<>\"N\",SUM($X34:Y34),0)","v":517954.34412443807},null,932806.51220000139]
[null,2036,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B35),0)","v":82798425},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B35),0)","v":87947042},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B35),0)","v":9944425},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B35),0)","v":5587310.5},8.3000000000000007,15.7,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B35),0)","v":18399613.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B35),0)","v":19543669.5},{"$f":"TREND(K24:K25,$B24:$B25,$B35)","v":18399613.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B35),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B35),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":0},3002476.5481440015,-1897780.2262000004,0,1104696.3219440011,663451.98400785855,null,null,2039,143466.24505024235,null,{"$f":"IF(VehOp<>\"N\",SUM($X35:Y35),0)","v":143466.24505024235},null,268709.58637400577]
[null,2037,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B36),0)","v":86253150},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B36),0)","v":91616606},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B36),0)","v":11026650},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B36),0)","v":6195364},7.8,14.8,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B36),0)","v":19167318},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B36),0)","v":20359116},{"$f":"TREND(K24:K25,$B24:$B25,$B36)","v":19167318},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B36),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B36),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":0},2873860.4573100004,-1976969.8815999979,0,896890.57571000257,517931.95949023077,null,null,2040,-23802.045015527656,null,{"$f":"IF(VehOp<>\"N\",SUM($X36:Y36),0)","v":-23802.045015527656},null,-46364.015280999243]
[null,2038,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B37),0)","v":89707875},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B37),0)","v":95286170},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B37),0)","v":12108875},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B37),0)","v":6803417.5},7.4,14,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B37),0)","v":19935022.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B37),0)","v":21174562.5},{"$f":"TREND(K24:K25,$B24:$B25,$B37)","v":19935022.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B37),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B37),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":0},2988966.0492000012,-2056159.5369999998,0,932806.51220000139,517954.34412443807,null,null,2041,-23708.333898653087,null,{"$f":"IF(VehOp<>\"N\",SUM($X37:Y37),0)","v":-23708.333898653087},null,-48028.734364000149]
[null,2039,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B38),0)","v":93162600},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B38),0)","v":98955734},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B38),0)","v":13191100},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B38),0)","v":7411471},7.1,13.4,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B38),0)","v":20702727},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B38),0)","v":21990009},{"$f":"TREND(K24:K25,$B24:$B25,$B38)","v":20702727},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B38),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B38),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":0},2404058.7787740026,-2135349.1923999968,0,268709.58637400577,143466.24505024235,null,null,2042,-430384.95589668077,null,{"$f":"IF(VehOp<>\"N\",SUM($X38:Y38),0)","v":-430384.95589668077},null,-906756.18969099573]
[null,2040,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B39),0)","v":96617325},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B39),0)","v":102625298},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B39),0)","v":14273325},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B39),0)","v":8019524.5},6.8,12.8,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B39),0)","v":21470431.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B39),0)","v":22805455.5},{"$f":"TREND(K24:K25,$B24:$B25,$B39)","v":21470431.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B39),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B39),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":0},2168174.8325189995,-2214538.8477999987,0,-46364.015280999243,-23802.045015527656,null,null,2043,-427644.37661535299,null,{"$f":"IF(VehOp<>\"N\",SUM($X39:Y39),0)","v":-427644.37661535299},null,-937021.49059000041]
[null,2041,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B40),0)","v":100072050},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B40),0)","v":106294862},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B40),0)","v":15355550},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B40),0)","v":8627578},6.5,12.3,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B40),0)","v":22238136},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B40),0)","v":23620902},{"$f":"TREND(K24:K25,$B24:$B25,$B40)","v":22238136},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B40),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B40),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":0},2245699.7688360005,-2293728.5032000006,0,-48028.734364000149,-23708.333898653087,null,null,2044,-204649.20554369129,null,{"$f":"IF(VehOp<>\"N\",SUM($X40:Y40),0)","v":-204649.20554369129},null,-466348.07488899305]
[null,2042,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B41),0)","v":103526775},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B41),0)","v":109964426},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B41),0)","v":16437775},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B41),0)","v":9235631.5},6.3,11.9,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B41),0)","v":23005840.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B41),0)","v":24436348.5},{"$f":"TREND(K24:K25,$B24:$B25,$B41)","v":23005840.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B41),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B41),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":0},1466161.9689090017,-2372918.1585999974,0,-906756.18969099573,-430384.95589668077,null,null,2045,-615943.56994782656,null,{"$f":"IF(VehOp<>\"N\",SUM($X41:Y41),0)","v":-615943.56994782656},null,-1459736.240925997]
[null,2043,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B42),0)","v":106981500},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B42),0)","v":113633990},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B42),0)","v":17520000},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B42),0)","v":9843685},6.1,11.5,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B42),0)","v":23773545},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B42),0)","v":25251795},{"$f":"TREND(K24:K25,$B24:$B25,$B42)","v":23773545},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B42),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B42),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":0},1515086.3234099995,-2452107.8139999998,0,-937021.49059000029,-427644.37661535299,null,null,2046,-610221.06819578912,null,{"$f":"IF(VehOp<>\"N\",SUM($X42:Y42),0)","v":-610221.06819578912},null,-1504021.3515490005]
[null,2044,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B43),0)","v":110436225},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B43),0)","v":117303554},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B43),0)","v":18602225},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B43),0)","v":10451738.5},{"$f":"IF(E43=0,55,MAX(5,ROUND(C43/E43,1)))","v":5.9},11.2,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B43),0)","v":24541249.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B43),0)","v":26067241.5},{"$f":"TREND(K24:K25,$B24:$B25,$B43)","v":24541249.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B43),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B43),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":0},2064949.3945110026,-2531297.4693999956,0,-466348.07488899305,-204649.20554369129,null,null,2047,-604027.5997590702,null,{"$f":"IF(VehOp<>\"N\",SUM($X43:Y43),0)","v":-604027.5997590702},null,-1548306.4621719932]
[null,2045,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B44),0)","v":113890950},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B44),0)","v":120973118},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B44),0)","v":19684450},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B44),0)","v":11059792},5.8,10.9,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B44),0)","v":25308954},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B44),0)","v":26882688},{"$f":"TREND(K24:K25,$B24:$B25,$B44)","v":25308954},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B44),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B44),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":0},1150750.8838740014,-2610487.1247999985,0,-1459736.240925997,-615943.56994782656]
[null,2046,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B45),0)","v":117345675},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B45),0)","v":124642682},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B45),0)","v":20766675},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B45),0)","v":11667845.5},5.7,10.7,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B45),0)","v":26076658.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B45),0)","v":27698134.5},{"$f":"TREND(K24:K25,$B24:$B25,$B45)","v":26076658.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B45),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B45),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":0},1185655.4286510008,-2689676.7802000013,0,-1504021.3515490005,-610221.06819578912,null,null,"Total",{"$f":"SUM(X24:X43)","v":-4306634.1346577443},null,{"$f":"SUM(Z24:Z43)","v":-4306634.1346577443},null,{"$f":"SUM(AB24:AB43)","v":-7356892.2339829579}]
[null,2047,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B46),0)","v":120800400},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B46),0)","v":128312246},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B46),0)","v":21848900},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B46),0)","v":12275899},5.5,10.5,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B46),0)","v":26844363},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B46),0)","v":28513581},{"$f":"TREND(K24:K25,$B24:$B25,$B46)","v":26844363},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B46),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B46),0),1)","v":0.15},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":0},1220559.973428004,-2768866.4355999972,0,-1548306.4621719932,-604027.5997590702,null,null,null,null,null,{"$f":"Z45=Z76+Z107+Z138","v":true},null,{"$f":"AB45=AB76+AB107+AB138","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T46)","v":-4306634.1346577443}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FUEL COST SAVINGS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X51,1)),\"Not Used\",INDEX(ModelGroup,X51,1))","v":"SJCOG SR99/120"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($P9,MATCH(X$20,$A:$A),0)","v":-2158514.9240699993},null,{"$f":"$AB55/(1+DiscRate)^($W55-YearCurrent)","v":-1774141.9264377358},null,{"$f":"IF(VehOp<>\"N\",SUM($X55:Y55),0)","v":-2158514.9240699993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+1","v":2029},387114.66409199976,null,305942.34215505345,null,{"$f":"IF(VehOp<>\"N\",SUM($X56:Y56),0)","v":387114.66409199976}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56+1","v":2030},919902.8165580004,null,699050.53671717446,null,{"$f":"IF(VehOp<>\"N\",SUM($X57:Y57),0)","v":919902.8165580004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,910038.05791800143,null,664955.8950997116,null,{"$f":"IF(VehOp<>\"N\",SUM($X58:Y58),0)","v":910038.05791800143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,1444289.6115269992,null,1014738.7233931716,null,{"$f":"IF(VehOp<>\"N\",SUM($X59:Y59),0)","v":1444289.6115269992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2111668.3865999999,null,1426567.498429144,null,{"$f":"IF(VehOp<>\"N\",SUM($X60:Y60),0)","v":2111668.3865999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2498960.81562,null,1623277.2945505434,null,{"$f":"IF(VehOp<>\"N\",SUM($X61:Y61),0)","v":2498960.81562}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,2574542.1162060001,null,1608051.4098018848,null,{"$f":"IF(VehOp<>\"N\",SUM($X62:Y62),0)","v":2574542.1162060001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,3002476.5481440015,null,1803209.6090423863,null,{"$f":"IF(VehOp<>\"N\",SUM($X63:Y63),0)","v":3002476.5481440015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2873860.4573100004,null,1659582.8056034052,null,{"$f":"IF(VehOp<>\"N\",SUM($X64:Y64),0)","v":2873860.4573100004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2988966.0492000012,null,1659666.7469359003,null,{"$f":"IF(VehOp<>\"N\",SUM($X65:Y65),0)","v":2988966.0492000012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,2404058.7787740026,null,1283546.6368167587,null,{"$f":"IF(VehOp<>\"N\",SUM($X66:Y66),0)","v":2404058.7787740026}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2168174.8325189995,null,1113082.9513443972,null,{"$f":"IF(VehOp<>\"N\",SUM($X67:Y67),0)","v":2168174.8325189995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2245699.7688360005,null,1108540.557246065,null,{"$f":"IF(VehOp<>\"N\",SUM($X68:Y68),0)","v":2245699.7688360005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1466161.9689090017,null,695902.67097192712,null,{"$f":"IF(VehOp<>\"N\",SUM($X69:Y69),0)","v":1466161.9689090017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1515086.3234099995,null,691465.62037243287,null,{"$f":"IF(VehOp<>\"N\",SUM($X70:Y70),0)","v":1515086.3234099995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2064949.3945110026,null,906169.1809818109,null,{"$f":"IF(VehOp<>\"N\",SUM($X71:Y71),0)","v":2064949.3945110026}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1150750.8838740014,null,485565.53414357721,null,{"$f":"IF(VehOp<>\"N\",SUM($X72:Y72),0)","v":1150750.8838740014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1185655.4286510008,null,481051.62964501855,null,{"$f":"IF(VehOp<>\"N\",SUM($X73:Y73),0)","v":1185655.4286510008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1220559.973428004,null,476166.65635915578,null,{"$f":"IF(VehOp<>\"N\",SUM($X74:Y74),0)","v":1220559.973428004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X55:X74)","v":32974401.95201702},null,{"$f":"SUM(Z55:Z74)","v":17932392.37317178},null,{"$f":"SUM(AB55:AB74)","v":32974401.95201702}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NON-FUEL COST SAVINGS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X82,1)),\"Not Used\",INDEX(ModelGroup,X82,1))","v":"SJCOG SR99/120"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($Q9,MATCH(X$20,$A:$A),0)","v":-1264262.983},null,{"$f":"$AB86/(1+DiscRate)^($W86-YearCurrent)","v":-1039132.0158001373},null,{"$f":"IF(VehOp<>\"N\",SUM($X86:Y86),0)","v":-1264262.983}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W86+1","v":2029},-1343452.6383999991,null,-1061750.1347580082,null,{"$f":"IF(VehOp<>\"N\",SUM($X87:Y87),0)","v":-1343452.6383999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87+1","v":2030},-1422642.2937999985,null,-1081091.220873262,null,{"$f":"IF(VehOp<>\"N\",SUM($X88:Y88),0)","v":-1422642.2937999985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,-1501831.9491999978,null,-1097373.8948394754,null,{"$f":"IF(VehOp<>\"N\",SUM($X89:Y89),0)","v":-1501831.9491999978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,-1581021.6046000007,null,-1110804.8080555189,null,{"$f":"IF(VehOp<>\"N\",SUM($X90:Y90),0)","v":-1581021.6046000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,-1660211.2599999998,null,-1121579.2399371315,null,{"$f":"IF(VehOp<>\"N\",SUM($X91:Y91),0)","v":-1660211.2599999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,-1739400.9153999966,null,-1129881.6669875307,null,{"$f":"IF(VehOp<>\"N\",SUM($X92:Y92),0)","v":-1739400.9153999966}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,-1818590.5707999985,null,-1135886.3049158056,null,{"$f":"IF(VehOp<>\"N\",SUM($X93:Y93),0)","v":-1818590.5707999985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,-1897780.2262000004,null,-1139757.6250345276,null,{"$f":"IF(VehOp<>\"N\",SUM($X94:Y94),0)","v":-1897780.2262000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,-1976969.8815999979,null,-1141650.8461131742,null,{"$f":"IF(VehOp<>\"N\",SUM($X95:Y95),0)","v":-1976969.8815999979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,-2056159.5369999998,null,-1141712.4028114623,null,{"$f":"IF(VehOp<>\"N\",SUM($X96:Y96),0)","v":-2056159.5369999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,-2135349.1923999968,null,-1140080.3917665163,null,{"$f":"IF(VehOp<>\"N\",SUM($X97:Y97),0)","v":-2135349.1923999968}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-2214538.8477999987,null,-1136884.9963599248,null,{"$f":"IF(VehOp<>\"N\",SUM($X98:Y98),0)","v":-2214538.8477999987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-2293728.5032000006,null,-1132248.891144718,null,{"$f":"IF(VehOp<>\"N\",SUM($X99:Y99),0)","v":-2293728.5032000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-2372918.1585999974,null,-1126287.6268686079,null,{"$f":"IF(VehOp<>\"N\",SUM($X100:Y100),0)","v":-2372918.1585999974}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-2452107.8139999998,null,-1119109.9969877857,null,{"$f":"IF(VehOp<>\"N\",SUM($X101:Y101),0)","v":-2452107.8139999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-2531297.4693999956,null,-1110818.3865255022,null,{"$f":"IF(VehOp<>\"N\",SUM($X102:Y102),0)","v":-2531297.4693999956}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-2610487.1247999985,null,-1101509.1040914038,null,{"$f":"IF(VehOp<>\"N\",SUM($X103:Y103),0)","v":-2610487.1247999985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-2689676.7802000013,null,-1091272.6978408077,null,{"$f":"IF(VehOp<>\"N\",SUM($X104:Y104),0)","v":-2689676.7802000013}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-2768866.4355999972,null,-1080194.2561182259,null,{"$f":"IF(VehOp<>\"N\",SUM($X105:Y105),0)","v":-2768866.4355999972}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X86:X105)","v":-40331294.185999982},null,{"$f":"SUM(Z86:Z105)","v":-22239026.507829525},null,{"$f":"SUM(AB86:AB105)","v":-40331294.185999982}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF OUT-OF-POCKET COST SAVINGS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X113,1)),\"Not Used\",INDEX(ModelGroup,X113,1))","v":"SJCOG SR99/120"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($R9,MATCH(X$20,$A:$A),0)","v":0},null,{"$f":"$AB117/(1+DiscRate)^($W117-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X117:Y117),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117+1","v":2029},0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X118:Y118),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W118+1","v":2030},0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X119:Y119),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X120:Y120),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X121:Y121),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X122:Y122),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X123:Y123),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X124:Y124),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X125:Y125),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X126:Y126),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X127:Y127),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X128:Y128),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X129:Y129),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X130:Y130),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X131:Y131),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X132:Y132),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X133:Y133),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X134:Y134),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X135:Y135),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X136:Y136),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X117:X136)","v":0},null,{"$f":"SUM(Z117:Z136)","v":0},null,{"$f":"SUM(AB117:AB136)","v":0}]

{"sheet":"Accident Costs","index":9,"n_rows":153,"n_cols":30,"rows_kept":153,"cut":false,"hidden":false,"merged":[[26,21,28,21],[24,2,24,3],[60,21,62,21],[94,21,96,21],[128,21,130,21]]}
[null,"Accident Cost Benefits"]
[]
[null,"This sheet calculates accident cost benefits on highway and transit"]
[]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Fatalities = (Vehicle-Miles Traveled * Fatal Accident Rate / 10^6)*Conversion Factor"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Injuries = (Vehicle-Miles Traveled * Injury Accident Rate / 10^6)*Conversion Factor",null,null,null,null,null,"PDOs = (Vehicle-Miles Traveled * PDO Accident Rate / 10^6)*Conversion Factor"]
[null,"events/yr",null,"    veh-miles/yr","accidents/mvmt","events/accident",null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Fatal Cost Savings = (Existing Fatalities - New Fatalities) * Fatality Cost",null,null,null,null,null,"Injury Cost Savings = (Existing Injuries - New Injuries) * Injury Cost"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","events/yr","dollars/event"]
[]
[null,"PDO Cost Savings = (Existing PDO  - New PDO) * PDO Cost",null,null,null,null,null,"Accident Cost Savings = Fatal Cost Savings + Injury Cost Savings + PDO Cost Savings"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","dollars/yr","dollars/yr","dollars/yr"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF ACCIDENT COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A23)+1","v":1},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,A24,1)),\"Not Used\",INDEX(SafetyModelGroup,A24,1))","v":"SR9/120"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL FATALITIES",null,"TOTAL INJURIES",null,"TOTAL VEHICLES DAMAGED",null,"ACCIDENT BENEFITS",null,null,null,null,null,"Total Events Avoided",null,null,null,null,1,null,"Present",null,null,null,"Total","Total","Total"]
[null,null,"(veh-miles/yr)",null,"(events/yr)",null,"(events/yr)",null,"(events/yr)",null,"($/yr)",null,null,null,null,null,"(events/yr)",null,null,null,null,{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V26,1)),\"Not Used\",INDEX(SafetyModelGroup,V26,1))","v":"SR9/120"},null,"Value of",null,null,null,"Fatalities","Injuries","PDO"]
[null,"Year",null,null,null,null,null,null,null,null,"Fatality Cost","Injury Cost","Property Damage Cost","Constant","Present",null,null,null,null,null,"Year",null,null,"Accident Cost",null,"Constant",null,"Avoided","Avoided","Avoided"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Savings","Savings","Savings","Dollars","Value",null,"Fatalities","Injuries","PDO",null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"SafetyYearFirst","v":2033},{"$f":"INDEX(SafetyData1NB,A24,1)*AnnualFactor","v":72434250},{"$f":"INDEX(SafetyData1B,A24,1)*AnnualFactor","v":76938350},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":1.2616742533500001},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":0.81479756132576009},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":38.151626514749999},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":24.638572248177603},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":48.782250886950003},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":31.503899642185917},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E30-F30),0)","v":5273144.9658860313},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G30-H30),0)","v":1573480.984033803},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I30-J30),0)","v":50107.218609815849},{"$f":"SUM(K30:M30)","v":6896733.1685296502},{"$f":"N30/(1+DiscRate)^(B30-YearCurrent)","v":4659185.8106110496},null,{"$f":"E30-F30","v":0.44687669202423996},{"$f":"G30-H30","v":13.513054266572397},{"$f":"I30-J30","v":17.278351244764085},null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($O9,MATCH(V$26,$A:$A),0)","v":4316811.9201681335},null,{"$f":"IF(Accidents<>\"N\",SUM($V30:W30),0)","v":4316811.9201681335},null,{"$f":"$X30*(1+DiscRate)^($U30-YearCurrent)","v":5252061.7517874781},null,{"$f":"SUM($V64:W64)","v":0.34030952403023207},{"$f":"SUM($V98:W98)","v":10.290581602770999},{"$f":"SUM($V132:W132)","v":13.157964138827538}]
[null,{"$f":"SafetyYearLast","v":2043},{"$f":"INDEX(SafetyData20NB,A24,1)*AnnualFactor","v":106981500},{"$f":"INDEX(SafetyData20B,A24,1)*AnnualFactor","v":113633990},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":1.8634251633000003},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":1.2034141352877441},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":56.3479049205},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":36.389905326325433},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":72.048766616099996},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":46.529641159462841},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E31-F31),0)","v":7788130.1305446234},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G31-H31),0)","v":2323940.4076450574},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I31-J31),0)","v":74005.463824247752},{"$f":"SUM(K31:M31)","v":10186076.002013929},{"$f":"N31/(1+DiscRate)^(B31-YearCurrent)","v":4648792.1203334033},null,{"$f":"E31-F31","v":0.6600110280122562},{"$f":"G31-H31","v":19.957999594174566},{"$f":"I31-J31","v":25.519125456637155},null,{"$f":"U30+1","v":2029},4410742.2346103033,null,{"$f":"IF(Accidents<>\"N\",SUM($V31:W31),0)","v":4410742.2346103033},null,5580996.0351359639,null,{"$f":"SUM($V65:W65)","v":0.36162295762903796},{"$f":"SUM($V99:W99)","v":10.93507613553129},{"$f":"SUM($V133:W133)","v":13.98204156001475}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U31+1","v":2030},4491061.3237991482,null,{"$f":"IF(Accidents<>\"N\",SUM($V32:W32),0)","v":4491061.3237991482},null,5909930.3184842812,null,{"$f":"SUM($V66:W66)","v":0.38293639122782963},{"$f":"SUM($V100:W100)","v":11.579570668291581},{"$f":"SUM($V134:W134)","v":14.806118981201507}]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C30:C31,B30:B31,B33),0)","v":55160625},{"$f":"MAX(TREND(D30:D31,B30:B31,B33),0)","v":58590530},{"$f":"MAX(TREND(E30:E31,B30:B31,B33),0)","v":0.96079879837499504},{"$f":"MAX(TREND(F30:F31,B30:B31,B33),0)","v":0.62048927434476298},{"$f":"MAX(TREND(G30:G31,B30:B31,B33),0)","v":29.05348731187496},{"$f":"MAX(TREND(H30:H31,B30:B31,B33),0)","v":18.762905709103961},{"$f":"MAX(TREND(I30:I31,B30:B31,B33),0)","v":37.14899302237518},{"$f":"MAX(TREND(J30:J31,B30:B31,B33),0)","v":23.991028883547642},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E33-F33),0)","v":4015652.3835567385},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G33-H33),0)","v":1198251.2722281392},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I33-J33),0)","v":38158.096002599857},{"$f":"SUM(K33:M33)","v":5252061.7517874781},{"$f":"N33/(1+DiscRate)^(B33-YearCurrent)","v":4316811.9201681335},null,{"$f":"E33-F33","v":0.34030952403023207},{"$f":"G33-H33","v":10.290581602770999},{"$f":"I33-J33","v":13.157964138827538},null,2031,4558677.2548928065,null,{"$f":"IF(Accidents<>\"N\",SUM($V33:W33),0)","v":4558677.2548928065},null,6238864.6018327698,null,{"$f":"SUM($V67:W67)","v":0.40424982482663552},{"$f":"SUM($V101:W101)","v":12.224065201051872},{"$f":"SUM($V135:W135)","v":15.630196402389629}]
[null,{"$f":"B33+1","v":2029},{"$f":"MAX(TREND(C30:C31,B30:B31,B34),0)","v":58615350},{"$f":"MAX(TREND(D30:D31,B30:B31,B34),0)","v":62260094},{"$f":"MAX(TREND(E30:E31,B30:B31,B34),0)","v":1.0209738893699978},{"$f":"MAX(TREND(F30:F31,B30:B31,B34),0)","v":0.65935093174095982},{"$f":"MAX(TREND(G30:G31,B30:B31,B34),0)","v":30.873115152449827},{"$f":"MAX(TREND(H30:H31,B30:B31,B34),0)","v":19.938039016918538},{"$f":"MAX(TREND(I30:I31,B30:B31,B34),0)","v":39.47564459528985},{"$f":"MAX(TREND(J30:J31,B30:B31,B34),0)","v":25.4936030352751},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E34-F34),0)","v":4267150.9000226483},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G34-H34),0)","v":1273297.2145892733},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I34-J34),0)","v":40547.920524042776},{"$f":"SUM(K34:M34)","v":5580996.0351359649},4410742.2346103033,null,{"$f":"E34-F34","v":0.36162295762903796},{"$f":"G34-H34","v":10.93507613553129},{"$f":"I34-J34","v":13.98204156001475},null,2032,4614448.3786777435,null,{"$f":"IF(Accidents<>\"N\",SUM($V34:W34),0)","v":4614448.3786777435},null,6567798.8851812026,null,{"$f":"SUM($V68:W68)","v":0.4255632584254414},{"$f":"SUM($V102:W102)","v":12.868559733811708},{"$f":"SUM($V136:W136)","v":16.454273823576386}]
[null,{"$f":"B34+1","v":2030},{"$f":"MAX(TREND(C30:C31,B30:B31,B35),0)","v":62070075},{"$f":"MAX(TREND(D30:D31,B30:B31,B35),0)","v":65929658},{"$f":"MAX(TREND(E30:E31,B30:B31,B35),0)","v":1.0811489803649863},{"$f":"MAX(TREND(F30:F31,B30:B31,B35),0)","v":0.69821258913715667},{"$f":"MAX(TREND(G30:G31,B30:B31,B35),0)","v":32.692742993025149},{"$f":"MAX(TREND(H30:H31,B30:B31,B35),0)","v":21.113172324733569},{"$f":"MAX(TREND(I30:I31,B30:B31,B35),0)","v":41.802296168204521},{"$f":"MAX(TREND(J30:J31,B30:B31,B35),0)","v":26.996177187003013},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E35-F35),0)","v":4518649.4164883895},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G35-H35),0)","v":1348343.1569504074},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I35-J35),0)","v":42937.745045484371},{"$f":"SUM(K35:M35)","v":5909930.3184842812},4491061.3237991482,null,0.38293639122782963,11.579570668291581,14.806118981201507,null,2033,4659185.810611113,null,{"$f":"IF(Accidents<>\"N\",SUM($V35:W35),0)","v":4659185.810611113},null,6896733.1685297443,null,{"$f":"SUM($V69:W69)","v":0.44687669202424729},{"$f":"SUM($V103:W103)","v":13.513054266572453},{"$f":"SUM($V137:W137)","v":17.278351244764508}]
[null,2031,{"$f":"MAX(TREND(C30:C31,B30:B31,B36),0)","v":65524800},{"$f":"MAX(TREND(D30:D31,B30:B31,B36),0)","v":69599222},{"$f":"MAX(TREND(E30:E31,B30:B31,B36),0)","v":1.141324071359989},{"$f":"MAX(TREND(F30:F31,B30:B31,B36),0)","v":0.73707424653335352},{"$f":"MAX(TREND(G30:G31,B30:B31,B36),0)","v":34.512370833600016},{"$f":"MAX(TREND(H30:H31,B30:B31,B36),0)","v":22.288305632548145},{"$f":"MAX(TREND(I30:I31,B30:B31,B36),0)","v":44.128947741120101},{"$f":"MAX(TREND(J30:J31,B30:B31,B36),0)","v":28.498751338730472},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E36-F36),0)","v":4770147.9329542993},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G36-H36),0)","v":1423389.0993115413},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I36-J36),0)","v":45327.569566929924},{"$f":"SUM(K36:M36)","v":6238864.6018327698},4558677.2548928065,null,0.40424982482663552,12.224065201051872,15.630196402389629,null,2034,4693655.7945574103,null,{"$f":"IF(Accidents<>\"N\",SUM($V36:W36),0)","v":4693655.7945574103},null,7225667.451878177,null,{"$f":"SUM($V70:W70)","v":0.46819012562305318},{"$f":"SUM($V104:W104)","v":14.157548799332289},{"$f":"SUM($V138:W138)","v":18.102428665951265}]
[null,2032,{"$f":"MAX(TREND(C30:C31,B30:B31,B37),0)","v":68979525},{"$f":"MAX(TREND(D30:D31,B30:B31,B37),0)","v":73268786},{"$f":"MAX(TREND(E30:E31,B30:B31,B37),0)","v":1.2014991623549918},{"$f":"MAX(TREND(F30:F31,B30:B31,B37),0)","v":0.77593590392955036},{"$f":"MAX(TREND(G30:G31,B30:B31,B37),0)","v":36.331998674174883},{"$f":"MAX(TREND(H30:H31,B30:B31,B37),0)","v":23.463438940363176},{"$f":"MAX(TREND(I30:I31,B30:B31,B37),0)","v":46.455599314034771},{"$f":"MAX(TREND(J30:J31,B30:B31,B37),0)","v":30.001325490458385},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E37-F37),0)","v":5021646.4494202081},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G37-H37),0)","v":1498435.0416726226},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I37-J37),0)","v":47717.394088371519},6567798.8851812026,4614448.3786777435,null,0.4255632584254414,12.868559733811708,16.454273823576386,null,2035,4718581.9545748048,null,{"$f":"IF(Accidents<>\"N\",SUM($V37:W37),0)","v":4718581.9545748048},null,7554601.7352263276,null,{"$f":"SUM($V71:W71)","v":0.48950355922183064},{"$f":"SUM($V105:W105)","v":14.80204333209258},{"$f":"SUM($V139:W139)","v":18.926506087138478}]
[null,2033,{"$f":"MAX(TREND(C30:C31,B30:B31,B38),0)","v":72434250},{"$f":"MAX(TREND(D30:D31,B30:B31,B38),0)","v":76938350},{"$f":"MAX(TREND(E30:E31,B30:B31,B38),0)","v":1.2616742533499945},{"$f":"MAX(TREND(F30:F31,B30:B31,B38),0)","v":0.81479756132574721},{"$f":"MAX(TREND(G30:G31,B30:B31,B38),0)","v":38.151626514750205},{"$f":"MAX(TREND(H30:H31,B30:B31,B38),0)","v":24.638572248177752},{"$f":"MAX(TREND(I30:I31,B30:B31,B38),0)","v":48.782250886950351},{"$f":"MAX(TREND(J30:J31,B30:B31,B38),0)","v":31.503899642185843},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E38-F38),0)","v":5273144.9658861179},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G38-H38),0)","v":1573480.9840338095},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I38-J38),0)","v":50107.218609817071},6896733.1685297452,4659185.810611113,null,0.44687669202424729,13.513054266572453,17.278351244764508,null,2036,4734647.4398653563,null,{"$f":"IF(Accidents<>\"N\",SUM($V38:W38),0)","v":4734647.4398653563},null,7883536.0185747631,null,{"$f":"SUM($V72:W72)","v":0.51081699282063653},{"$f":"SUM($V106:W106)","v":15.446537864852417},{"$f":"SUM($V140:W140)","v":19.750583508326145}]
[null,2034,{"$f":"MAX(TREND(C30:C31,B30:B31,B39),0)","v":75888975},{"$f":"MAX(TREND(D30:D31,B30:B31,B39),0)","v":80607914},{"$f":"MAX(TREND(E30:E31,B30:B31,B39),0)","v":1.3218493443449972},{"$f":"MAX(TREND(F30:F31,B30:B31,B39),0)","v":0.85365921872194406},{"$f":"MAX(TREND(G30:G31,B30:B31,B39),0)","v":39.971254355325073},{"$f":"MAX(TREND(H30:H31,B30:B31,B39),0)","v":25.813705555992783},{"$f":"MAX(TREND(I30:I31,B30:B31,B39),0)","v":51.108902459865021},{"$f":"MAX(TREND(J30:J31,B30:B31,B39),0)","v":33.006473793913756},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E39-F39),0)","v":5524643.4823520277},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G39-H39),0)","v":1648526.9263948905},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I39-J39),0)","v":52497.043131258673},7225667.451878177,4693655.7945574103,null,0.46819012562305318,14.157548799332289,18.102428665951265,null,2037,4742496.9677747795,null,{"$f":"IF(Accidents<>\"N\",SUM($V39:W39),0)","v":4742496.9677747795},null,8212470.3019233029,null,{"$f":"SUM($V73:W73)","v":0.53213042641944241},{"$f":"SUM($V107:W107)","v":16.091032397613162},{"$f":"SUM($V141:W141)","v":20.574660929513357}]
[null,2035,{"$f":"MAX(TREND(C30:C31,B30:B31,B40),0)","v":79343700},{"$f":"MAX(TREND(D30:D31,B30:B31,B40),0)","v":84277478},{"$f":"MAX(TREND(E30:E31,B30:B31,B40),0)","v":1.3820244353399858},{"$f":"MAX(TREND(F30:F31,B30:B31,B40),0)","v":0.89252087611815512},{"$f":"MAX(TREND(G30:G31,B30:B31,B40),0)","v":41.79088219589994},{"$f":"MAX(TREND(H30:H31,B30:B31,B40),0)","v":26.988838863807359},{"$f":"MAX(TREND(I30:I31,B30:B31,B40),0)","v":53.435554032779692},{"$f":"MAX(TREND(J30:J31,B30:B31,B40),0)","v":34.509047945641214},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E40-F40),0)","v":5776141.9988176012},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G40-H40),0)","v":1723572.8687560246},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I40-J40),0)","v":54886.867652701585},7554601.7352263276,4718581.9545748048,null,0.48950355922183064,14.80204333209258,18.926506087138478,null,2038,4742738.769513824,null,{"$f":"IF(Accidents<>\"N\",SUM($V40:W40),0)","v":4742738.769513824},null,8541404.5852717869,null,{"$f":"SUM($V74:W74)","v":0.5534438600182483},{"$f":"SUM($V108:W108)","v":16.735526930373453},{"$f":"SUM($V142:W142)","v":21.398738350700114}]
[null,2036,{"$f":"MAX(TREND(C30:C31,B30:B31,B41),0)","v":82798425},{"$f":"MAX(TREND(D30:D31,B30:B31,B41),0)","v":87947042},{"$f":"MAX(TREND(E30:E31,B30:B31,B41),0)","v":1.4421995263349885},{"$f":"MAX(TREND(F30:F31,B30:B31,B41),0)","v":0.93138253351435196},{"$f":"MAX(TREND(G30:G31,B30:B31,B41),0)","v":43.610510036474807},{"$f":"MAX(TREND(H30:H31,B30:B31,B41),0)","v":28.16397217162239},{"$f":"MAX(TREND(I30:I31,B30:B31,B41),0)","v":55.762205605695272},{"$f":"MAX(TREND(J30:J31,B30:B31,B41),0)","v":36.011622097369127},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E41-F41),0)","v":6027640.515283511},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G41-H41),0)","v":1798618.8111171057},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I41-J41),0)","v":57276.692174145821},7883536.0185747631,4734647.4398653563,null,0.51081699282063653,15.446537864852417,19.750583508326145,null,2039,4735946.4430602314,null,{"$f":"IF(Accidents<>\"N\",SUM($V41:W41),0)","v":4735946.4430602314},null,8870338.8686202243,null,{"$f":"SUM($V75:W75)","v":0.57475729361705419},{"$f":"SUM($V109:W109)","v":17.380021463133289},{"$f":"SUM($V143:W143)","v":22.222815771888236}]
[null,2037,{"$f":"MAX(TREND(C30:C31,B30:B31,B42),0)","v":86253150},{"$f":"MAX(TREND(D30:D31,B30:B31,B42),0)","v":91616606},{"$f":"MAX(TREND(E30:E31,B30:B31,B42),0)","v":1.5023746173299912},{"$f":"MAX(TREND(F30:F31,B30:B31,B42),0)","v":0.97024419091054881},{"$f":"MAX(TREND(G30:G31,B30:B31,B42),0)","v":45.430137877050129},{"$f":"MAX(TREND(H30:H31,B30:B31,B42),0)","v":29.339105479436967},{"$f":"MAX(TREND(I30:I31,B30:B31,B42),0)","v":58.088857178609942},{"$f":"MAX(TREND(J30:J31,B30:B31,B42),0)","v":37.514196249096585},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E42-F42),0)","v":6279139.0317494208},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G42-H42),0)","v":1873664.7534782926},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I42-J42),0)","v":59666.516695588733},8212470.301923302,4742496.9677747795,null,0.53213042641944241,16.091032397613162,20.574660929513357,null,2040,4722660.7175032478,null,{"$f":"IF(Accidents<>\"N\",SUM($V42:W42),0)","v":4722660.7175032478},null,9199273.1519687604,null,{"$f":"SUM($V76:W76)","v":0.59607072721586007},{"$f":"SUM($V110:W110)","v":18.024515995894035},{"$f":"SUM($V144:W144)","v":23.046893193074993}]
[null,2038,{"$f":"MAX(TREND(C30:C31,B30:B31,B43),0)","v":89707875},{"$f":"MAX(TREND(D30:D31,B30:B31,B43),0)","v":95286170},{"$f":"MAX(TREND(E30:E31,B30:B31,B43),0)","v":1.562549708324994},{"$f":"MAX(TREND(F30:F31,B30:B31,B43),0)","v":1.0091058483067457},{"$f":"MAX(TREND(G30:G31,B30:B31,B43),0)","v":47.249765717624996},{"$f":"MAX(TREND(H30:H31,B30:B31,B43),0)","v":30.514238787251543},{"$f":"MAX(TREND(I30:I31,B30:B31,B43),0)","v":60.415508751524612},{"$f":"MAX(TREND(J30:J31,B30:B31,B43),0)","v":39.016770400824498},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E43-F43),0)","v":6530637.5482153296},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G43-H43),0)","v":1948710.6958394267},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I43-J43),0)","v":62056.341217030335},8541404.5852717869,4742738.769513824,null,0.5534438600182483,16.735526930373453,21.398738350700114,null,2041,4703391.132901608,null,{"$f":"IF(Accidents<>\"N\",SUM($V43:W43),0)","v":4703391.132901608},null,9528207.4353170265,null,{"$f":"SUM($V77:W77)","v":0.61738416081465175},{"$f":"SUM($V111:W111)","v":18.669010528653871},{"$f":"SUM($V145:W145)","v":23.870970614262205}]
[null,2039,{"$f":"MAX(TREND(C30:C31,B30:B31,B44),0)","v":93162600},{"$f":"MAX(TREND(D30:D31,B30:B31,B44),0)","v":98955734},{"$f":"MAX(TREND(E30:E31,B30:B31,B44),0)","v":1.6227247993199967},{"$f":"MAX(TREND(F30:F31,B30:B31,B44),0)","v":1.0479675057029425},{"$f":"MAX(TREND(G30:G31,B30:B31,B44),0)","v":49.069393558199863},{"$f":"MAX(TREND(H30:H31,B30:B31,B44),0)","v":31.689372095066574},{"$f":"MAX(TREND(I30:I31,B30:B31,B44),0)","v":62.742160324440192},{"$f":"MAX(TREND(J30:J31,B30:B31,B44),0)","v":40.519344552551956},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E44-F44),0)","v":6782136.0646812394},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G44-H44),0)","v":2023756.638200508},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I44-J44),0)","v":64446.165738475887},8870338.8686202243,4735946.4430602314,null,0.57475729361705419,17.380021463133289,22.222815771888236,null,2042,4678617.639545314,null,{"$f":"IF(Accidents<>\"N\",SUM($V44:W44),0)","v":4678617.639545314},null,9857141.7186655141,null,{"$f":"SUM($V78:W78)","v":0.63869759441345764},{"$f":"SUM($V112:W112)","v":19.313505061414162},{"$f":"SUM($V146:W146)","v":24.695048035449872}]
[null,2040,{"$f":"MAX(TREND(C30:C31,B30:B31,B45),0)","v":96617325},{"$f":"MAX(TREND(D30:D31,B30:B31,B45),0)","v":102625298},{"$f":"MAX(TREND(E30:E31,B30:B31,B45),0)","v":1.6828998903149994},{"$f":"MAX(TREND(F30:F31,B30:B31,B45),0)","v":1.0868291630991394},{"$f":"MAX(TREND(G30:G31,B30:B31,B45),0)","v":50.889021398775185},{"$f":"MAX(TREND(H30:H31,B30:B31,B45),0)","v":32.86450540288115},{"$f":"MAX(TREND(I30:I31,B30:B31,B45),0)","v":65.068811897354863},{"$f":"MAX(TREND(J30:J31,B30:B31,B45),0)","v":42.021918704279869},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E45-F45),0)","v":7033634.5811471492},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G45-H45),0)","v":2098802.5805616947},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I45-J45),0)","v":66835.990259917482},9199273.1519687604,4722660.7175032478,null,0.59607072721586007,18.024515995894035,23.046893193074993,null,2043,4648792.1203334359,null,{"$f":"IF(Accidents<>\"N\",SUM($V45:W45),0)","v":4648792.1203334359},null,10186076.002014,null,{"$f":"SUM($V79:W79)","v":0.66001102801226352},{"$f":"SUM($V113:W113)","v":19.957999594174453},{"$f":"SUM($V147:W147)","v":25.519125456637084}]
[null,2041,{"$f":"MAX(TREND(C30:C31,B30:B31,B46),0)","v":100072050},{"$f":"MAX(TREND(D30:D31,B30:B31,B46),0)","v":106294862},{"$f":"MAX(TREND(E30:E31,B30:B31,B46),0)","v":1.7430749813099879},{"$f":"MAX(TREND(F30:F31,B30:B31,B46),0)","v":1.1256908204953362},{"$f":"MAX(TREND(G30:G31,B30:B31,B46),0)","v":52.708649239350052},{"$f":"MAX(TREND(H30:H31,B30:B31,B46),0)","v":34.039638710696181},{"$f":"MAX(TREND(I30:I31,B30:B31,B46),0)","v":67.395463470269533},{"$f":"MAX(TREND(J30:J31,B30:B31,B46),0)","v":43.524492856007328},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E46-F46),0)","v":7285133.0976128904},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G46-H46),0)","v":2173848.5229227757},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I46-J46),0)","v":69225.814781360401},9528207.4353170265,4703391.132901608,null,0.61738416081465175,18.669010528653871,23.870970614262205,null,2044,4614339.8398189284,null,{"$f":"IF(Accidents<>\"N\",SUM($V46:W46),0)","v":4614339.8398189284},null,10515010.285362322,null,{"$f":"SUM($V80:W80)","v":0.6813244616110552},{"$f":"SUM($V114:W114)","v":20.602494126934744},{"$f":"SUM($V148:W148)","v":26.343202877824751}]
[null,2042,{"$f":"MAX(TREND(C30:C31,B30:B31,B47),0)","v":103526775},{"$f":"MAX(TREND(D30:D31,B30:B31,B47),0)","v":109964426},{"$f":"MAX(TREND(E30:E31,B30:B31,B47),0)","v":1.8032500723049907},{"$f":"MAX(TREND(F30:F31,B30:B31,B47),0)","v":1.164552477891533},{"$f":"MAX(TREND(G30:G31,B30:B31,B47),0)","v":54.528277079924919},{"$f":"MAX(TREND(H30:H31,B30:B31,B47),0)","v":35.214772018510757},{"$f":"MAX(TREND(I30:I31,B30:B31,B47),0)","v":69.722115043185113},{"$f":"MAX(TREND(J30:J31,B30:B31,B47),0)","v":45.027067007735241},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E47-F47),0)","v":7536631.6140788002},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G47-H47),0)","v":2248894.4652839098},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I47-J47),0)","v":71615.63930280463},9857141.7186655141,4678617.639545314,null,0.63869759441345764,19.313505061414162,24.695048035449872,null,2045,4575660.8233080506,null,{"$f":"IF(Accidents<>\"N\",SUM($V47:W47),0)","v":4575660.8233080506},null,10843944.568710756,null,{"$f":"SUM($V81:W81)","v":0.70263789520986109},{"$f":"SUM($V115:W115)","v":21.24698865969458},{"$f":"SUM($V149:W149)","v":27.167280299011964}]
[null,2043,{"$f":"MAX(TREND(C30:C31,B30:B31,B48),0)","v":106981500},{"$f":"MAX(TREND(D30:D31,B30:B31,B48),0)","v":113633990},{"$f":"MAX(TREND(E30:E31,B30:B31,B48),0)","v":1.8634251632999934},{"$f":"MAX(TREND(F30:F31,B30:B31,B48),0)","v":1.2034141352877299},{"$f":"MAX(TREND(G30:G31,B30:B31,B48),0)","v":56.347904920500241},{"$f":"MAX(TREND(H30:H31,B30:B31,B48),0)","v":36.389905326325788},{"$f":"MAX(TREND(I30:I31,B30:B31,B48),0)","v":72.048766616099783},{"$f":"MAX(TREND(J30:J31,B30:B31,B48),0)","v":46.529641159462699},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E48-F48),0)","v":7788130.13054471},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G48-H48),0)","v":2323940.4076450439},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I48-J48),0)","v":74005.463824247548},10186076.002014002,4648792.1203334359,null,0.66001102801226352,19.957999594174453,25.519125456637084,null,2046,4533131.1692508943,null,{"$f":"IF(Accidents<>\"N\",SUM($V48:W48),0)","v":4533131.1692508943},null,11172878.852059074,null,{"$f":"SUM($V82:W82)","v":0.72395132880865276},{"$f":"SUM($V116:W116)","v":21.891483192454871},{"$f":"SUM($V150:W150)","v":27.991357720198721}]
[null,2044,{"$f":"MAX(TREND(C30:C31,B30:B31,B49),0)","v":110436225},{"$f":"MAX(TREND(D30:D31,B30:B31,B49),0)","v":117303554},{"$f":"MAX(TREND(E30:E31,B30:B31,B49),0)","v":1.9236002542949961},{"$f":"MAX(TREND(F30:F31,B30:B31,B49),0)","v":1.2422757926839409},{"$f":"MAX(TREND(G30:G31,B30:B31,B49),0)","v":58.167532761075108},{"$f":"MAX(TREND(H30:H31,B30:B31,B49),0)","v":37.565038634140365},{"$f":"MAX(TREND(I30:I31,B30:B31,B49),0)","v":74.375418189015363},{"$f":"MAX(TREND(J30:J31,B30:B31,B49),0)","v":48.032215311190612},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E49-F49),0)","v":8039628.6470104512},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G49-H49),0)","v":2398986.350006178},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I49-J49),0)","v":76395.288345691777},10515010.285362322,4614339.8398189284,null,0.6813244616110552,20.602494126934744,26.343202877824751,null,2047,4487104.298015791,null,{"$f":"IF(Accidents<>\"N\",SUM($V49:W49),0)","v":4487104.298015791},null,11501813.135407561,null,{"$f":"SUM($V83:W83)","v":0.74526476240745865},{"$f":"SUM($V117:W117)","v":22.535977725215162},{"$f":"SUM($V151:W151)","v":28.815435141386843}]
[null,2045,{"$f":"MAX(TREND(C30:C31,B30:B31,B50),0)","v":113890950},{"$f":"MAX(TREND(D30:D31,B30:B31,B50),0)","v":120973118},{"$f":"MAX(TREND(E30:E31,B30:B31,B50),0)","v":1.9837753452899989},{"$f":"MAX(TREND(F30:F31,B30:B31,B50),0)","v":1.2811374500801378},{"$f":"MAX(TREND(G30:G31,B30:B31,B50),0)","v":59.987160601649975},{"$f":"MAX(TREND(H30:H31,B30:B31,B50),0)","v":38.740171941955396},{"$f":"MAX(TREND(I30:I31,B30:B31,B50),0)","v":76.702069761930034},{"$f":"MAX(TREND(J30:J31,B30:B31,B50),0)","v":49.53478946291807},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E50-F50),0)","v":8291127.163476361},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G50-H50),0)","v":2474032.292367259},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I50-J50),0)","v":78785.112867134696},10843944.568710756,4575660.8233080506,null,0.70263789520986109,21.24698865969458,27.167280299011964]
[null,2046,{"$f":"MAX(TREND(C30:C31,B30:B31,B51),0)","v":117345675},{"$f":"MAX(TREND(D30:D31,B30:B31,B51),0)","v":124642682},{"$f":"MAX(TREND(E30:E31,B30:B31,B51),0)","v":2.0439504362849874},{"$f":"MAX(TREND(F30:F31,B30:B31,B51),0)","v":1.3199991074763346},{"$f":"MAX(TREND(G30:G31,B30:B31,B51),0)","v":61.806788442224843},{"$f":"MAX(TREND(H30:H31,B30:B31,B51),0)","v":39.915305249769972},{"$f":"MAX(TREND(I30:I31,B30:B31,B51),0)","v":79.028721334844704},{"$f":"MAX(TREND(J30:J31,B30:B31,B51),0)","v":51.037363614645983},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E51-F51),0)","v":8542625.6799421031},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G51-H51),0)","v":2549078.2347283931},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I51-J51),0)","v":81174.937388576291},11172878.852059074,4533131.1692508943,null,0.72395132880865276,21.891483192454871,27.991357720198721,null,"Total",{"$f":"SUM(V30:V49)","v":92382692.032782912},null,{"$f":"SUM(X30:X49)","v":92382692.032782912},null,{"$f":"SUM(Z30:Z49)","v":167538748.87195101},null,{"$f":"SUM(V85:W85)","v":10.85574286437695},{"$f":"SUM(V119:W119)","v":328.26559327986297},{"$f":"SUM(V153:W153)","v":419.73399280213835}]
[null,2047,{"$f":"MAX(TREND(C30:C31,B30:B31,B52),0)","v":120800400},{"$f":"MAX(TREND(D30:D31,B30:B31,B52),0)","v":128312246},{"$f":"MAX(TREND(E30:E31,B30:B31,B52),0)","v":2.1041255272799901},{"$f":"MAX(TREND(F30:F31,B30:B31,B52),0)","v":1.3588607648725315},{"$f":"MAX(TREND(G30:G31,B30:B31,B52),0)","v":63.626416282800164},{"$f":"MAX(TREND(H30:H31,B30:B31,B52),0)","v":41.090438557585003},{"$f":"MAX(TREND(I30:I31,B30:B31,B52),0)","v":81.355372907760284},{"$f":"MAX(TREND(J30:J31,B30:B31,B52),0)","v":52.539937766373441},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E52-F52),0)","v":8794124.1964080129},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G52-H52),0)","v":2624124.1770895272},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I52-J52),0)","v":83564.761910021844},11501813.135407561,4487104.298015791,null,0.74526476240745865,22.535977725215162,28.815435141386843]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:O52)","v":92382692.032782912},null,{"$f":"SUM(Q33:Q52)","v":10.85574286437695},{"$f":"SUM(R33:R52)","v":328.26559327986297},{"$f":"SUM(S33:S52)","v":419.73399280213835}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FATALITIES AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V60,1)),\"Not Used\",INDEX(ModelGroup,V60,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($Q9,MATCH(V$60,$A:$A),0)","v":0.34030952403023207}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U64+1","v":2029},0.36162295762903796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65+1","v":2030},0.38293639122782963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0.40424982482663552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0.4255632584254414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.44687669202424729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0.46819012562305318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0.48950355922183064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0.51081699282063653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0.53213042641944241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0.5534438600182483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0.57475729361705419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0.59607072721586007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0.61738416081465175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0.63869759441345764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0.66001102801226352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0.6813244616110552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0.70263789520986109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0.72395132880865276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0.74526476240745865]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V64:V83)","v":10.85574286437695}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF INJURIES AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V94,1)),\"Not Used\",INDEX(ModelGroup,V94,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($R9,MATCH(V$94,$A:$A),0)","v":10.290581602770999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U98+1","v":2029},10.93507613553129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U99+1","v":2030},11.579570668291581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,12.224065201051872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,12.868559733811708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,13.513054266572453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,14.157548799332289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,14.80204333209258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,15.446537864852417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,16.091032397613162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,16.735526930373453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,17.380021463133289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,18.024515995894035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,18.669010528653871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,19.313505061414162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,19.957999594174453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,20.602494126934744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,21.24698865969458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,21.891483192454871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,22.535977725215162]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V98:V117)","v":328.26559327986297}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PDOs AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V128,1)),\"Not Used\",INDEX(ModelGroup,V128,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($S9,MATCH(V$128,$A:$A),0)","v":13.157964138827538}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U132+1","v":2029},13.98204156001475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U133+1","v":2030},14.806118981201507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,15.630196402389629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,16.454273823576386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,17.278351244764508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,18.102428665951265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,18.926506087138478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,19.750583508326145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,20.574660929513357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,21.398738350700114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,22.222815771888236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,23.046893193074993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,23.870970614262205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,24.695048035449872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,25.519125456637084]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,26.343202877824751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,27.167280299011964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,27.991357720198721]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,28.815435141386843]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V132:V151)","v":419.73399280213835}]

{"sheet":"Emissions","index":10,"n_rows":487,"n_cols":85,"rows_kept":487,"cut":false,"hidden":false,"merged":[[360,66,362,66],[394,66,396,66],[428,66,430,66],[462,66,464,66],[20,66,22,66],[88,66,90,66],[326,66,328,66],[54,66,56,66],[122,66,124,66],[156,66,158,66],[190,66,192,66],[224,66,226,66],[258,66,260,66],[292,66,294,66],[18,16,18,19],[18,20,18,21],[18,43,18,49],[18,50,18,56],[18,22,18,23],[18,24,18,25],[18,29,18,35],[18,36,18,42]]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates emissions benefits for highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,null,null,null,null,"Transit Em Cost = (Veh-Miles x Rate x Cost/Mile) by Em Type"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,null,null,null,null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF EMISSION REDUCTION BENEFITS",null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY",null,null,null,"BUS",null,"PASSENGER TRAIN",null,"LIGHT RAIL",null,null,null,null,"HIGHWAY",null,null,null,null,null,null,"BUS",null,null,null,null,null,null,"PASSENGER TRAIN",null,null,null,null,null,null,"LIGHT RAIL"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"TOTAL PMT",null,"TOTAL PHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,"RUNNING EMISSIONS",null,"EMISSIONS",null,"EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,null,"Present",null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(pers-miles/yr)",null,"(pers-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO20,1)),\"Not Used\",INDEX(ModelGroup,BO20,1))","v":"SJCOG SR99/120"},null,"Value of",null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Emission",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2033},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":72434250},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":76938350},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":6697750},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":3763150},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C24/E24,1)),MAX(5,ROUND(G24/I24,1))),55)","v":10.8},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D24/F24,1)),MAX(5,ROUND(H24/J24,1))),55)","v":20.399999999999999},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":0.15},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":0.15},{"$f":"IF(OR(INDEX(ModelData1NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1NB,A18,1)*AnnualFactor/INDEX(ModelData1NB,A18,8))","v":9638622.7544910181},{"$f":"IF(OR(INDEX(ModelData1B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1B,A18,1)*AnnualFactor/INDEX(ModelData1B,A18,8))","v":10237922.155688623},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*(1-M24)*0.00000110231131*(VLOOKUP(K24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C24*M24*0.00000110231131*(VLOOKUP(K24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3857994.7744555967},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*(1-N24)*0.00000110231131*(VLOOKUP(L24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D24*N24*0.00000110231131*(VLOOKUP(L24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3040325.5727930497},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O24*(1-M24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O24*M24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":143391.55309873252},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P24*(1-N24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P24*N24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":152307.19116215029},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C24*0.00000110231131*(VLOOKUP(K24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D24*0.00000110231131*(VLOOKUP(L24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q24+S24+U24+W24+Y24)-(R24+T24+V24+X24+Z24)","v":808753.56359912921},{"$f":"AA24/(1+DiscRate)^(B24-YearCurrent)","v":546364.92897774838},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,2)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,2)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,2)-D24*N24*VLOOKUP(L24,EmTruck1,2)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,2)),0)","v":10.175424149356143},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,3)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,3)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,3)-D24*N24*VLOOKUP(L24,EmTruck1,3)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,3)),0)","v":9822.6121556235048},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,4)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,4)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,4)-D24*N24*VLOOKUP(L24,EmTruck1,4)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,4)),0)","v":8.1263433005574317},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,5)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,5)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,5)-D24*N24*VLOOKUP(L24,EmTruck1,5)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,5)),0)","v":0.34576612269260465},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,6)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,6)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,6)-D24*N24*VLOOKUP(L24,EmTruck1,6)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,6)),0)","v":9.3778662541022156E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,7)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,7)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,7)-D24*N24*VLOOKUP(L24,EmTruck1,7)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,7)),0)","v":2.7359179159428955},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,8)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,8)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,8)-D24*N24*VLOOKUP(L24,EmTruck1,8)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,8)),0)","v":0.32431212470595955},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,2)-D24*VLOOKUP(L24,EmBus1,2)+(O24-P24)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,3)-D24*VLOOKUP(L24,EmBus1,3)+(O24-P24)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,4)-D24*VLOOKUP(L24,EmBus1,4)+(O24-P24)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,5)-D24*VLOOKUP(L24,EmBus1,5)+(O24-P24)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,6)-D24*VLOOKUP(L24,EmBus1,6)+(O24-P24)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,7)-D24*VLOOKUP(L24,EmBus1,7)+(O24-P24)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,8)-D24*VLOOKUP(L24,EmBus1,8)+(O24-P24)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD24+AK24+AR24+AY24)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B24-YearCurrent)","v":618.67367621187668},{"$f":"(AE24+AL24+AS24+AZ24)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)/(1+DiscRate)^($B24-YearCurrent)","v":388272.43409396801},{"$f":"(AF24+AM24+AT24+BA24)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B24-YearCurrent)","v":111444.28705591381},{"$f":"(AG24+AN24+AU24+BB24)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B24-YearCurrent)","v":38238.225177746077},{"$f":"(AH24+AO24+AV24+BC24)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B24-YearCurrent)","v":5175.9812942119597},{"$f":"(AI24+AP24+AW24+BD24)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B24-YearCurrent)","v":2615.3276796962964},null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AB9,MATCH(BO$20,$A:$A),0)","v":-442543.88729468262},null,{"$f":"IF(Emissions<>\"N\",SUM($BO24:BP24),0)","v":-442543.88729468262},null,{"$f":"$BQ24*(1+DiscRate)^($BN24-YearCurrent)","v":-538422.30491645425},null,{"$f":"SUM($BO58:BP58)","v":8.3474267929729127},{"$f":"SUM($BO92:BP92)","v":-7722.0705180790519},{"$f":"SUM($BO126:BP126)","v":-4.4808791674308637},{"$f":"SUM($BO160:BP160)","v":-0.19678320040502964},{"$f":"SUM($BO194:BP194)","v":-7.7479180940208434E-2},{"$f":"SUM($BO228:BP228)","v":-0.3041384320879964},{"$f":"SUM($BO262:BP262)","v":-0.1883425497483365},{"$f":"SUM($BO296:BP296)","v":617.48787175503469},{"$f":"SUM($BO330:BP330)","v":-336363.7324590928},{"$f":"SUM($BO364:BP364)","v":-74764.007811441435},{"$f":"SUM($BO398:BP398)","v":-26477.074803140949},{"$f":"SUM($BO432:BP432)","v":-5202.838928282843},{"$f":"SUM($BO466:BP466)","v":-353.72116447968352}]
[null,{"$f":"YearLast","v":2043},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":106981500},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":113633990},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":17520000},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":9843685},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C25/E25,1)),MAX(5,ROUND(G25/I25,1))),55)","v":6.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D25/F25,1)),MAX(5,ROUND(H25/J25,1))),55)","v":11.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":0.15},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":0.15},{"$f":"IF(OR(INDEX(ModelData20NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20NB,A18,1)*AnnualFactor/INDEX(ModelData20NB,A18,8))","v":14235655.688622756},{"$f":"IF(OR(INDEX(ModelData20B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20B,A18,1)*AnnualFactor/INDEX(ModelData20B,A18,8))","v":15120835.329341318},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*(1-M25)*0.00000110231131*(VLOOKUP(K25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C25*M25*0.00000110231131*(VLOOKUP(K25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3745619.9344155043},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*(1-N25)*0.00000110231131*(VLOOKUP(L25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D25*N25*0.00000110231131*(VLOOKUP(L25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3767411.1214924422},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O25*(1-M25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O25*M25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":147861.84766775317},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P25*(1-N25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P25*N25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":157055.96559652046},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C25*0.00000110231131*(VLOOKUP(K25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D25*0.00000110231131*(VLOOKUP(L25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q25+S25+U25+W25+Y25)-(R25+T25+V25+X25+Z25)","v":-30985.305005704984},{"$f":"AA25/(1+DiscRate)^(B25-YearCurrent)","v":-14141.288728669306},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,2)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,2)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,2)-D25*N25*VLOOKUP(L25,EmTruck20,2)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,2)),0)","v":-4.6763734696480803},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,3)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,3)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,3)-D25*N25*VLOOKUP(L25,EmTruck20,3)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,3)),0)","v":1653.0309697750486},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,4)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,4)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,4)-D25*N25*VLOOKUP(L25,EmTruck20,4)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,4)),0)","v":-7.9891400485569291},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,5)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,5)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,5)-D25*N25*VLOOKUP(L25,EmTruck20,5)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,5)),0)","v":6.7634369536306471E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,6)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,6)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,6)-D25*N25*VLOOKUP(L25,EmTruck20,6)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,6)),0)","v":2.2394847240911155E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,7)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,7)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,7)-D25*N25*VLOOKUP(L25,EmTruck20,7)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,7)),0)","v":0.5727824446432378},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,8)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,8)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,8)-D25*N25*VLOOKUP(L25,EmTruck20,8)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,8)),0)","v":5.6904979465395883E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,2)-D25*VLOOKUP(L25,EmBus20,2)+(O25-P25)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,3)-D25*VLOOKUP(L25,EmBus20,3)+(O25-P25)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,4)-D25*VLOOKUP(L25,EmBus20,4)+(O25-P25)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,5)-D25*VLOOKUP(L25,EmBus20,5)+(O25-P25)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,6)-D25*VLOOKUP(L25,EmBus20,6)+(O25-P25)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,7)-D25*VLOOKUP(L25,EmBus20,7)+(O25-P25)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,8)-D25*VLOOKUP(L25,EmBus20,8)+(O25-P25)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CW$37),0)","v":0},{"$f":"(AD25+AK25+AR25+AY25)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B25-YearCurrent)","v":-192.08122263984851},{"$f":"(AE25+AL25+AS25+AZ25)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)/(1+DiscRate)^($B25-YearCurrent)","v":53809.490121671515},{"$f":"(AF25+AM25+AT25+BA25)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B25-YearCurrent)","v":-74016.626359567381},{"$f":"(AG25+AN25+AU25+BB25)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B25-YearCurrent)","v":5053.0004798203581},{"$f":"(AH25+AO25+AV25+BC25)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B25-YearCurrent)","v":835.03249253688045},{"$f":"(AI25+AP25+AW25+BD25)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B25-YearCurrent)","v":369.89575950903964},null,null,{"$f":"BN24+1","v":2029},158957.16455529744,null,{"$f":"IF(Emissions<>\"N\",SUM($BO25:BP25),0)","v":158957.16455529744},null,201131.52343801619,null,{"$f":"SUM($BO59:BP59)","v":12.767482184534879},{"$f":"SUM($BO93:BP93)","v":2145.2858442950783},{"$f":"SUM($BO127:BP127)","v":2.9597177981954976},{"$f":"SUM($BO161:BP161)","v":0.12657587713947657},{"$f":"SUM($BO195:BP195)","v":2.1975574915464816E-2},{"$f":"SUM($BO229:BP229)","v":1.0029462553737014},{"$f":"SUM($BO263:BP263)","v":0.11794078296724143},{"$f":"SUM($BO297:BP297)","v":908.12939646948905},{"$f":"SUM($BO331:BP331)","v":91648.930058918704},{"$f":"SUM($BO365:BP365)","v":47483.891749911701},{"$f":"SUM($BO399:BP399)","v":16375.689280606362},{"$f":"SUM($BO433:BP433)","v":1418.9342326708659},{"$f":"SUM($BO467:BP467)","v":1121.5898367201166}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN25+1","v":2030},290461.39908101328,null,{"$f":"IF(Emissions<>\"N\",SUM($BO26:BP26),0)","v":290461.39908101328},null,382227.38569200924,null,{"$f":"SUM($BO60:BP60)","v":5.8768539227978298},{"$f":"SUM($BO94:BP94)","v":5048.2590142473391},{"$f":"SUM($BO128:BP128)","v":3.3247275734253399},{"$f":"SUM($BO162:BP162)","v":0.18253827302069089},{"$f":"SUM($BO196:BP196)","v":4.9743734129902746E-2},{"$f":"SUM($BO230:BP230)","v":1.3537155241396697},{"$f":"SUM($BO264:BP264)","v":0.16661600306286617},{"$f":"SUM($BO298:BP298)","v":401.93333833684443},{"$f":"SUM($BO332:BP332)","v":211519.63775926165},{"$f":"SUM($BO366:BP366)","v":51288.350053926726},{"$f":"SUM($BO400:BP400)","v":22707.495756990727},{"$f":"SUM($BO434:BP434)","v":3088.3539272628936},{"$f":"SUM($BO468:BP468)","v":1455.6282452346923}]
[null,{"$f":"YearOpen","v":2028},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":55160625},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":58590530},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":1286625},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":722882.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C27/E27,1)),MAX(5,ROUND(G27/I27,1))),55)","v":42.9},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D27/F27,1)),MAX(5,ROUND(H27/J27,1))),55)","v":81.099999999999994},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B27),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B27),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B27),0)","v":7340106.2874251604},{"$f":"MAX(TREND(P24:P25,B24:B25,B27),0)","v":7796465.5688621998},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*(1-M27)*0.00000110231131*(VLOOKUP(K27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C27*M27*0.00000110231131*(VLOOKUP(K27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":1568034.0384504343},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*(1-N27)*0.00000110231131*(VLOOKUP(L27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D27*N27*0.00000110231131*(VLOOKUP(L27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2099857.9151069978},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O27*(1-M27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O27*M27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":106129.46143011311},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P27*(1-N27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P27*N27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":112727.88969000363},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C27*0.00000110231131*(VLOOKUP(K27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D27*0.00000110231131*(VLOOKUP(L27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q27+S27+U27+W27+Y27)-(R27+T27+V27+X27+Z27)","v":-538422.30491645425},{"$f":"AA27/(1+DiscRate)^(B27-YearCurrent)","v":-442543.88729468262},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,2)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,2)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,2)-D27*N27*VLOOKUP(L27,EmTruck1,2)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,2)),0)","v":8.3474267929729127},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,3)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,3)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,3)-D27*N27*VLOOKUP(L27,EmTruck1,3)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,3)),0)","v":-7722.0705180790519},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,4)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,4)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,4)-D27*N27*VLOOKUP(L27,EmTruck1,4)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,4)),0)","v":-4.4808791674308637},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,5)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,5)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,5)-D27*N27*VLOOKUP(L27,EmTruck1,5)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,5)),0)","v":-0.19678320040502964},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,6)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,6)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,6)-D27*N27*VLOOKUP(L27,EmTruck1,6)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,6)),0)","v":-7.7479180940208434E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,7)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,7)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,7)-D27*N27*VLOOKUP(L27,EmTruck1,7)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,7)),0)","v":-0.3041384320879964},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,8)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,8)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,8)-D27*N27*VLOOKUP(L27,EmTruck1,8)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,8)),0)","v":-0.1883425497483365},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,2)-D27*VLOOKUP(L27,EmBus1,2)+(O27-P27)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,3)-D27*VLOOKUP(L27,EmBus1,3)+(O27-P27)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,4)-D27*VLOOKUP(L27,EmBus1,4)+(O27-P27)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,5)-D27*VLOOKUP(L27,EmBus1,5)+(O27-P27)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,6)-D27*VLOOKUP(L27,EmBus1,6)+(O27-P27)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,7)-D27*VLOOKUP(L27,EmBus1,7)+(O27-P27)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,8)-D27*VLOOKUP(L27,EmBus1,8)+(O27-P27)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD27+AK27+AR27+AY27)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B27-YearCurrent)","v":617.48787175503469},{"$f":"(AE27+AL27+AS27+AZ27)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)/(1+DiscRate)^($B27-YearCurrent)","v":-336363.7324590928},{"$f":"(AF27+AM27+AT27+BA27)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B27-YearCurrent)","v":-74764.007811441435},{"$f":"(AG27+AN27+AU27+BB27)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B27-YearCurrent)","v":-26477.074803140949},{"$f":"(AH27+AO27+AV27+BC27)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B27-YearCurrent)","v":-5202.838928282843},{"$f":"(AI27+AP27+AW27+BD27)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B27-YearCurrent)","v":-353.72116447968352},null,null,2031,321594.89026448282,null,{"$f":"IF(Emissions<>\"N\",SUM($BO27:BP27),0)","v":321594.89026448282},null,440124.81358445156,null,{"$f":"SUM($BO61:BP61)","v":1.3376402232382025},{"$f":"SUM($BO95:BP95)","v":5707.1098555971166},{"$f":"SUM($BO129:BP129)","v":3.7096151967601592},{"$f":"SUM($BO163:BP163)","v":0.2259489824610032},{"$f":"SUM($BO197:BP197)","v":5.3827662884310998E-2},{"$f":"SUM($BO231:BP231)","v":1.6592272431197252},{"$f":"SUM($BO265:BP265)","v":0.20819181592573799},{"$f":"SUM($BO299:BP299)","v":87.966054804313941},{"$f":"SUM($BO333:BP333)","v":234526.61182097683},{"$f":"SUM($BO367:BP367)","v":55024.763618562851},{"$f":"SUM($BO401:BP401)","v":27026.658551070563},{"$f":"SUM($BO435:BP435)","v":3213.3709704643052},{"$f":"SUM($BO469:BP469)","v":1715.5192486043402}]
[null,{"$f":"B27+1","v":2029},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":58615350},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":62260094},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":2368850},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":1330936},{"$f":"MAX(TREND(G24:G25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C28/E28,1)),MAX(5,ROUND(G28/I28,1))),55)","v":24.7},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D28/F28,1)),MAX(5,ROUND(H28/J28,1))),55)","v":46.8},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B28),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B28),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B28),0)","v":7799809.5808383226},{"$f":"MAX(TREND(P24:P25,B24:B25,B28),0)","v":8284756.8862274885},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*(1-M28)*0.00000110231131*(VLOOKUP(K28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C28*M28*0.00000110231131*(VLOOKUP(K28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":1979357.2710934011},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*(1-N28)*0.00000110231131*(VLOOKUP(L28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D28*N28*0.00000110231131*(VLOOKUP(L28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":1771175.0247596744},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O28*(1-M28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O28*M28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":113402.62206357764},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P28*(1-N28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P28*N28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":120453.34495928804},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C28*0.00000110231131*(VLOOKUP(K28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D28*0.00000110231131*(VLOOKUP(L28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},201131.52343801619,158957.16455529744,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,2)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,2)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,2)-D28*N28*VLOOKUP(L28,EmTruck1,2)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,2)),0)","v":12.767482184534879},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,3)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,3)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,3)-D28*N28*VLOOKUP(L28,EmTruck1,3)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,3)),0)","v":2145.2858442950783},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,4)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,4)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,4)-D28*N28*VLOOKUP(L28,EmTruck1,4)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,4)),0)","v":2.9597177981954976},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,5)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,5)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,5)-D28*N28*VLOOKUP(L28,EmTruck1,5)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,5)),0)","v":0.12657587713947657},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,6)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,6)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,6)-D28*N28*VLOOKUP(L28,EmTruck1,6)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,6)),0)","v":2.1975574915464816E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,7)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,7)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,7)-D28*N28*VLOOKUP(L28,EmTruck1,7)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,7)),0)","v":1.0029462553737014},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,8)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,8)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,8)-D28*N28*VLOOKUP(L28,EmTruck1,8)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,8)),0)","v":0.11794078296724143},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,2)-D28*VLOOKUP(L28,EmBus1,2)+(O28-P28)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,3)-D28*VLOOKUP(L28,EmBus1,3)+(O28-P28)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,4)-D28*VLOOKUP(L28,EmBus1,4)+(O28-P28)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,5)-D28*VLOOKUP(L28,EmBus1,5)+(O28-P28)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,6)-D28*VLOOKUP(L28,EmBus1,6)+(O28-P28)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,7)-D28*VLOOKUP(L28,EmBus1,7)+(O28-P28)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,8)-D28*VLOOKUP(L28,EmBus1,8)+(O28-P28)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CW$36),0)","v":0},908.12939646948905,91648.930058918704,47483.891749911701,16375.689280606362,1418.9342326708659,1121.5898367201166,null,null,2032,418613.64029497083,null,{"$f":"IF(Emissions<>\"N\",SUM($BO28:BP28),0)","v":418613.64029497083},null,595817.7390725906,null,{"$f":"SUM($BO62:BP62)","v":4.4395033473826357},{"$f":"SUM($BO96:BP96)","v":7546.4074936791876},{"$f":"SUM($BO130:BP130)","v":5.4899330875545242},{"$f":"SUM($BO164:BP164)","v":0.25988265149409889},{"$f":"SUM($BO198:BP198)","v":6.9219413440701399E-2},{"$f":"SUM($BO232:BP232)","v":2.0346722421743522},{"$f":"SUM($BO266:BP266)","v":0.24698465653768453},{"$f":"SUM($BO300:BP300)","v":280.72225479859713},{"$f":"SUM($BO334:BP334)","v":304146.61142108828},{"$f":"SUM($BO368:BP368)","v":78300.229580582207},{"$f":"SUM($BO402:BP402)","v":29889.999983352765},{"$f":"SUM($BO436:BP436)","v":3973.2868291762784},{"$f":"SUM($BO470:BP470)","v":2022.7902259720249}]
[null,{"$f":"B28+1","v":2030},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":62070075},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":65929658},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":3451075},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":1938989.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C29/E29,1)),MAX(5,ROUND(G29/I29,1))),55)","v":18},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D29/F29,1)),MAX(5,ROUND(H29/J29,1))),55)","v":34},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B29),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B29),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B29),0)","v":8259512.8742514849},{"$f":"MAX(TREND(P24:P25,B24:B25,B29),0)","v":8773048.2035927773},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*(1-M29)*0.00000110231131*(VLOOKUP(K29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C29*M29*0.00000110231131*(VLOOKUP(K29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2376251.2784663481},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*(1-N29)*0.00000110231131*(VLOOKUP(L29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D29*N29*0.00000110231131*(VLOOKUP(L29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":1986515.4587745592},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O29*(1-M29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O29*M29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":120762.88376535347},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P29*(1-N29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P29*N29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":128271.31776513282},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C29*0.00000110231131*(VLOOKUP(K29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D29*0.00000110231131*(VLOOKUP(L29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},382227.38569200924,290461.39908101328,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,2)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,2)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,2)-D29*N29*VLOOKUP(L29,EmTruck1,2)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,2)),0)","v":5.8768539227978298},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,3)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,3)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,3)-D29*N29*VLOOKUP(L29,EmTruck1,3)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,3)),0)","v":5048.2590142473391},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,4)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,4)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,4)-D29*N29*VLOOKUP(L29,EmTruck1,4)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,4)),0)","v":3.3247275734253399},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,5)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,5)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,5)-D29*N29*VLOOKUP(L29,EmTruck1,5)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,5)),0)","v":0.18253827302069089},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,6)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,6)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,6)-D29*N29*VLOOKUP(L29,EmTruck1,6)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,6)),0)","v":4.9743734129902746E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,7)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,7)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,7)-D29*N29*VLOOKUP(L29,EmTruck1,7)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,7)),0)","v":1.3537155241396697},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,8)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,8)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,8)-D29*N29*VLOOKUP(L29,EmTruck1,8)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,8)),0)","v":0.16661600306286617},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,2)-D29*VLOOKUP(L29,EmBus1,2)+(O29-P29)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,3)-D29*VLOOKUP(L29,EmBus1,3)+(O29-P29)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,4)-D29*VLOOKUP(L29,EmBus1,4)+(O29-P29)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,5)-D29*VLOOKUP(L29,EmBus1,5)+(O29-P29)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,6)-D29*VLOOKUP(L29,EmBus1,6)+(O29-P29)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,7)-D29*VLOOKUP(L29,EmBus1,7)+(O29-P29)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,8)-D29*VLOOKUP(L29,EmBus1,8)+(O29-P29)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CW$36),0)","v":0},401.93333833684443,211519.63775926165,51288.350053926726,22707.495756990727,3088.3539272628936,1455.6282452346923,null,null,2033,546364.92897774989,null,{"$f":"IF(Emissions<>\"N\",SUM($BO29:BP29),0)","v":546364.92897774989},null,808753.56359913154,null,{"$f":"SUM($BO63:BP63)","v":10.175424149356747},{"$f":"SUM($BO97:BP97)","v":9822.6121556235175},{"$f":"SUM($BO131:BP131)","v":8.1263433005575081},{"$f":"SUM($BO165:BP165)","v":0.34576612269260498},{"$f":"SUM($BO199:BP199)","v":9.3778662541022281E-2},{"$f":"SUM($BO233:BP233)","v":2.7359179159429607},{"$f":"SUM($BO267:BP267)","v":0.32431212470595983},{"$f":"SUM($BO301:BP301)","v":618.6736762119134},{"$f":"SUM($BO335:BP335)","v":388272.43409396859},{"$f":"SUM($BO369:BP369)","v":111444.28705591486},{"$f":"SUM($BO403:BP403)","v":38238.225177746113},{"$f":"SUM($BO437:BP437)","v":5175.981294211967},{"$f":"SUM($BO471:BP471)","v":2615.3276796963587}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":65524800},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":69599222},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":4533300},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":2547043},{"$f":"MAX(TREND(G24:G25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C30/E30,1)),MAX(5,ROUND(G30/I30,1))),55)","v":14.5},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D30/F30,1)),MAX(5,ROUND(H30/J30,1))),55)","v":27.3},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B30),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B30),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B30),0)","v":8719216.1676646471},{"$f":"MAX(TREND(P24:P25,B24:B25,B30),0)","v":9261339.520958066},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*(1-M30)*0.00000110231131*(VLOOKUP(K30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C30*M30*0.00000110231131*(VLOOKUP(K30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2746800.0008189478},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*(1-N30)*0.00000110231131*(VLOOKUP(L30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D30*N30*0.00000110231131*(VLOOKUP(L30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2298703.4704981497},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O30*(1-M30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O30*M30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":128212.74167463374},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P30*(1-N30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P30*N30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":136184.45841098024},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C30*0.00000110231131*(VLOOKUP(K30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D30*0.00000110231131*(VLOOKUP(L30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},440124.81358445156,321594.89026448282,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,2)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,2)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,2)-D30*N30*VLOOKUP(L30,EmTruck1,2)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,2)),0)","v":1.3376402232382025},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,3)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,3)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,3)-D30*N30*VLOOKUP(L30,EmTruck1,3)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,3)),0)","v":5707.1098555971166},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,4)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,4)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,4)-D30*N30*VLOOKUP(L30,EmTruck1,4)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,4)),0)","v":3.7096151967601592},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,5)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,5)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,5)-D30*N30*VLOOKUP(L30,EmTruck1,5)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,5)),0)","v":0.2259489824610032},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,6)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,6)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,6)-D30*N30*VLOOKUP(L30,EmTruck1,6)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,6)),0)","v":5.3827662884310998E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,7)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,7)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,7)-D30*N30*VLOOKUP(L30,EmTruck1,7)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,7)),0)","v":1.6592272431197252},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,8)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,8)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,8)-D30*N30*VLOOKUP(L30,EmTruck1,8)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,8)),0)","v":0.20819181592573799},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,2)-D30*VLOOKUP(L30,EmBus1,2)+(O30-P30)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,3)-D30*VLOOKUP(L30,EmBus1,3)+(O30-P30)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,4)-D30*VLOOKUP(L30,EmBus1,4)+(O30-P30)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,5)-D30*VLOOKUP(L30,EmBus1,5)+(O30-P30)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,6)-D30*VLOOKUP(L30,EmBus1,6)+(O30-P30)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,7)-D30*VLOOKUP(L30,EmBus1,7)+(O30-P30)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,8)-D30*VLOOKUP(L30,EmBus1,8)+(O30-P30)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CW$36),0)","v":0},87.966054804313941,234526.61182097683,55024.763618562851,27026.658551070563,3213.3709704643052,1715.5192486043402,null,null,2034,584806.40585080523,null,{"$f":"IF(Emissions<>\"N\",SUM($BO30:BP30),0)","v":584806.40585080523},null,900282.59364606405,null,{"$f":"SUM($BO64:BP64)","v":13.352213335036321},{"$f":"SUM($BO98:BP98)","v":11182.34715388493},{"$f":"SUM($BO132:BP132)","v":7.9180880701900458},{"$f":"SUM($BO166:BP166)","v":0.35168751343970417},{"$f":"SUM($BO200:BP200)","v":0.11223828446908739},{"$f":"SUM($BO234:BP234)","v":2.9810043906017416},{"$f":"SUM($BO268:BP268)","v":0.33684098436181215},{"$f":"SUM($BO302:BP302)","v":780.60088589439442},{"$f":"SUM($BO336:BP336)","v":433520.22678392625},{"$f":"SUM($BO370:BP370)","v":104411.81220413117},{"$f":"SUM($BO404:BP404)","v":37397.183575510702},{"$f":"SUM($BO438:BP438)","v":5956.5712945496662},{"$f":"SUM($BO472:BP472)","v":2740.0111067933985}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":68979525},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":73268786},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":5615525},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":3155096.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C31/E31,1)),MAX(5,ROUND(G31/I31,1))),55)","v":12.3},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D31/F31,1)),MAX(5,ROUND(H31/J31,1))),55)","v":23.2},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B31),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B31),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B31),0)","v":9178919.4610778093},{"$f":"MAX(TREND(P24:P25,B24:B25,B31),0)","v":9749630.8383233547},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*(1-M31)*0.00000110231131*(VLOOKUP(K31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C31*M31*0.00000110231131*(VLOOKUP(K31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3258518.5806128569},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*(1-N31)*0.00000110231131*(VLOOKUP(L31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D31*N31*0.00000110231131*(VLOOKUP(L31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2654260.111230623},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O31*(1-M31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O31*M31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":135754.75589575188},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P31*(1-N31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P31*N31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":144195.48620539554},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C31*0.00000110231131*(VLOOKUP(K31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D31*0.00000110231131*(VLOOKUP(L31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},595817.7390725906,418613.64029497083,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,2)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,2)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,2)-D31*N31*VLOOKUP(L31,EmTruck1,2)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,2)),0)","v":4.4395033473826357},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,3)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,3)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,3)-D31*N31*VLOOKUP(L31,EmTruck1,3)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,3)),0)","v":7546.4074936791876},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,4)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,4)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,4)-D31*N31*VLOOKUP(L31,EmTruck1,4)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,4)),0)","v":5.4899330875545242},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,5)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,5)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,5)-D31*N31*VLOOKUP(L31,EmTruck1,5)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,5)),0)","v":0.25988265149409889},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,6)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,6)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,6)-D31*N31*VLOOKUP(L31,EmTruck1,6)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,6)),0)","v":6.9219413440701399E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,7)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,7)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,7)-D31*N31*VLOOKUP(L31,EmTruck1,7)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,7)),0)","v":2.0346722421743522},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,8)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,8)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,8)-D31*N31*VLOOKUP(L31,EmTruck1,8)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,8)),0)","v":0.24698465653768453},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,2)-D31*VLOOKUP(L31,EmBus1,2)+(O31-P31)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,3)-D31*VLOOKUP(L31,EmBus1,3)+(O31-P31)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,4)-D31*VLOOKUP(L31,EmBus1,4)+(O31-P31)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,5)-D31*VLOOKUP(L31,EmBus1,5)+(O31-P31)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,6)-D31*VLOOKUP(L31,EmBus1,6)+(O31-P31)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,7)-D31*VLOOKUP(L31,EmBus1,7)+(O31-P31)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,8)-D31*VLOOKUP(L31,EmBus1,8)+(O31-P31)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CW$36),0)","v":0},280.72225479859713,304146.61142108828,78300.229580582207,29889.999983352765,3973.2868291762784,2022.7902259720249,null,null,2035,237940.50707063833,null,{"$f":"IF(Emissions<>\"N\",SUM($BO31:BP31),0)","v":237940.50707063833},null,380950.41792242322,null,{"$f":"SUM($BO65:BP65)","v":3.6644037609461129},{"$f":"SUM($BO99:BP99)","v":5595.8410480650255},{"$f":"SUM($BO133:BP133)","v":1.2236786929677399},{"$f":"SUM($BO167:BP167)","v":5.9712654424923482E-2},{"$f":"SUM($BO201:BP201)","v":5.5240348803924075E-2},{"$f":"SUM($BO235:BP235)","v":0.59479182444144418},{"$f":"SUM($BO269:BP269)","v":5.1211243804268079E-2},{"$f":"SUM($BO303:BP303)","v":205.98981998013329},{"$f":"SUM($BO337:BP337)","v":212769.11963909175},{"$f":"SUM($BO371:BP371)","v":15515.413855611308},{"$f":"SUM($BO405:BP405)","v":6105.4121309968814},{"$f":"SUM($BO439:BP439)","v":2818.8917405535703},{"$f":"SUM($BO473:BP473)","v":525.6798844045652}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":72434250},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":76938350},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":6697750},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":3763150},{"$f":"MAX(TREND(G24:G25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C32/E32,1)),MAX(5,ROUND(G32/I32,1))),55)","v":10.8},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D32/F32,1)),MAX(5,ROUND(H32/J32,1))),55)","v":20.399999999999999},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B32),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B32),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B32),0)","v":9638622.7544910908},{"$f":"MAX(TREND(P24:P25,B24:B25,B32),0)","v":10237922.155688524},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*(1-M32)*0.00000110231131*(VLOOKUP(K32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C32*M32*0.00000110231131*(VLOOKUP(K32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3857994.7744555967},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*(1-N32)*0.00000110231131*(VLOOKUP(L32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D32*N32*0.00000110231131*(VLOOKUP(L32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3040325.5727930497},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O32*(1-M32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O32*M32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":143391.5530987336},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P32*(1-N32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P32*N32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":152307.19116214884},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C32*0.00000110231131*(VLOOKUP(K32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D32*0.00000110231131*(VLOOKUP(L32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},808753.56359913154,546364.92897774989,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,2)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,2)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,2)-D32*N32*VLOOKUP(L32,EmTruck1,2)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,2)),0)","v":10.175424149356747},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,3)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,3)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,3)-D32*N32*VLOOKUP(L32,EmTruck1,3)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,3)),0)","v":9822.6121556235175},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,4)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,4)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,4)-D32*N32*VLOOKUP(L32,EmTruck1,4)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,4)),0)","v":8.1263433005575081},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,5)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,5)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,5)-D32*N32*VLOOKUP(L32,EmTruck1,5)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,5)),0)","v":0.34576612269260498},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,6)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,6)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,6)-D32*N32*VLOOKUP(L32,EmTruck1,6)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,6)),0)","v":9.3778662541022281E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,7)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,7)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,7)-D32*N32*VLOOKUP(L32,EmTruck1,7)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,7)),0)","v":2.7359179159429607},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,8)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,8)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,8)-D32*N32*VLOOKUP(L32,EmTruck1,8)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,8)),0)","v":0.32431212470595983},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,2)-D32*VLOOKUP(L32,EmBus1,2)+(O32-P32)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,3)-D32*VLOOKUP(L32,EmBus1,3)+(O32-P32)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,4)-D32*VLOOKUP(L32,EmBus1,4)+(O32-P32)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,5)-D32*VLOOKUP(L32,EmBus1,5)+(O32-P32)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,6)-D32*VLOOKUP(L32,EmBus1,6)+(O32-P32)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,7)-D32*VLOOKUP(L32,EmBus1,7)+(O32-P32)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,8)-D32*VLOOKUP(L32,EmBus1,8)+(O32-P32)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CW$36),0)","v":0},618.6736762119134,388272.43409396859,111444.28705591486,38238.225177746113,5175.981294211967,2615.3276796963587,null,null,2036,250251.28033015074,null,{"$f":"IF(Emissions<>\"N\",SUM($BO32:BP32),0)","v":250251.28033015074},null,416686.77704823948,null,{"$f":"SUM($BO66:BP66)","v":4.4881525881263737},{"$f":"SUM($BO100:BP100)","v":6497.8057279354216},{"$f":"SUM($BO134:BP134)","v":-0.29443508745511737},{"$f":"SUM($BO168:BP168)","v":7.6118856844324234E-2},{"$f":"SUM($BO202:BP202)","v":6.5403447959112099E-2},{"$f":"SUM($BO236:BP236)","v":0.69734100366916707},{"$f":"SUM($BO270:BP270)","v":5.9489365427450272E-2},{"$f":"SUM($BO304:BP304)","v":242.59213251422881},{"$f":"SUM($BO338:BP338)","v":242313.03767393896},{"$f":"SUM($BO372:BP372)","v":-3589.6506965591248},{"$f":"SUM($BO406:BP406)","v":7483.5476095849417},{"$f":"SUM($BO440:BP440)","v":3209.1446262278291},{"$f":"SUM($BO474:BP474)","v":592.60898444403153}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":75888975},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":80607914},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":7779975},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":4371203.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C33/E33,1)),MAX(5,ROUND(G33/I33,1))),55)","v":9.8000000000000007},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D33/F33,1)),MAX(5,ROUND(H33/J33,1))),55)","v":18.399999999999999},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B33),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B33),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B33),0)","v":10098326.047904253},{"$f":"MAX(TREND(P24:P25,B24:B25,B33),0)","v":10726213.473053813},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*(1-M33)*0.00000110231131*(VLOOKUP(K33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C33*M33*0.00000110231131*(VLOOKUP(K33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4193836.1170308613},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*(1-N33)*0.00000110231131*(VLOOKUP(L33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D33*N33*0.00000110231131*(VLOOKUP(L33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3284156.9158019656},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O33*(1-M33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O33*M33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":151125.82815787537},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P33*(1-N33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P33*N33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":160522.43574070703},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C33*0.00000110231131*(VLOOKUP(K33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D33*0.00000110231131*(VLOOKUP(L33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},900282.59364606394,584806.40585080523,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,2)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,2)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,2)-D33*N33*VLOOKUP(L33,EmTruck1,2)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,2)),0)","v":13.352213335036321},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,3)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,3)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,3)-D33*N33*VLOOKUP(L33,EmTruck1,3)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,3)),0)","v":11182.34715388493},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,4)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,4)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,4)-D33*N33*VLOOKUP(L33,EmTruck1,4)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,4)),0)","v":7.9180880701900458},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,5)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,5)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,5)-D33*N33*VLOOKUP(L33,EmTruck1,5)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,5)),0)","v":0.35168751343970417},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,6)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,6)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,6)-D33*N33*VLOOKUP(L33,EmTruck1,6)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,6)),0)","v":0.11223828446908739},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,7)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,7)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,7)-D33*N33*VLOOKUP(L33,EmTruck1,7)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,7)),0)","v":2.9810043906017416},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,8)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,8)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,8)-D33*N33*VLOOKUP(L33,EmTruck1,8)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,8)),0)","v":0.33684098436181215},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,2)-D33*VLOOKUP(L33,EmBus1,2)+(O33-P33)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,3)-D33*VLOOKUP(L33,EmBus1,3)+(O33-P33)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,4)-D33*VLOOKUP(L33,EmBus1,4)+(O33-P33)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,5)-D33*VLOOKUP(L33,EmBus1,5)+(O33-P33)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,6)-D33*VLOOKUP(L33,EmBus1,6)+(O33-P33)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,7)-D33*VLOOKUP(L33,EmBus1,7)+(O33-P33)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,8)-D33*VLOOKUP(L33,EmBus1,8)+(O33-P33)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CW$36),0)","v":0},780.60088589439442,433520.22678392625,104411.81220413117,37397.183575510702,5956.5712945496662,2740.0111067933985,null,null,2037,191540.20336926682,null,{"$f":"IF(Emissions<>\"N\",SUM($BO33:BP33),0)","v":191540.20336926682},null,331685.65894361073,null,{"$f":"SUM($BO67:BP67)","v":2.5383331033771386},{"$f":"SUM($BO101:BP101)","v":5755.0329099149712},{"$f":"SUM($BO135:BP135)","v":-2.5334188285230295},{"$f":"SUM($BO169:BP169)","v":7.8526261081394072E-2},{"$f":"SUM($BO203:BP203)","v":5.500362046679437E-2},{"$f":"SUM($BO237:BP237)","v":0.73651490801981612},{"$f":"SUM($BO271:BP271)","v":6.2717763103381799E-2},{"$f":"SUM($BO305:BP305)","v":131.92417071918399},{"$f":"SUM($BO339:BP339)","v":210486.7213282786},{"$f":"SUM($BO373:BP373)","v":-29698.620830820269},{"$f":"SUM($BO407:BP407)","v":7423.2972082165252},{"$f":"SUM($BO441:BP441)","v":2595.055097248654},{"$f":"SUM($BO475:BP475)","v":601.82639562415682}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":79343700},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":84277478},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":8862200},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":4979257},{"$f":"MAX(TREND(G24:G25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C34/E34,1)),MAX(5,ROUND(G34/I34,1))),55)","v":9},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D34/F34,1)),MAX(5,ROUND(H34/J34,1))),55)","v":16.899999999999999},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B34),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B34),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B34),0)","v":10558029.341317415},{"$f":"MAX(TREND(P24:P25,B24:B25,B34),0)","v":11214504.790419102},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*(1-M34)*0.00000110231131*(VLOOKUP(K34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C34*M34*0.00000110231131*(VLOOKUP(K34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2400547.4662531624},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*(1-N34)*0.00000110231131*(VLOOKUP(L34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D34*N34*0.00000110231131*(VLOOKUP(L34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2013171.336109315},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O34*(1-M34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O34*M34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":103344.09042332362},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P34*(1-N34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P34*N34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":109769.80264474764},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C34*0.00000110231131*(VLOOKUP(K34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D34*0.00000110231131*(VLOOKUP(L34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},380950.41792242322,237940.50707063833,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,2)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,2)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,2)-D34*N34*VLOOKUP(L34,EmTruck20,2)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,2)),0)","v":3.6644037609461129},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,3)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,3)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,3)-D34*N34*VLOOKUP(L34,EmTruck20,3)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,3)),0)","v":5595.8410480650255},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,4)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,4)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,4)-D34*N34*VLOOKUP(L34,EmTruck20,4)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,4)),0)","v":1.2236786929677399},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,5)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,5)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,5)-D34*N34*VLOOKUP(L34,EmTruck20,5)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,5)),0)","v":5.9712654424923482E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,6)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,6)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,6)-D34*N34*VLOOKUP(L34,EmTruck20,6)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,6)),0)","v":5.5240348803924075E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,7)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,7)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,7)-D34*N34*VLOOKUP(L34,EmTruck20,7)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,7)),0)","v":0.59479182444144418},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,8)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,8)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,8)-D34*N34*VLOOKUP(L34,EmTruck20,8)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,8)),0)","v":5.1211243804268079E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,2)-D34*VLOOKUP(L34,EmBus20,2)+(O34-P34)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,3)-D34*VLOOKUP(L34,EmBus20,3)+(O34-P34)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,4)-D34*VLOOKUP(L34,EmBus20,4)+(O34-P34)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,5)-D34*VLOOKUP(L34,EmBus20,5)+(O34-P34)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,6)-D34*VLOOKUP(L34,EmBus20,6)+(O34-P34)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,7)-D34*VLOOKUP(L34,EmBus20,7)+(O34-P34)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,8)-D34*VLOOKUP(L34,EmBus20,8)+(O34-P34)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CW$37),0)","v":0},205.98981998013329,212769.11963909175,15515.413855611308,6105.4121309968814,2818.8917405535703,525.6798844045652,null,null,2038,195759.7365106089,null,{"$f":"IF(Emissions<>\"N\",SUM($BO34:BP34),0)","v":195759.7365106089},null,352552.22610852635,null,{"$f":"SUM($BO68:BP68)","v":2.6399866794670168},{"$f":"SUM($BO102:BP102)","v":5985.53564515979},{"$f":"SUM($BO136:BP136)","v":-2.6348937913195192},{"$f":"SUM($BO170:BP170)","v":8.1671464555958473E-2},{"$f":"SUM($BO204:BP204)","v":5.7206645454570493E-2},{"$f":"SUM($BO238:BP238)","v":0.76601397782393188},{"$f":"SUM($BO272:BP272)","v":6.5229784730643212E-2},{"$f":"SUM($BO306:BP306)","v":131.93018016695305},{"$f":"SUM($BO340:BP340)","v":214707.26795633257},{"$f":"SUM($BO374:BP374)","v":-29700.178712008361},{"$f":"SUM($BO408:BP408)","v":7423.6747054690186},{"$f":"SUM($BO442:BP442)","v":2595.1857564365218},{"$f":"SUM($BO476:BP476)","v":601.85662421196957}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":82798425},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":87947042},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":9944425},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":5587310.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C35/E35,1)),MAX(5,ROUND(G35/I35,1))),55)","v":8.3000000000000007},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D35/F35,1)),MAX(5,ROUND(H35/J35,1))),55)","v":15.7},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B35),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B35),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B35),0)","v":11017732.634730577},{"$f":"MAX(TREND(P24:P25,B24:B25,B35),0)","v":11702796.10778439},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*(1-M35)*0.00000110231131*(VLOOKUP(K35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C35*M35*0.00000110231131*(VLOOKUP(K35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2547197.2182703116},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*(1-N35)*0.00000110231131*(VLOOKUP(L35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D35*N35*0.00000110231131*(VLOOKUP(L35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2123757.1313711414},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O35*(1-M35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O35*M35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":108612.07065290374},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P35*(1-N35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P35*N35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":115365.38050383421},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C35*0.00000110231131*(VLOOKUP(K35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D35*0.00000110231131*(VLOOKUP(L35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},416686.77704823948,250251.28033015074,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,2)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,2)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,2)-D35*N35*VLOOKUP(L35,EmTruck20,2)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,2)),0)","v":4.4881525881263737},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,3)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,3)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,3)-D35*N35*VLOOKUP(L35,EmTruck20,3)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,3)),0)","v":6497.8057279354216},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,4)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,4)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,4)-D35*N35*VLOOKUP(L35,EmTruck20,4)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,4)),0)","v":-0.29443508745511737},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,5)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,5)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,5)-D35*N35*VLOOKUP(L35,EmTruck20,5)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,5)),0)","v":7.6118856844324234E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,6)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,6)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,6)-D35*N35*VLOOKUP(L35,EmTruck20,6)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,6)),0)","v":6.5403447959112099E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,7)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,7)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,7)-D35*N35*VLOOKUP(L35,EmTruck20,7)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,7)),0)","v":0.69734100366916707},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,8)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,8)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,8)-D35*N35*VLOOKUP(L35,EmTruck20,8)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,8)),0)","v":5.9489365427450272E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,2)-D35*VLOOKUP(L35,EmBus20,2)+(O35-P35)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,3)-D35*VLOOKUP(L35,EmBus20,3)+(O35-P35)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,4)-D35*VLOOKUP(L35,EmBus20,4)+(O35-P35)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,5)-D35*VLOOKUP(L35,EmBus20,5)+(O35-P35)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,6)-D35*VLOOKUP(L35,EmBus20,6)+(O35-P35)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,7)-D35*VLOOKUP(L35,EmBus20,7)+(O35-P35)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,8)-D35*VLOOKUP(L35,EmBus20,8)+(O35-P35)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CW$37),0)","v":0},242.59213251422881,242313.03767393896,-3589.6506965591248,7483.5476095849417,3209.1446262278291,592.60898444403153,null,null,2039,128486.99469542937,null,{"$f":"IF(Emissions<>\"N\",SUM($BO35:BP35),0)","v":128486.99469542937},null,240653.73138438864,null,{"$f":"SUM($BO69:BP69)","v":0.67402838589861269},{"$f":"SUM($BO103:BP103)","v":4535.122288784155},{"$f":"SUM($BO137:BP137)","v":-3.6422783598935413},{"$f":"SUM($BO171:BP171)","v":7.2272465181104584E-2},{"$f":"SUM($BO205:BP205)","v":3.5957465115173073E-2},{"$f":"SUM($BO239:BP239)","v":0.65479981566502299},{"$f":"SUM($BO273:BP273)","v":6.4469405614578146E-2},{"$f":"SUM($BO307:BP307)","v":32.388233928804034},{"$f":"SUM($BO341:BP341)","v":159551.01046954127},{"$f":"SUM($BO375:BP375)","v":-39476.236547756795},{"$f":"SUM($BO409:BP409)","v":6316.6689880834228},{"$f":"SUM($BO443:BP443)","v":1568.4753419776259},{"$f":"SUM($BO477:BP477)","v":494.68820965490949}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":86253150},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":91616606},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":11026650},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":6195364},{"$f":"MAX(TREND(G24:G25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C36/E36,1)),MAX(5,ROUND(G36/I36,1))),55)","v":7.8},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D36/F36,1)),MAX(5,ROUND(H36/J36,1))),55)","v":14.8},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B36),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B36),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B36),0)","v":11477435.92814374},{"$f":"MAX(TREND(P24:P25,B24:B25,B36),0)","v":12191087.425149679},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*(1-M36)*0.00000110231131*(VLOOKUP(K36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C36*M36*0.00000110231131*(VLOOKUP(K36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2702936.1569107994},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*(1-N36)*0.00000110231131*(VLOOKUP(L36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D36*N36*0.00000110231131*(VLOOKUP(L36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2364164.6080410359},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O36*(1-M36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O36*M36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":113960.17238455891},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P36*(1-N36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P36*N36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":121046.06231071151},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C36*0.00000110231131*(VLOOKUP(K36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D36*0.00000110231131*(VLOOKUP(L36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},331685.65894361073,191540.20336926682,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,2)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,2)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,2)-D36*N36*VLOOKUP(L36,EmTruck20,2)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,2)),0)","v":2.5383331033771386},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,3)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,3)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,3)-D36*N36*VLOOKUP(L36,EmTruck20,3)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,3)),0)","v":5755.0329099149712},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,4)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,4)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,4)-D36*N36*VLOOKUP(L36,EmTruck20,4)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,4)),0)","v":-2.5334188285230295},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,5)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,5)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,5)-D36*N36*VLOOKUP(L36,EmTruck20,5)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,5)),0)","v":7.8526261081394072E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,6)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,6)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,6)-D36*N36*VLOOKUP(L36,EmTruck20,6)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,6)),0)","v":5.500362046679437E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,7)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,7)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,7)-D36*N36*VLOOKUP(L36,EmTruck20,7)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,7)),0)","v":0.73651490801981612},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,8)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,8)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,8)-D36*N36*VLOOKUP(L36,EmTruck20,8)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,8)),0)","v":6.2717763103381799E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,2)-D36*VLOOKUP(L36,EmBus20,2)+(O36-P36)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,3)-D36*VLOOKUP(L36,EmBus20,3)+(O36-P36)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,4)-D36*VLOOKUP(L36,EmBus20,4)+(O36-P36)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,5)-D36*VLOOKUP(L36,EmBus20,5)+(O36-P36)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,6)-D36*VLOOKUP(L36,EmBus20,6)+(O36-P36)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,7)-D36*VLOOKUP(L36,EmBus20,7)+(O36-P36)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,8)-D36*VLOOKUP(L36,EmBus20,8)+(O36-P36)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CW$37),0)","v":0},131.92417071918399,210486.7213282786,-29698.620830820269,7423.2972082165252,2595.055097248654,601.82639562415682,null,null,2040,61907.046782835612,null,{"$f":"IF(Emissions<>\"N\",SUM($BO36:BP36),0)","v":61907.046782835612},null,120588.7671067114,null,{"$f":"SUM($BO70:BP70)","v":-1.8827391852274469},{"$f":"SUM($BO104:BP104)","v":3411.1774604731941},{"$f":"SUM($BO138:BP138)","v":-6.1449951843787938},{"$f":"SUM($BO172:BP172)","v":7.5788423480885644E-2},{"$f":"SUM($BO206:BP206)","v":3.4931673635485619E-2},{"$f":"SUM($BO240:BP240)","v":0.68585069587417213},{"$f":"SUM($BO274:BP274)","v":6.4401596277049111E-2},{"$f":"SUM($BO308:BP308)","v":-86.989313395127837},{"$f":"SUM($BO342:BP342)","v":117701.42006986565},{"$f":"SUM($BO376:BP376)","v":-64039.925308025187},{"$f":"SUM($BO410:BP410)","v":6369.1985048126971},{"$f":"SUM($BO444:BP444)","v":1465.1250115340995},{"$f":"SUM($BO478:BP478)","v":498.21781804352599}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":89707875},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":95286170},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":12108875},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":6803417.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C37/E37,1)),MAX(5,ROUND(G37/I37,1))),55)","v":7.4},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D37/F37,1)),MAX(5,ROUND(H37/J37,1))),55)","v":14},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B37),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B37),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B37),0)","v":11937139.221556902},{"$f":"MAX(TREND(P24:P25,B24:B25,B37),0)","v":12679378.742514968},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*(1-M37)*0.00000110231131*(VLOOKUP(K37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C37*M37*0.00000110231131*(VLOOKUP(K37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2861410.0193461436},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*(1-N37)*0.00000110231131*(VLOOKUP(L37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D37*N37*0.00000110231131*(VLOOKUP(L37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2501434.2004729165},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O37*(1-M37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O37*M37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":119390.65201216318},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P37*(1-N37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P37*N37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":126814.24477686425},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C37*0.00000110231131*(VLOOKUP(K37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D37*0.00000110231131*(VLOOKUP(L37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},352552.22610852635,195759.7365106089,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,2)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,2)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,2)-D37*N37*VLOOKUP(L37,EmTruck20,2)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,2)),0)","v":2.6399866794670168},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,3)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,3)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,3)-D37*N37*VLOOKUP(L37,EmTruck20,3)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,3)),0)","v":5985.53564515979},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,4)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,4)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,4)-D37*N37*VLOOKUP(L37,EmTruck20,4)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,4)),0)","v":-2.6348937913195192},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,5)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,5)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,5)-D37*N37*VLOOKUP(L37,EmTruck20,5)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,5)),0)","v":8.1671464555958473E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,6)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,6)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,6)-D37*N37*VLOOKUP(L37,EmTruck20,6)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,6)),0)","v":5.7206645454570493E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,7)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,7)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,7)-D37*N37*VLOOKUP(L37,EmTruck20,7)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,7)),0)","v":0.76601397782393188},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,8)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,8)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,8)-D37*N37*VLOOKUP(L37,EmTruck20,8)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,8)),0)","v":6.5229784730643212E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,2)-D37*VLOOKUP(L37,EmBus20,2)+(O37-P37)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,3)-D37*VLOOKUP(L37,EmBus20,3)+(O37-P37)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,4)-D37*VLOOKUP(L37,EmBus20,4)+(O37-P37)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,5)-D37*VLOOKUP(L37,EmBus20,5)+(O37-P37)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,6)-D37*VLOOKUP(L37,EmBus20,6)+(O37-P37)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,7)-D37*VLOOKUP(L37,EmBus20,7)+(O37-P37)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,8)-D37*VLOOKUP(L37,EmBus20,8)+(O37-P37)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CW$37),0)","v":0},131.93018016695305,214707.26795633257,-29700.178712008361,7423.6747054690186,2595.1857564365218,601.85662421196957,null,null,2041,63998.672840574982,null,{"$f":"IF(Emissions<>\"N\",SUM($BO37:BP37),0)","v":63998.672840574982},null,129649.56840274438,null,{"$f":"SUM($BO71:BP71)","v":-1.9500739234046898},{"$f":"SUM($BO105:BP105)","v":3533.1448882163972},{"$f":"SUM($BO139:BP139)","v":-6.3647235036746874},{"$f":"SUM($BO173:BP173)","v":7.849834023571442E-2},{"$f":"SUM($BO207:BP207)","v":3.6180666240315976E-2},{"$f":"SUM($BO241:BP241)","v":0.7103737615446486},{"$f":"SUM($BO275:BP275)","v":6.67043585809661E-2},{"$f":"SUM($BO309:BP309)","v":-86.635019397908238},{"$f":"SUM($BO343:BP343)","v":119565.4407695367},{"$f":"SUM($BO377:BP377)","v":-63778.67202867275},{"$f":"SUM($BO411:BP411)","v":6343.209367204382},{"$f":"SUM($BO445:BP445)","v":1459.1451937499287},{"$f":"SUM($BO479:BP479)","v":496.1845581547426}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":93162600},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":98955734},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":13191100},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":7411471},{"$f":"MAX(TREND(G24:G25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C38/E38,1)),MAX(5,ROUND(G38/I38,1))),55)","v":7.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D38/F38,1)),MAX(5,ROUND(H38/J38,1))),55)","v":13.4},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B38),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B38),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B38),0)","v":12396842.514970064},{"$f":"MAX(TREND(P24:P25,B24:B25,B38),0)","v":13167670.059880137},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*(1-M38)*0.00000110231131*(VLOOKUP(K38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C38*M38*0.00000110231131*(VLOOKUP(K38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3024794.2367642382},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*(1-N38)*0.00000110231131*(VLOOKUP(L38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D38*N38*0.00000110231131*(VLOOKUP(L38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":2776373.9430759382},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O38*(1-M38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O38*M38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":124905.82413674469},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P38*(1-N38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P38*N38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":132672.38644065638},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C38*0.00000110231131*(VLOOKUP(K38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D38*0.00000110231131*(VLOOKUP(L38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},240653.73138438864,128486.99469542937,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,2)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,2)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,2)-D38*N38*VLOOKUP(L38,EmTruck20,2)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,2)),0)","v":0.67402838589861269},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,3)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,3)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,3)-D38*N38*VLOOKUP(L38,EmTruck20,3)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,3)),0)","v":4535.122288784155},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,4)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,4)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,4)-D38*N38*VLOOKUP(L38,EmTruck20,4)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,4)),0)","v":-3.6422783598935413},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,5)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,5)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,5)-D38*N38*VLOOKUP(L38,EmTruck20,5)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,5)),0)","v":7.2272465181104584E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,6)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,6)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,6)-D38*N38*VLOOKUP(L38,EmTruck20,6)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,6)),0)","v":3.5957465115173073E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,7)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,7)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,7)-D38*N38*VLOOKUP(L38,EmTruck20,7)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,7)),0)","v":0.65479981566502299},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,8)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,8)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,8)-D38*N38*VLOOKUP(L38,EmTruck20,8)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,8)),0)","v":6.4469405614578146E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,2)-D38*VLOOKUP(L38,EmBus20,2)+(O38-P38)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,3)-D38*VLOOKUP(L38,EmBus20,3)+(O38-P38)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,4)-D38*VLOOKUP(L38,EmBus20,4)+(O38-P38)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,5)-D38*VLOOKUP(L38,EmBus20,5)+(O38-P38)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,6)-D38*VLOOKUP(L38,EmBus20,6)+(O38-P38)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,7)-D38*VLOOKUP(L38,EmBus20,7)+(O38-P38)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,8)-D38*VLOOKUP(L38,EmBus20,8)+(O38-P38)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CW$37),0)","v":0},32.388233928804034,159551.01046954127,-39476.236547756795,6316.6689880834228,1568.4753419776259,494.68820965490949,null,null,2042,-15293.670248983386,null,{"$f":"IF(Emissions<>\"N\",SUM($BO38:BP38),0)","v":-15293.670248983386},null,-32221.456561989617,null,{"$f":"SUM($BO72:BP72)","v":-4.5253476421605265},{"$f":"SUM($BO106:BP106)","v":1599.6551044248365},{"$f":"SUM($BO140:BP140)","v":-7.7311460112873327},{"$f":"SUM($BO174:BP174)","v":6.5450303028473683E-2},{"$f":"SUM($BO208:BP208)","v":2.1671704883076834E-2},{"$f":"SUM($BO242:BP242)","v":0.55428643180371273},{"$f":"SUM($BO276:BP276)","v":5.5067392379975377E-2},{"$f":"SUM($BO310:BP310)","v":-193.31297770869492},{"$f":"SUM($BO344:BP344)","v":53093.017684319799},{"$f":"SUM($BO378:BP378)","v":-74491.456634579736},{"$f":"SUM($BO412:BP412)","v":5085.4207922633523},{"$f":"SUM($BO446:BP446)","v":840.39157103512252},{"$f":"SUM($BO480:BP480)","v":372.26931568670028}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":96617325},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":102625298},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":14273325},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":8019524.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C39/E39,1)),MAX(5,ROUND(G39/I39,1))),55)","v":6.8},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D39/F39,1)),MAX(5,ROUND(H39/J39,1))),55)","v":12.8},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B39),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B39),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B39),0)","v":12856545.808383226},{"$f":"MAX(TREND(P24:P25,B24:B25,B39),0)","v":13655961.377245426},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*(1-M39)*0.00000110231131*(VLOOKUP(K39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C39*M39*0.00000110231131*(VLOOKUP(K39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3204907.9619366843},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*(1-N39)*0.00000110231131*(VLOOKUP(L39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D39*N39*0.00000110231131*(VLOOKUP(L39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3076204.2486404609},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O39*(1-M39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O39*M39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":130508.06299221428},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P39*(1-N39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P39*N39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":138623.0091817262},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C39*0.00000110231131*(VLOOKUP(K39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D39*0.00000110231131*(VLOOKUP(L39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},120588.7671067114,61907.046782835612,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,2)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,2)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,2)-D39*N39*VLOOKUP(L39,EmTruck20,2)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,2)),0)","v":-1.8827391852274469},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,3)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,3)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,3)-D39*N39*VLOOKUP(L39,EmTruck20,3)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,3)),0)","v":3411.1774604731941},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,4)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,4)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,4)-D39*N39*VLOOKUP(L39,EmTruck20,4)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,4)),0)","v":-6.1449951843787938},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,5)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,5)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,5)-D39*N39*VLOOKUP(L39,EmTruck20,5)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,5)),0)","v":7.5788423480885644E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,6)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,6)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,6)-D39*N39*VLOOKUP(L39,EmTruck20,6)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,6)),0)","v":3.4931673635485619E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,7)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,7)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,7)-D39*N39*VLOOKUP(L39,EmTruck20,7)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,7)),0)","v":0.68585069587417213},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,8)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,8)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,8)-D39*N39*VLOOKUP(L39,EmTruck20,8)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,8)),0)","v":6.4401596277049111E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,2)-D39*VLOOKUP(L39,EmBus20,2)+(O39-P39)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,3)-D39*VLOOKUP(L39,EmBus20,3)+(O39-P39)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,4)-D39*VLOOKUP(L39,EmBus20,4)+(O39-P39)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,5)-D39*VLOOKUP(L39,EmBus20,5)+(O39-P39)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,6)-D39*VLOOKUP(L39,EmBus20,6)+(O39-P39)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,7)-D39*VLOOKUP(L39,EmBus20,7)+(O39-P39)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,8)-D39*VLOOKUP(L39,EmBus20,8)+(O39-P39)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CW$37),0)","v":0},-86.989313395127837,117701.42006986565,-64039.925308025187,6369.1985048126971,1465.1250115340995,498.21781804352599,null,null,2043,-14141.288728668882,null,{"$f":"IF(Emissions<>\"N\",SUM($BO39:BP39),0)","v":-14141.288728668882},null,-30985.305005704053,null,{"$f":"SUM($BO73:BP73)","v":-4.6763734696478991},{"$f":"SUM($BO107:BP107)","v":1653.030969775054},{"$f":"SUM($BO141:BP141)","v":-7.9891400485568997},{"$f":"SUM($BO175:BP175)","v":6.7634369536306554E-2},{"$f":"SUM($BO209:BP209)","v":2.2394847240911217E-2},{"$f":"SUM($BO243:BP243)","v":0.57278244464325212},{"$f":"SUM($BO277:BP277)","v":5.6904979465395966E-2},{"$f":"SUM($BO311:BP311)","v":-192.08122263984106},{"$f":"SUM($BO345:BP345)","v":53809.490121671697},{"$f":"SUM($BO379:BP379)","v":-74016.626359567119},{"$f":"SUM($BO413:BP413)","v":5053.0004798203645},{"$f":"SUM($BO447:BP447)","v":835.03249253688284},{"$f":"SUM($BO481:BP481)","v":369.8957595090489}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":100072050},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":106294862},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":15355550},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":8627578},{"$f":"MAX(TREND(G24:G25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C40/E40,1)),MAX(5,ROUND(G40/I40,1))),55)","v":6.5},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D40/F40,1)),MAX(5,ROUND(H40/J40,1))),55)","v":12.3},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B40),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B40),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B40),0)","v":13316249.101796389},{"$f":"MAX(TREND(P24:P25,B24:B25,B40),0)","v":14144252.694610715},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*(1-M40)*0.00000110231131*(VLOOKUP(K40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C40*M40*0.00000110231131*(VLOOKUP(K40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3379694.0851058466},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*(1-N40)*0.00000110231131*(VLOOKUP(L40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D40*N40*0.00000110231131*(VLOOKUP(L40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3241575.6208367283},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O40*(1-M40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O40*M40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":136199.80390484049},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P40*(1-N40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P40*N40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":144668.69977121486},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C40*0.00000110231131*(VLOOKUP(K40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D40*0.00000110231131*(VLOOKUP(L40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},129649.56840274436,63998.672840574982,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,2)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,2)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,2)-D40*N40*VLOOKUP(L40,EmTruck20,2)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,2)),0)","v":-1.9500739234046898},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,3)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,3)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,3)-D40*N40*VLOOKUP(L40,EmTruck20,3)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,3)),0)","v":3533.1448882163972},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,4)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,4)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,4)-D40*N40*VLOOKUP(L40,EmTruck20,4)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,4)),0)","v":-6.3647235036746874},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,5)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,5)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,5)-D40*N40*VLOOKUP(L40,EmTruck20,5)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,5)),0)","v":7.849834023571442E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,6)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,6)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,6)-D40*N40*VLOOKUP(L40,EmTruck20,6)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,6)),0)","v":3.6180666240315976E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,7)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,7)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,7)-D40*N40*VLOOKUP(L40,EmTruck20,7)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,7)),0)","v":0.7103737615446486},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,8)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,8)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,8)-D40*N40*VLOOKUP(L40,EmTruck20,8)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,8)),0)","v":6.67043585809661E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,2)-D40*VLOOKUP(L40,EmBus20,2)+(O40-P40)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,3)-D40*VLOOKUP(L40,EmBus20,3)+(O40-P40)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,4)-D40*VLOOKUP(L40,EmBus20,4)+(O40-P40)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,5)-D40*VLOOKUP(L40,EmBus20,5)+(O40-P40)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,6)-D40*VLOOKUP(L40,EmBus20,6)+(O40-P40)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,7)-D40*VLOOKUP(L40,EmBus20,7)+(O40-P40)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,8)-D40*VLOOKUP(L40,EmBus20,8)+(O40-P40)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CW$37),0)","v":0},-86.635019397908238,119565.4407695367,-63778.67202867275,6343.209367204382,1459.1451937499287,496.1845581547426,null,null,2044,-3232.0494388927596,null,{"$f":"IF(Emissions<>\"N\",SUM($BO40:BP40),0)","v":-3232.0494388927596},null,-7365.0910579855554,null,{"$f":"SUM($BO74:BP74)","v":-5.2023434046772046},{"$f":"SUM($BO108:BP108)","v":2331.6857846499975},{"$f":"SUM($BO142:BP142)","v":-9.575872700702396},{"$f":"SUM($BO176:BP176)","v":8.5643999024795983E-2},{"$f":"SUM($BO210:BP210)","v":3.3465473086098103E-2},{"$f":"SUM($BO244:BP244)","v":0.78057653775139857},{"$f":"SUM($BO278:BP278)","v":8.4915613018825581E-2},{"$f":"SUM($BO312:BP312)","v":-205.46667861499569},{"$f":"SUM($BO346:BP346)","v":74441.436320888941},{"$f":"SUM($BO380:BP380)","v":-85304.958626387932},{"$f":"SUM($BO414:BP414)","v":6152.4131536652349},{"$f":"SUM($BO448:BP448)","v":1199.827744044303},{"$f":"SUM($BO482:BP482)","v":484.69864751167751}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":103526775},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":109964426},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":16437775},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":9235631.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C41/E41,1)),MAX(5,ROUND(G41/I41,1))),55)","v":6.3},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D41/F41,1)),MAX(5,ROUND(H41/J41,1))),55)","v":11.9},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B41),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B41),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B41),0)","v":13775952.395209551},{"$f":"MAX(TREND(P24:P25,B24:B25,B41),0)","v":14632544.011976004},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*(1-M41)*0.00000110231131*(VLOOKUP(K41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C41*M41*0.00000110231131*(VLOOKUP(K41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3559881.2726913616},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*(1-N41)*0.00000110231131*(VLOOKUP(L41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D41*N41*0.00000110231131*(VLOOKUP(L41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3583274.162581922},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O41*(1-M41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O41*M41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":141983.54478725026},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P41*(1-N41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P41*N41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":150812.11145867949},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C41*0.00000110231131*(VLOOKUP(K41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D41*0.00000110231131*(VLOOKUP(L41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},-32221.456561989617,-15293.670248983386,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,2)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,2)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,2)-D41*N41*VLOOKUP(L41,EmTruck20,2)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,2)),0)","v":-4.5253476421605265},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,3)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,3)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,3)-D41*N41*VLOOKUP(L41,EmTruck20,3)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,3)),0)","v":1599.6551044248365},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,4)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,4)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,4)-D41*N41*VLOOKUP(L41,EmTruck20,4)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,4)),0)","v":-7.7311460112873327},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,5)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,5)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,5)-D41*N41*VLOOKUP(L41,EmTruck20,5)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,5)),0)","v":6.5450303028473683E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,6)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,6)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,6)-D41*N41*VLOOKUP(L41,EmTruck20,6)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,6)),0)","v":2.1671704883076834E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,7)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,7)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,7)-D41*N41*VLOOKUP(L41,EmTruck20,7)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,7)),0)","v":0.55428643180371273},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,8)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,8)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,8)-D41*N41*VLOOKUP(L41,EmTruck20,8)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,8)),0)","v":5.5067392379975377E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,2)-D41*VLOOKUP(L41,EmBus20,2)+(O41-P41)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,3)-D41*VLOOKUP(L41,EmBus20,3)+(O41-P41)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,4)-D41*VLOOKUP(L41,EmBus20,4)+(O41-P41)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,5)-D41*VLOOKUP(L41,EmBus20,5)+(O41-P41)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,6)-D41*VLOOKUP(L41,EmBus20,6)+(O41-P41)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,7)-D41*VLOOKUP(L41,EmBus20,7)+(O41-P41)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,8)-D41*VLOOKUP(L41,EmBus20,8)+(O41-P41)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CW$37),0)","v":0},-193.31297770869492,53093.017684319799,-74491.456634579736,5085.4207922633523,840.39157103512252,372.26931568670028,null,null,2045,-90822.229165583354,null,{"$f":"IF(Emissions<>\"N\",SUM($BO41:BP41),0)","v":-90822.229165583354},null,-215241.30758588482,null,{"$f":"SUM($BO75:BP75)","v":-8.2354579627988969},{"$f":"SUM($BO109:BP109)","v":32.461500397236932},{"$f":"SUM($BO143:BP143)","v":-11.230269416871383},{"$f":"SUM($BO177:BP177)","v":5.9652871471752633E-2},{"$f":"SUM($BO211:BP211)","v":5.8420531732365586E-3},{"$f":"SUM($BO245:BP245)","v":0.58163296368873585},{"$f":"SUM($BO279:BP279)","v":7.0236454625883335E-2},{"$f":"SUM($BO313:BP313)","v":-312.74962640438349},{"$f":"SUM($BO347:BP347)","v":1016.4362399636759},{"$f":"SUM($BO381:BP381)","v":-96195.055281923997},{"$f":"SUM($BO415:BP415)","v":4120.4682181218595},{"$f":"SUM($BO449:BP449)","v":201.39751031314194},{"$f":"SUM($BO483:BP483)","v":347.27377434605341}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":106981500},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":113633990},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":17520000},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":9843685},{"$f":"MAX(TREND(G24:G25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C42/E42,1)),MAX(5,ROUND(G42/I42,1))),55)","v":6.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D42/F42,1)),MAX(5,ROUND(H42/J42,1))),55)","v":11.5},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B42),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B42),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B42),0)","v":14235655.688622832},{"$f":"MAX(TREND(P24:P25,B24:B25,B42),0)","v":15120835.329341292},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*(1-M42)*0.00000110231131*(VLOOKUP(K42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C42*M42*0.00000110231131*(VLOOKUP(K42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3745619.9344155043},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*(1-N42)*0.00000110231131*(VLOOKUP(L42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D42*N42*0.00000110231131*(VLOOKUP(L42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3767411.1214924422},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O42*(1-M42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O42*M42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":147861.84766775399},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P42*(1-N42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P42*N42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":157055.9655965202},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C42*0.00000110231131*(VLOOKUP(K42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D42*0.00000110231131*(VLOOKUP(L42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},-30985.305005704053,-14141.288728668882,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,2)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,2)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,2)-D42*N42*VLOOKUP(L42,EmTruck20,2)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,2)),0)","v":-4.6763734696478991},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,3)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,3)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,3)-D42*N42*VLOOKUP(L42,EmTruck20,3)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,3)),0)","v":1653.030969775054},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,4)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,4)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,4)-D42*N42*VLOOKUP(L42,EmTruck20,4)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,4)),0)","v":-7.9891400485568997},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,5)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,5)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,5)-D42*N42*VLOOKUP(L42,EmTruck20,5)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,5)),0)","v":6.7634369536306554E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,6)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,6)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,6)-D42*N42*VLOOKUP(L42,EmTruck20,6)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,6)),0)","v":2.2394847240911217E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,7)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,7)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,7)-D42*N42*VLOOKUP(L42,EmTruck20,7)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,7)),0)","v":0.57278244464325212},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,8)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,8)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,8)-D42*N42*VLOOKUP(L42,EmTruck20,8)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,8)),0)","v":5.6904979465395966E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,2)-D42*VLOOKUP(L42,EmBus20,2)+(O42-P42)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,3)-D42*VLOOKUP(L42,EmBus20,3)+(O42-P42)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,4)-D42*VLOOKUP(L42,EmBus20,4)+(O42-P42)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,5)-D42*VLOOKUP(L42,EmBus20,5)+(O42-P42)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,6)-D42*VLOOKUP(L42,EmBus20,6)+(O42-P42)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,7)-D42*VLOOKUP(L42,EmBus20,7)+(O42-P42)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,8)-D42*VLOOKUP(L42,EmBus20,8)+(O42-P42)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CW$37),0)","v":0},-192.08122263984106,53809.490121671697,-74016.626359567119,5053.0004798203645,835.03249253688284,369.8957595090489,null,null,2046,-89958.113085446821,null,{"$f":"IF(Emissions<>\"N\",SUM($BO42:BP42),0)","v":-89958.113085446821},null,-221721.15955550876,null,{"$f":"SUM($BO76:BP76)","v":-8.4852816580998827},{"$f":"SUM($BO110:BP110)","v":33.441238279197705},{"$f":"SUM($BO144:BP144)","v":-11.570926984782071},{"$f":"SUM($BO178:BP178)","v":6.1462326288349307E-2},{"$f":"SUM($BO212:BP212)","v":6.0192156300149869E-3},{"$f":"SUM($BO246:BP246)","v":0.59927532204069478},{"$f":"SUM($BO280:BP280)","v":7.2366950689002479E-2},{"$f":"SUM($BO314:BP314)","v":-309.84319928793502},{"$f":"SUM($BO348:BP348)","v":1026.977040313154},{"$f":"SUM($BO382:BP382)","v":-95300.984506079927},{"$f":"SUM($BO416:BP416)","v":4082.1679569895196},{"$f":"SUM($BO450:BP450)","v":199.52400524918252},{"$f":"SUM($BO484:BP484)","v":344.0456173691461}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":110436225},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":117303554},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":18602225},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":10451738.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C43/E43,1)),MAX(5,ROUND(G43/I43,1))),55)","v":5.9},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D43/F43,1)),MAX(5,ROUND(H43/J43,1))),55)","v":11.2},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B43),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B43),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B43),0)","v":14695358.982035995},{"$f":"MAX(TREND(P24:P25,B24:B25,B43),0)","v":15609126.646706581},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*(1-M43)*0.00000110231131*(VLOOKUP(K43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C43*M43*0.00000110231131*(VLOOKUP(K43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3959251.3724048822},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*(1-N43)*0.00000110231131*(VLOOKUP(L43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D43*N43*0.00000110231131*(VLOOKUP(L43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":3957050.7504158765},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O43*(1-M43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O43*M43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":153837.34025580267},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P43*(1-N43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P43*N43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":163403.05330279376},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C43*0.00000110231131*(VLOOKUP(K43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D43*0.00000110231131*(VLOOKUP(L43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},-7365.0910579855554,-3232.0494388927596,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,2)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,2)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,2)-D43*N43*VLOOKUP(L43,EmTruck20,2)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,2)),0)","v":-5.2023434046772046},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,3)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,3)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,3)-D43*N43*VLOOKUP(L43,EmTruck20,3)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,3)),0)","v":2331.6857846499975},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,4)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,4)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,4)-D43*N43*VLOOKUP(L43,EmTruck20,4)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,4)),0)","v":-9.575872700702396},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,5)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,5)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,5)-D43*N43*VLOOKUP(L43,EmTruck20,5)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,5)),0)","v":8.5643999024795983E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,6)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,6)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,6)-D43*N43*VLOOKUP(L43,EmTruck20,6)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,6)),0)","v":3.3465473086098103E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,7)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,7)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,7)-D43*N43*VLOOKUP(L43,EmTruck20,7)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,7)),0)","v":0.78057653775139857},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,8)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,8)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,8)-D43*N43*VLOOKUP(L43,EmTruck20,8)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,8)),0)","v":8.4915613018825581E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,2)-D43*VLOOKUP(L43,EmBus20,2)+(O43-P43)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,3)-D43*VLOOKUP(L43,EmBus20,3)+(O43-P43)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,4)-D43*VLOOKUP(L43,EmBus20,4)+(O43-P43)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,5)-D43*VLOOKUP(L43,EmBus20,5)+(O43-P43)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,6)-D43*VLOOKUP(L43,EmBus20,6)+(O43-P43)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,7)-D43*VLOOKUP(L43,EmBus20,7)+(O43-P43)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,8)-D43*VLOOKUP(L43,EmBus20,8)+(O43-P43)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CW$37),0)","v":0},-205.46667861499569,74441.436320888941,-85304.958626387932,6152.4131536652349,1199.827744044303,484.69864751167751,null,null,2047,-89024.581944677164,null,{"$f":"IF(Emissions<>\"N\",SUM($BO43:BP43),0)","v":-89024.581944677164},null,-228197.0816765381,null,{"$f":"SUM($BO77:BP77)","v":-8.7351053534008329},{"$f":"SUM($BO111:BP111)","v":34.420976161167346},{"$f":"SUM($BO145:BP145)","v":-11.911584552692748},{"$f":"SUM($BO179:BP179)","v":6.3271781104945995E-2},{"$f":"SUM($BO213:BP213)","v":6.1963780867935183E-3},{"$f":"SUM($BO247:BP247)","v":0.61691768039265416},{"$f":"SUM($BO281:BP281)","v":7.4497446752121665E-2},{"$f":"SUM($BO315:BP315)","v":-306.69769611179726},{"$f":"SUM($BO349:BP349)","v":1036.7365242885244},{"$f":"SUM($BO383:BP383)","v":-94333.388027664725},{"$f":"SUM($BO417:BP417)","v":4040.7185026038669},{"$f":"SUM($BO451:BP451)","v":197.49669064826293},{"$f":"SUM($BO485:BP485)","v":340.55206155858974}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":113890950},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":120973118},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":19684450},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":11059792},{"$f":"MAX(TREND(G24:G25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C44/E44,1)),MAX(5,ROUND(G44/I44,1))),55)","v":5.8},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D44/F44,1)),MAX(5,ROUND(H44/J44,1))),55)","v":10.9},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B44),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B44),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B44),0)","v":15155062.275449157},{"$f":"MAX(TREND(P24:P25,B24:B25,B44),0)","v":16097417.964071751},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*(1-M44)*0.00000110231131*(VLOOKUP(K44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C44*M44*0.00000110231131*(VLOOKUP(K44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4158192.0629460933},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*(1-N44)*0.00000110231131*(VLOOKUP(L44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D44*N44*0.00000110231131*(VLOOKUP(L44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4363489.8509131102},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O44*(1-M44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O44*M44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":159912.71754443017},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P44*(1-N44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P44*N44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":169856.23716329795},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C44*0.00000110231131*(VLOOKUP(K44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D44*0.00000110231131*(VLOOKUP(L44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},-215241.30758588482,-90822.229165583354,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,2)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,2)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,2)-D44*N44*VLOOKUP(L44,EmTruck20,2)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,2)),0)","v":-8.2354579627988969},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,3)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,3)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,3)-D44*N44*VLOOKUP(L44,EmTruck20,3)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,3)),0)","v":32.461500397236932},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,4)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,4)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,4)-D44*N44*VLOOKUP(L44,EmTruck20,4)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,4)),0)","v":-11.230269416871383},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,5)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,5)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,5)-D44*N44*VLOOKUP(L44,EmTruck20,5)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,5)),0)","v":5.9652871471752633E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,6)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,6)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,6)-D44*N44*VLOOKUP(L44,EmTruck20,6)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,6)),0)","v":5.8420531732365586E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,7)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,7)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,7)-D44*N44*VLOOKUP(L44,EmTruck20,7)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,7)),0)","v":0.58163296368873585},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,8)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,8)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,8)-D44*N44*VLOOKUP(L44,EmTruck20,8)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,8)),0)","v":7.0236454625883335E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,2)-D44*VLOOKUP(L44,EmBus20,2)+(O44-P44)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,3)-D44*VLOOKUP(L44,EmBus20,3)+(O44-P44)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,4)-D44*VLOOKUP(L44,EmBus20,4)+(O44-P44)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,5)-D44*VLOOKUP(L44,EmBus20,5)+(O44-P44)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,6)-D44*VLOOKUP(L44,EmBus20,6)+(O44-P44)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,7)-D44*VLOOKUP(L44,EmBus20,7)+(O44-P44)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,8)-D44*VLOOKUP(L44,EmBus20,8)+(O44-P44)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CW$37),0)","v":0},-312.74962640438349,1016.4362399636759,-96195.055281923997,4120.4682181218595,201.39751031314194,347.27377434605341]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":117345675},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":124642682},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":20766675},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":11667845.5},{"$f":"MAX(TREND(G24:G25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C45/E45,1)),MAX(5,ROUND(G45/I45,1))),55)","v":5.7},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D45/F45,1)),MAX(5,ROUND(H45/J45,1))),55)","v":10.7},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B45),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B45),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B45),0)","v":15614765.568862319},{"$f":"MAX(TREND(P24:P25,B24:B25,B45),0)","v":16585709.281437039},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*(1-M45)*0.00000110231131*(VLOOKUP(K45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C45*M45*0.00000110231131*(VLOOKUP(K45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4363235.2277009338},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*(1-N45)*0.00000110231131*(VLOOKUP(L45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D45*N45*0.00000110231131*(VLOOKUP(L45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4574628.6777331112},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O45*(1-M45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O45*M45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":166090.74345050717},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P45*(1-N45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P45*N45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":176418.45297383884},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C45*0.00000110231131*(VLOOKUP(K45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D45*0.00000110231131*(VLOOKUP(L45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},-221721.15955550876,-89958.113085446821,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,2)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,2)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,2)-D45*N45*VLOOKUP(L45,EmTruck20,2)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,2)),0)","v":-8.4852816580998827},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,3)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,3)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,3)-D45*N45*VLOOKUP(L45,EmTruck20,3)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,3)),0)","v":33.441238279197705},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,4)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,4)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,4)-D45*N45*VLOOKUP(L45,EmTruck20,4)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,4)),0)","v":-11.570926984782071},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,5)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,5)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,5)-D45*N45*VLOOKUP(L45,EmTruck20,5)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,5)),0)","v":6.1462326288349307E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,6)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,6)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,6)-D45*N45*VLOOKUP(L45,EmTruck20,6)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,6)),0)","v":6.0192156300149869E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,7)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,7)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,7)-D45*N45*VLOOKUP(L45,EmTruck20,7)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,7)),0)","v":0.59927532204069478},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,8)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,8)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,8)-D45*N45*VLOOKUP(L45,EmTruck20,8)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,8)),0)","v":7.2366950689002479E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,2)-D45*VLOOKUP(L45,EmBus20,2)+(O45-P45)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,3)-D45*VLOOKUP(L45,EmBus20,3)+(O45-P45)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,4)-D45*VLOOKUP(L45,EmBus20,4)+(O45-P45)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,5)-D45*VLOOKUP(L45,EmBus20,5)+(O45-P45)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,6)-D45*VLOOKUP(L45,EmBus20,6)+(O45-P45)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,7)-D45*VLOOKUP(L45,EmBus20,7)+(O45-P45)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,8)-D45*VLOOKUP(L45,EmBus20,8)+(O45-P45)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CW$37),0)","v":0},-309.84319928793502,1026.977040313154,-95300.984506079927,4082.1679569895196,199.52400524918252,344.0456173691461,null,null,"Total",{"$f":"SUM(BO24:BO43)","v":2705667.0507168886},null,{"$f":"SUM(BQ24:BQ43)","v":2705667.0507168886},null,{"$f":"SUM(BS24:BS43)","v":4026951.059588843},null,{"$f":"SUM(BU24:BU43)","v":26.608725873717397},74728.306541484548,-53.352459917917571,2.2213203361014786,0.75881769121578824,20.014502506622804,2.0607561722825065,2746.562282019207,2788788.8313170797,-361221.01325284655,221157.37513996835,36808.352401608259,17386.942829060365]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":120800400},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":128312246},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":21848900},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":12275899},{"$f":"MAX(TREND(G24:G25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C46/E46,1)),MAX(5,ROUND(G46/I46,1))),55)","v":5.5},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D46/F46,1)),MAX(5,ROUND(H46/J46,1))),55)","v":10.5},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B46),0),1)","v":0.15},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B46),0),1)","v":0.15},{"$f":"MAX(TREND(O24:O25,B24:B25,B46),0)","v":16074468.862275481},{"$f":"MAX(TREND(P24:P25,B24:B25,B46),0)","v":17074000.598802328},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*(1-M46)*0.00000110231131*(VLOOKUP(K46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C46*M46*0.00000110231131*(VLOOKUP(K46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4574549.379362762},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*(1-N46)*0.00000110231131*(VLOOKUP(L46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D46*N46*0.00000110231131*(VLOOKUP(L46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":4792028.0020094104},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O46*(1-M46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O46*M46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":172374.25249369908},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P46*(1-N46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P46*N46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":183092.71152358921},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C46*0.00000110231131*(VLOOKUP(K46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D46*0.00000110231131*(VLOOKUP(L46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},-228197.0816765381,-89024.581944677164,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,2)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,2)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,2)-D46*N46*VLOOKUP(L46,EmTruck20,2)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,2)),0)","v":-8.7351053534008329},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,3)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,3)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,3)-D46*N46*VLOOKUP(L46,EmTruck20,3)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,3)),0)","v":34.420976161167346},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,4)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,4)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,4)-D46*N46*VLOOKUP(L46,EmTruck20,4)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,4)),0)","v":-11.911584552692748},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,5)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,5)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,5)-D46*N46*VLOOKUP(L46,EmTruck20,5)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,5)),0)","v":6.3271781104945995E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,6)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,6)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,6)-D46*N46*VLOOKUP(L46,EmTruck20,6)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,6)),0)","v":6.1963780867935183E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,7)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,7)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,7)-D46*N46*VLOOKUP(L46,EmTruck20,7)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,7)),0)","v":0.61691768039265416},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,8)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,8)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,8)-D46*N46*VLOOKUP(L46,EmTruck20,8)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,8)),0)","v":7.4497446752121665E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,2)-D46*VLOOKUP(L46,EmBus20,2)+(O46-P46)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,3)-D46*VLOOKUP(L46,EmBus20,3)+(O46-P46)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,4)-D46*VLOOKUP(L46,EmBus20,4)+(O46-P46)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,5)-D46*VLOOKUP(L46,EmBus20,5)+(O46-P46)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,6)-D46*VLOOKUP(L46,EmBus20,6)+(O46-P46)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,7)-D46*VLOOKUP(L46,EmBus20,7)+(O46-P46)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,8)-D46*VLOOKUP(L46,EmBus20,8)+(O46-P46)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CW$37),0)","v":0},-306.69769611179726,1036.7365242885244,-94333.388027664725,4040.7185026038669,197.49669064826293,340.55206155858974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB27:AB46)","v":2705667.0507168886},null,{"$f":"SUM(AD27:AD46)","v":26.608725873717397},74728.306541484548,-53.352459917917571,2.2213203361014786,0.75881769121578824,20.014502506622804,2.0607561722825065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2746.562282019207,2788788.8313170797,-361221.01325284655,221157.37513996835,36808.352401608259,17386.942829060365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO54,1)),\"Not Used\",INDEX(ModelGroup,BO54,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AD9,MATCH(BO$54,$A:$A),0)+OFFSET($AK9,MATCH(BO$54,$A:$A),0)+OFFSET($AR9,MATCH(BO$54,$A:$A),0)+OFFSET($AY9,MATCH(BO$54,$A:$A),0)","v":8.3474267929729127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN58+1","v":2029},12.767482184534879]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN59+1","v":2030},5.8768539227978298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1.3376402232382025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,4.4395033473826357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,10.175424149356747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,13.352213335036321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,3.6644037609461129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,4.4881525881263737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2.5383331033771386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2.6399866794670168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0.67402838589861269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-1.8827391852274469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-1.9500739234046898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-4.5253476421605265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-4.6763734696478991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-5.2023434046772046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-8.2354579627988969]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-8.4852816580998827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-8.7351053534008329]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO58:BO77)","v":26.608725873717397}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO88,1)),\"Not Used\",INDEX(ModelGroup,BO88,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AE9,MATCH(BO$88,$A:$A),0)+OFFSET($AL9,MATCH(BO$88,$A:$A),0)+OFFSET($AS9,MATCH(BO$88,$A:$A),0)+OFFSET($AZ9,MATCH(BO$88,$A:$A),0)","v":-7722.0705180790519}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN92+1","v":2029},2145.2858442950783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN93+1","v":2030},5048.2590142473391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,5707.1098555971166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,7546.4074936791876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,9822.6121556235175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,11182.34715388493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,5595.8410480650255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,6497.8057279354216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,5755.0329099149712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,5985.53564515979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,4535.122288784155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,3411.1774604731941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,3533.1448882163972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1599.6551044248365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1653.030969775054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2331.6857846499975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,32.461500397236932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,33.441238279197705]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,34.420976161167346]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO92:BO111)","v":74728.306541484548}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO122,1)),\"Not Used\",INDEX(ModelGroup,BO122,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AF9,MATCH(BO$122,$A:$A),0)+OFFSET($AM9,MATCH(BO$122,$A:$A),0)+OFFSET($AT9,MATCH(BO$122,$A:$A),0)+OFFSET($BA9,MATCH(BO$122,$A:$A),0)","v":-4.4808791674308637}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN126+1","v":2029},2.9597177981954976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN127+1","v":2030},3.3247275734253399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,3.7096151967601592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,5.4899330875545242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,8.1263433005575081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,7.9180880701900458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,1.2236786929677399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,-0.29443508745511737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,-2.5334188285230295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,-2.6348937913195192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,-3.6422783598935413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-6.1449951843787938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-6.3647235036746874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-7.7311460112873327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-7.9891400485568997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-9.575872700702396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-11.230269416871383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-11.570926984782071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-11.911584552692748]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO126:BO145)","v":-53.352459917917571}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM10 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO156,1)),\"Not Used\",INDEX(ModelGroup,BO156,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AG9,MATCH(BO$156,$A:$A),0)+OFFSET($AN9,MATCH(BO$156,$A:$A),0)+OFFSET($AU9,MATCH(BO$156,$A:$A),0)+OFFSET($BB9,MATCH(BO$156,$A:$A),0)","v":-0.19678320040502964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN160+1","v":2029},0.12657587713947657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN161+1","v":2030},0.18253827302069089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0.2259489824610032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0.25988265149409889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.34576612269260498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0.35168751343970417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,5.9712654424923482E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,7.6118856844324234E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,7.8526261081394072E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,8.1671464555958473E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,7.2272465181104584E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,7.5788423480885644E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,7.849834023571442E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,6.5450303028473683E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,6.7634369536306554E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,8.5643999024795983E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,5.9652871471752633E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,6.1462326288349307E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,6.3271781104945995E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO160:BO179)","v":2.2213203361014786}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF SOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO190,1)),\"Not Used\",INDEX(ModelGroup,BO190,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AH9,MATCH(BO$190,$A:$A),0)+OFFSET($AO9,MATCH(BO$190,$A:$A),0)+OFFSET($AV9,MATCH(BO$190,$A:$A),0)+OFFSET($BC9,MATCH(BO$190,$A:$A),0)","v":-7.7479180940208434E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN194+1","v":2029},2.1975574915464816E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN195+1","v":2030},4.9743734129902746E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,5.3827662884310998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,6.9219413440701399E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,9.3778662541022281E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0.11223828446908739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,5.5240348803924075E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,6.5403447959112099E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,5.500362046679437E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,5.7206645454570493E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,3.5957465115173073E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,3.4931673635485619E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,3.6180666240315976E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2.1671704883076834E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2.2394847240911217E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,3.3465473086098103E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,5.8420531732365586E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,6.0192156300149869E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,6.1963780867935183E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO194:BO213)","v":0.75881769121578824}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VOC EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO224,1)),\"Not Used\",INDEX(ModelGroup,BO224,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AI9,MATCH(BO$224,$A:$A),0)+OFFSET($AP9,MATCH(BO$224,$A:$A),0)+OFFSET($AW9,MATCH(BO$224,$A:$A),0)+OFFSET($BD9,MATCH(BO$224,$A:$A),0)","v":-0.3041384320879964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN228+1","v":2029},1.0029462553737014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN229+1","v":2030},1.3537155241396697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1.6592272431197252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,2.0346722421743522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2.7359179159429607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2.9810043906017416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0.59479182444144418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0.69734100366916707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0.73651490801981612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0.76601397782393188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0.65479981566502299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0.68585069587417213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0.7103737615446486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0.55428643180371273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0.57278244464325212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0.78057653775139857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0.58163296368873585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0.59927532204069478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0.61691768039265416]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO228:BO247)","v":20.014502506622804}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM2.5 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO258,1)),\"Not Used\",INDEX(ModelGroup,BO258,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($AJ9,MATCH(BO$258,$A:$A),0)+OFFSET($AQ9,MATCH(BO$258,$A:$A),0)+OFFSET($AX9,MATCH(BO$258,$A:$A),0)+OFFSET($BE9,MATCH(BO$258,$A:$A),0)","v":-0.1883425497483365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN262+1","v":2029},0.11794078296724143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN263+1","v":2030},0.16661600306286617]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0.20819181592573799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0.24698465653768453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.32431212470595983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0.33684098436181215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,5.1211243804268079E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,5.9489365427450272E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,6.2717763103381799E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,6.5229784730643212E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,6.4469405614578146E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,6.4401596277049111E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,6.67043585809661E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,5.5067392379975377E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,5.6904979465395966E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,8.4915613018825581E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,7.0236454625883335E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,7.2366950689002479E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,7.4497446752121665E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO262:BO281)","v":2.0607561722825065}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO292,1)),\"Not Used\",INDEX(ModelGroup,BO292,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($BF9,MATCH(BO$292,$A:$A),0)","v":617.48787175503469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN296+1","v":2029},908.12939646948905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN297+1","v":2030},401.93333833684443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,87.966054804313941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,280.72225479859713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,618.6736762119134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,780.60088589439442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,205.98981998013329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,242.59213251422881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,131.92417071918399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,131.93018016695305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,32.388233928804034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-86.989313395127837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-86.635019397908238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-193.31297770869492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-192.08122263984106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-205.46667861499569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-312.74962640438349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-309.84319928793502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-306.69769611179726]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO296:BO315)","v":2746.562282019207}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO326,1)),\"Not Used\",INDEX(ModelGroup,BO326,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($BG9,MATCH(BO$326,$A:$A),0)","v":-336363.7324590928}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN330+1","v":2029},91648.930058918704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN331+1","v":2030},211519.63775926165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,234526.61182097683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,304146.61142108828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,388272.43409396859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,433520.22678392625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,212769.11963909175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,242313.03767393896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,210486.7213282786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,214707.26795633257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,159551.01046954127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,117701.42006986565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,119565.4407695367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,53093.017684319799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,53809.490121671697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,74441.436320888941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1016.4362399636759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1026.977040313154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1036.7365242885244]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO330:BO349)","v":2788788.8313170797}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO360,1)),\"Not Used\",INDEX(ModelGroup,BO360,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($BH9,MATCH(BO$360,$A:$A),0)","v":-74764.007811441435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN364+1","v":2029},47483.891749911701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN365+1","v":2030},51288.350053926726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,55024.763618562851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,78300.229580582207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,111444.28705591486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,104411.81220413117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,15515.413855611308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,-3589.6506965591248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,-29698.620830820269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,-29700.178712008361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,-39476.236547756795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-64039.925308025187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-63778.67202867275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-74491.456634579736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-74016.626359567119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-85304.958626387932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-96195.055281923997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-95300.984506079927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-94333.388027664725]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO364:BO383)","v":-361221.01325284655}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM10 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO394,1)),\"Not Used\",INDEX(ModelGroup,BO394,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($BI9,MATCH(BO$394,$A:$A),0)","v":-26477.074803140949}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN398+1","v":2029},16375.689280606362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN399+1","v":2030},22707.495756990727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,27026.658551070563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,29889.999983352765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,38238.225177746113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,37397.183575510702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,6105.4121309968814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,7483.5476095849417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,7423.2972082165252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,7423.6747054690186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,6316.6689880834228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,6369.1985048126971]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,6343.209367204382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,5085.4207922633523]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,5053.0004798203645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,6152.4131536652349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,4120.4682181218595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,4082.1679569895196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,4040.7185026038669]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO398:BO417)","v":221157.37513996835}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF SOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO428,1)),\"Not Used\",INDEX(ModelGroup,BO428,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($BJ9,MATCH(BO$428,$A:$A),0)","v":-5202.838928282843}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN432+1","v":2029},1418.9342326708659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN433+1","v":2030},3088.3539272628936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,3213.3709704643052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,3973.2868291762784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,5175.981294211967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,5956.5712945496662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,2818.8917405535703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,3209.1446262278291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2595.055097248654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2595.1857564365218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,1568.4753419776259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1465.1250115340995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1459.1451937499287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,840.39157103512252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,835.03249253688284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1199.827744044303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,201.39751031314194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,199.52400524918252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,197.49669064826293]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO432:BO451)","v":36808.352401608259}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VOC EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO462,1)),\"Not Used\",INDEX(ModelGroup,BO462,1))","v":"SJCOG SR99/120"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2028},{"$f":"OFFSET($BK9,MATCH(BO$462,$A:$A),0)","v":-353.72116447968352}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN466+1","v":2029},1121.5898367201166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN467+1","v":2030},1455.6282452346923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1715.5192486043402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,2022.7902259720249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2615.3276796963587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2740.0111067933985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,525.6798844045652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,592.60898444403153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,601.82639562415682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,601.85662421196957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,494.68820965490949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,498.21781804352599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,496.1845581547426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,372.26931568670028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,369.8957595090489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,484.69864751167751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,347.27377434605341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,344.0456173691461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,340.55206155858974]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO466:BO485)","v":17386.942829060365}]

{"sheet":"Final Calculations","index":11,"n_rows":70,"n_cols":57,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,"Final Calculations"]
[]
[null,"This sheet performs the final calculations before presenting the summary results."]
[null,"Both net present value and internal rate of return on investment are calculated."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A","NET PRESENT VALUE CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"Present","Present",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,null,"Total"]
[null,null,"(location 1)",null,null,null,null,"(location 2)",null,null,null,null,"(location 3)",null,null,null,null,"(location 4)",null,null,null,null,"Value","Value",null,null,null,null,"(location 1)",null,null,null,null,"(location 2)",null,null,null,null,"(location 3)",null,null,null,null,"(location 4)",null,null,null,null,"Total User","Project","ANNUAL","CUMULATIVE",null,"Years","ANNUAL"]
[null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","of Total","of Total","NET",null,null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Benefits in","Costs in","RETURNS","RETURNS",null,"After","RETURNS"]
[null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","User","Project","PRESENT",null,null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Constant","Constant","ON","AFTER",null,"Construction","ON"]
[null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",null,null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Dollars","Dollars","INVESTMENT","PROJ OPENS",null,"Begins","INVESTMENT"]
[null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":2026},{"$f":"IFERROR(IF(ISNA(VLOOKUP(BB24,$AB$34:$AY$53,24,FALSE)),VLOOKUP(BB24,$AB$25:$AY$32,24,FALSE),VLOOKUP(BB24,$AB$34:$AY$53,24,FALSE)),0)","v":-52534830}]
[null,{"$f":"YearStart","v":2026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:V25)","v":0},{"$f":"'1) Project Information'!AE15","v":46703272.573395535},{"$f":"W25-X25","v":-46703272.573395535},null,null,{"$f":"YearStart","v":2026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC25:AV25)","v":0},{"$f":"'1) Project Information'!AD15","v":52534830},{"$f":"AW25-AX25","v":-52534830},null,null,{"$f":"BB24+1","v":2027},-38338830]
[null,{"$f":"B25+1","v":2027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE16","v":32772192.563176177},{"$f":"W26-X26","v":-32772192.563176177},null,null,{"$f":"AB25+1","v":2027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD16","v":38338830},{"$f":"AW26-AX26","v":-38338830},null,null,{"$f":"BB25+1","v":2028},21715204.533527825]
[null,{"$f":"B26+1","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE17","v":31511723.618438631},-31511723.618438631,null,null,{"$f":"AB26+1","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD17","v":38338830},-38338830,null,null,2029,42468371.869968526]
[null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE18","v":0},0,null,null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD18","v":0},0,null,null,2030,60650405.842516802]
[null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE19","v":0},0,null,null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD19","v":0},0,null,null,2031,78166724.92069459]
[null,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE20","v":0},0,null,null,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD20","v":0},0,null,null,2032,96325066.700162724]
[null,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE21","v":0},0,null,null,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD21","v":0},0,null,null,2033,114814619.91713884]
[null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE22","v":0},0,null,null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD22","v":0},0,null,null,2034,132840239.94718021]
[null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,149788528.01172149]
[null,{"$f":"YearOpen","v":2028},{"$f":"'Travel Time'!Y24+'Consumer Surplus'!AK24","v":16824643.747359134},{"$f":"Reliability!AG26","v":-51596.611177501523},{"$f":"'Vehicle Operating Costs'!Z24","v":-2813273.9422378731},{"$f":"'Accident Costs'!X30","v":4316811.9201681335},{"$f":"Emissions!BQ24","v":-442543.88729468262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:V34)","v":17834041.226817209},{"$f":"'1) Project Information'!AE24","v":2465.7813202780544},{"$f":"W34-X34","v":17831575.445496932},null,null,{"$f":"YearOpen","v":2028},{"$f":"'Travel Time'!AA24+'Consumer Surplus'!AM24","v":20469751.647070508},{"$f":"Reliability!AI26","v":-42408.653343711048},{"$f":"'Vehicle Operating Costs'!AB24","v":-3422777.9070699993},{"$f":"'Accident Costs'!Z30","v":5252061.7517874781},{"$f":"Emissions!BS24","v":-538422.30491645425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC34:AV34)","v":21718204.533527825},{"$f":"'1) Project Information'!AD24","v":3000},{"$f":"AW34-AX34","v":21715204.533527825},{"$f":"AY34","v":21715204.533527825},null,2036,167673419.30139562]
[null,{"$f":"B34+1","v":2029},{"$f":"'Travel Time'!Y25+'Consumer Surplus'!AK25","v":29784775.171521809},{"$f":"Reliability!AG27","v":-52713.44394560247},{"$f":"'Vehicle Operating Costs'!Z25","v":-755807.79260295478},{"$f":"'Accident Costs'!X31","v":4410742.2346103033},{"$f":"Emissions!BQ25","v":158957.16455529744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33545953.334138852,{"$f":"'1) Project Information'!AE25","v":2370.9435771904373},{"$f":"W35-X35","v":33543582.390561663},null,null,{"$f":"AB34+1","v":2029},{"$f":"'Travel Time'!AA25+'Consumer Surplus'!AM25","v":37687242.48615402},{"$f":"Reliability!AI27","v":-41660.200451471435},{"$f":"'Vehicle Operating Costs'!AB25","v":-956337.97430799936},{"$f":"'Accident Costs'!Z31","v":5580996.0351359639},{"$f":"Emissions!BS25","v":201131.52343801619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42471371.869968526,{"$f":"'1) Project Information'!AD25","v":3000},{"$f":"AW35-AX35","v":42468371.869968526},{"$f":"AZ34+AY35","v":64183576.403496355},null,2037,184893363.65234908]
[null,{"$f":"B35+1","v":2030},{"$f":"'Travel Time'!Y26+'Consumer Surplus'!AK26","v":41723113.448310718},{"$f":"Reliability!AG28","v":-53668.040152876863},{"$f":"'Vehicle Operating Costs'!Z26","v":-382040.68415608763},{"$f":"'Accident Costs'!X32","v":4491061.3237991482},{"$f":"Emissions!BQ26","v":290461.39908101328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46068927.446881913,{"$f":"'1) Project Information'!AE26","v":2279.7534396061897},{"$f":"W36-X36","v":46066647.693442307},null,null,{"$f":"AB35+1","v":2030},{"$f":"'Travel Time'!AA26+'Consumer Surplus'!AM26","v":54904770.915294327},{"$f":"Reliability!AI28","v":-40783.29971181471},{"$f":"'Vehicle Operating Costs'!AB26","v":-502739.47724199807},{"$f":"'Accident Costs'!Z32","v":5909930.3184842812},{"$f":"Emissions!BS26","v":382227.38569200924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60653405.842516802,{"$f":"'1) Project Information'!AD26","v":3000},60650405.842516802,{"$f":"AZ35+AY36","v":124833982.24601316},null,2038,202469747.20173356]
[null,2031,{"$f":"'Travel Time'!Y27+'Consumer Surplus'!AK27","v":52699080.815490142},{"$f":"Reliability!AG29","v":-54471.227415293441},{"$f":"'Vehicle Operating Costs'!Z27","v":-432417.99973976362},{"$f":"'Accident Costs'!X33","v":4558677.2548928065},{"$f":"Emissions!BQ27","v":321594.89026448282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57092463.733492367,{"$f":"'1) Project Information'!AE27","v":2192.0706150059514},57090271.662877358,null,null,2031,{"$f":"'Travel Time'!AA27+'Consumer Surplus'!AM27","v":72122330.988886148},{"$f":"Reliability!AI29","v":-39801.592326790444},{"$f":"'Vehicle Operating Costs'!AB27","v":-591793.89128199639},{"$f":"'Accident Costs'!Z33","v":6238864.6018327698},{"$f":"Emissions!BS27","v":440124.81358445156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78169724.92069459,{"$f":"'1) Project Information'!AD27","v":3000},78166724.92069459,203000707.16670775,null,2039,219217711.06213319]
[null,2032,{"$f":"'Travel Time'!Y28+'Consumer Surplus'!AK28","v":62769041.311065495},{"$f":"Reliability!AG30","v":-55133.240450197402},{"$f":"'Vehicle Operating Costs'!Z28","v":-96066.084662347392},{"$f":"'Accident Costs'!X34","v":4614448.3786777435},{"$f":"Emissions!BQ28","v":418613.64029497083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67650904.004925668,{"$f":"'1) Project Information'!AE28","v":2107.7602067364915},67648796.244718939,null,null,2032,{"$f":"'Travel Time'!AA28+'Consumer Surplus'!AM28","v":89339917.952411711},{"$f":"Reliability!AI30","v":-38735.883429786925},{"$f":"'Vehicle Operating Costs'!AB28","v":-136731.9930730015},{"$f":"'Accident Costs'!Z34","v":6567798.8851812026},{"$f":"Emissions!BS28","v":595817.7390725906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96328066.700162724,{"$f":"'1) Project Information'!AD28","v":3000},96325066.700162724,299325773.86687046,null,2040,236309526.20496023]
[null,2033,{"$f":"'Travel Time'!Y29+'Consumer Surplus'!AK29","v":71986447.807349652},{"$f":"Reliability!AG31","v":152684.38553692924},{"$f":"'Vehicle Operating Costs'!Z29","v":304988.25849201233},{"$f":"'Accident Costs'!X35","v":4659185.810611113},{"$f":"Emissions!BQ29","v":546364.92897774989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77649671.190967441,{"$f":"'1) Project Information'!AE29","v":2026.6925064773957},77647644.498460963,null,null,2033,{"$f":"'Travel Time'!AA29+'Consumer Surplus'!AM29","v":106557527.95840204},{"$f":"Reliability!AI31","v":103148.10000793338},{"$f":"'Vehicle Operating Costs'!AB29","v":451457.12660000002},{"$f":"'Accident Costs'!Z35","v":6896733.1685297443},{"$f":"Emissions!BS29","v":808753.56359913154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114817619.91713884,{"$f":"'1) Project Information'!AD29","v":3000},114814619.91713884,414140393.78400934,null,2041,253846017.76774725]
[null,2034,{"$f":"'Travel Time'!Y30+'Consumer Surplus'!AK30","v":80401982.347075984},{"$f":"Reliability!AG32","v":281061.42373541521},{"$f":"'Vehicle Operating Costs'!Z30","v":493395.62756301265},{"$f":"'Accident Costs'!X36","v":4693655.7945574103},{"$f":"Emissions!BQ30","v":584806.40585080523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86454901.598782614,{"$f":"'1) Project Information'!AE30","v":1948.7427946898038},86452952.855987921,null,null,2034,{"$f":"'Travel Time'!AA30+'Consumer Surplus'!AM30","v":123775157.85997942},{"$f":"Reliability!AI32","v":182572.14145654938},{"$f":"'Vehicle Operating Costs'!AB30","v":759559.90022000344},{"$f":"'Accident Costs'!Z36","v":7225667.451878177},{"$f":"Emissions!BS30","v":900282.59364606405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132843239.94718021,{"$f":"'1) Project Information'!AD30","v":3000},132840239.94718021,546980633.73118949,null,2042,270356061.59617585]
[null,2035,{"$f":"'Travel Time'!Y31+'Consumer Surplus'!AK31","v":88063690.051454112},{"$f":"Reliability!AG33","v":171661.48143432481},{"$f":"'Vehicle Operating Costs'!Z31","v":472165.10488607927},{"$f":"'Accident Costs'!X37","v":4718581.9545748048},{"$f":"Emissions!BQ31","v":237940.50707063833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93664039.099419981,{"$f":"'1) Project Information'!AE31","v":1873.7911487401955},93662165.308271244,null,null,2035,{"$f":"'Travel Time'!AA31+'Consumer Surplus'!AM31","v":140992805.05833629},{"$f":"Reliability!AI33","v":107219.2548304224},{"$f":"'Vehicle Operating Costs'!AB31","v":755951.54540600162},{"$f":"'Accident Costs'!Z37","v":7554601.7352263276},{"$f":"Emissions!BS31","v":380950.41792242322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149791528.01172149,{"$f":"'1) Project Information'!AD31","v":3000},149788528.01172149,696769161.74291098,null,2043,287858761.9337399]
[null,2036,{"$f":"'Travel Time'!Y32+'Consumer Surplus'!AK32","v":95017106.868726298},{"$f":"Reliability!AG34","v":101624.09075166774},{"$f":"'Vehicle Operating Costs'!Z32","v":663451.98400785855},{"$f":"'Accident Costs'!X38","v":4734647.4398653563},{"$f":"Emissions!BQ32","v":250251.28033015074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100767081.66368133,{"$f":"'1) Project Information'!AE32","v":1801.7222584040339},100765279.94142292,null,null,2036,{"$f":"'Travel Time'!AA32+'Consumer Surplus'!AM32","v":158210467.38839617},{"$f":"Reliability!AI34","v":61032.795432450439},{"$f":"'Vehicle Operating Costs'!AB32","v":1104696.3219440011},{"$f":"'Accident Costs'!Z38","v":7883536.0185747631},{"$f":"Emissions!BS32","v":416686.77704823948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167676419.30139562,{"$f":"'1) Project Information'!AD32","v":3000},167673419.30139562,864442581.04430664,null,2044,305885479.04835397]
[null,2037,{"$f":"'Travel Time'!Y33+'Consumer Surplus'!AK33","v":101305381.42665285},{"$f":"Reliability!AG35","v":47056.720934219753},{"$f":"'Vehicle Operating Costs'!Z33","v":517931.95949023077},{"$f":"'Accident Costs'!X39","v":4742496.9677747795},{"$f":"Emissions!BQ33","v":191540.20336926682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106804407.27822134,{"$f":"'1) Project Information'!AE33","v":1732.4252484654173},106802674.85297288,null,null,2037,{"$f":"'Travel Time'!AA33+'Consumer Surplus'!AM33","v":175428143.03195333},{"$f":"Reliability!AI35","v":27174.083818811152},{"$f":"'Vehicle Operating Costs'!AB33","v":896890.57571000257},{"$f":"'Accident Costs'!Z39","v":8212470.3019233029},{"$f":"Emissions!BS33","v":331685.65894361073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184896363.65234908,{"$f":"'1) Project Information'!AD33","v":3000},184893363.65234908,1049335944.6966558,null,2045,322216958.90941513]
[null,2038,{"$f":"'Travel Time'!Y34+'Consumer Surplus'!AK34","v":106969391.24509448},{"$f":"Reliability!AG36","v":276.31384895682942},{"$f":"'Vehicle Operating Costs'!Z34","v":517954.34412443807},{"$f":"'Accident Costs'!X40","v":4742738.769513824},{"$f":"Emissions!BQ34","v":195759.7365106089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112426120.40909231,{"$f":"'1) Project Information'!AE34","v":1665.7935081398243},112424454.61558416,null,null,2038,{"$f":"'Travel Time'!AA34+'Consumer Surplus'!AM34","v":192645830.45088133},{"$f":"Reliability!AI36","v":153.4272719338048},{"$f":"'Vehicle Operating Costs'!AB34","v":932806.51220000139},{"$f":"'Accident Costs'!Z40","v":8541404.5852717869},{"$f":"Emissions!BS34","v":352552.22610852635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202472747.20173356,{"$f":"'1) Project Information'!AD34","v":3000},202469747.20173356,1251805691.8983893,null,2046,339698865.5774312]
[null,2039,{"$f":"'Travel Time'!Y35+'Consumer Surplus'!AK35","v":112047853.55644234},{"$f":"Reliability!AG37","v":-42178.525211900742},{"$f":"'Vehicle Operating Costs'!Z35","v":143466.24505024235},{"$f":"'Accident Costs'!X41","v":4735946.4430602314},{"$f":"Emissions!BQ35","v":128486.99469542937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117013574.71403633,{"$f":"'1) Project Information'!AE35","v":1601.7245270575231},117011972.98950927,null,null,2039,{"$f":"'Travel Time'!AA35+'Consumer Surplus'!AM35","v":209863528.33520356},{"$f":"Reliability!AI37","v":-22519.459449005179},{"$f":"'Vehicle Operating Costs'!AB35","v":268709.58637400577},{"$f":"'Accident Costs'!Z41","v":8870338.8686202243},{"$f":"Emissions!BS35","v":240653.73138438864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219220711.06213319,{"$f":"'1) Project Information'!AD35","v":3000},219217711.06213319,1471023402.9605227,null,2047,357180244.89980066]
[null,2040,{"$f":"'Travel Time'!Y36+'Consumer Surplus'!AK36","v":116577430.97265038},{"$f":"Reliability!AG38","v":-82215.544887056603},{"$f":"'Vehicle Operating Costs'!Z36","v":-23802.045015527656},{"$f":"'Accident Costs'!X42","v":4722660.7175032478},{"$f":"Emissions!BQ36","v":61907.046782835612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121255981.14703389,{"$f":"'1) Project Information'!AE36","v":1540.1197375553106},121254441.02729633,null,null,2040,{"$f":"'Travel Time'!AA36+'Consumer Surplus'!AM36","v":227081235.5623039},{"$f":"Reliability!AI38","v":-42207.261138140158},{"$f":"'Vehicle Operating Costs'!AB36","v":-46364.015280999243},{"$f":"'Accident Costs'!Z42","v":9199273.1519687604},{"$f":"Emissions!BS36","v":120588.7671067114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236312526.20496023,{"$f":"'1) Project Information'!AD36","v":3000},236309526.20496023,1707332929.165483,null,2048,0]
[null,2041,{"$f":"'Travel Time'!Y37+'Consumer Surplus'!AK37","v":120592832.2284103},{"$f":"Reliability!AG39","v":-121066.17036384605},{"$f":"'Vehicle Operating Costs'!Z37","v":-23708.333898653087},{"$f":"'Accident Costs'!X43","v":4703391.132901608},{"$f":"Emissions!BQ37","v":63998.672840574982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125215447.52989,{"$f":"'1) Project Information'!AE37","v":1480.8843630339525},125213966.64552696,null,null,2041,{"$f":"'Travel Time'!AA37+'Consumer Surplus'!AM37","v":244298951.16458622},{"$f":"Reliability!AI39","v":-59761.666194741374},{"$f":"'Vehicle Operating Costs'!AB37","v":-48028.734364000149},{"$f":"'Accident Costs'!Z43","v":9528207.4353170265},{"$f":"Emissions!BS37","v":129649.56840274438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253849017.76774725,{"$f":"'1) Project Information'!AD37","v":3000},253846017.76774725,1961178946.9332302,null,2049,0]
[null,2042,{"$f":"'Travel Time'!Y38+'Consumer Surplus'!AK38","v":124126908.220788},{"$f":"Reliability!AG40","v":-159650.2461787326},{"$f":"'Vehicle Operating Costs'!Z38","v":-430384.95589668077},{"$f":"'Accident Costs'!X44","v":4678617.639545314},{"$f":"Emissions!BQ38","v":-15293.670248983386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128200196.98800892,{"$f":"'1) Project Information'!AE38","v":1423.9272721480313},128198773.06073678,null,null,2042,{"$f":"'Travel Time'!AA38+'Consumer Surplus'!AM38","v":261516674.30360964},{"$f":"Reliability!AI40","v":-75776.779846348116},{"$f":"'Vehicle Operating Costs'!AB38","v":-906756.18969099573},{"$f":"'Accident Costs'!Z44","v":9857141.7186655141},{"$f":"Emissions!BS38","v":-32221.456561989617},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270359061.59617585,{"$f":"'1) Project Information'!AD38","v":3000},270356061.59617585,2231535008.5294061,null,2050,0]
[null,2043,{"$f":"'Travel Time'!Y39+'Consumer Surplus'!AK39","v":127210743.55654439},{"$f":"Reliability!AG41","v":-198760.11500216162},{"$f":"'Vehicle Operating Costs'!Z39","v":-427644.37661535299},{"$f":"'Accident Costs'!X45","v":4648792.1203334359},{"$f":"Emissions!BQ39","v":-14141.288728668882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131218989.89653164,{"$f":"'1) Project Information'!AE39","v":1369.1608386038761},131217620.73569304,null,null,2043,{"$f":"'Travel Time'!AA39+'Consumer Surplus'!AM39","v":278734404.24923408},{"$f":"Reliability!AI41","v":-90711.521912454162},{"$f":"'Vehicle Operating Costs'!AB39","v":-937021.49059000041},{"$f":"'Accident Costs'!Z45","v":10186076.002014},{"$f":"Emissions!BS39","v":-30985.305005704053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287861761.9337399,{"$f":"'1) Project Information'!AD39","v":3000},287858761.9337399,2519393770.4631462,null,2051,0]
[null,2044,{"$f":"'Travel Time'!Y40+'Consumer Surplus'!AK40","v":129873743.80948119},{"$f":"Reliability!AG42","v":-239175.92736031543},{"$f":"'Vehicle Operating Costs'!Z40","v":-204649.20554369129},{"$f":"'Accident Costs'!X46","v":4614339.8398189284},{"$f":"Emissions!BQ40","v":-3232.0494388927596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134041026.46695721,{"$f":"'1) Project Information'!AE40","v":1316.5008063498806},134039709.96615086,null,null,2044,{"$f":"'Travel Time'!AA40+'Consumer Surplus'!AM40","v":295952140.36268175},{"$f":"Reliability!AI42","v":-104958.43374311191},{"$f":"'Vehicle Operating Costs'!AB40","v":-466348.07488899305},{"$f":"'Accident Costs'!Z46","v":10515010.285362322},{"$f":"Emissions!BS40","v":-7365.0910579855554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305888479.04835397,{"$f":"'1) Project Information'!AD40","v":3000},305885479.04835397,2825279249.5115004,null,2052,0]
[null,2045,{"$f":"'Travel Time'!Y41+'Consumer Surplus'!AK41","v":132143718.68152077},{"$f":"Reliability!AG43","v":-281760.10361465346},{"$f":"'Vehicle Operating Costs'!Z41","v":-615943.56994782656},{"$f":"'Accident Costs'!X47","v":4575660.8233080506},{"$f":"Emissions!BQ41","v":-90822.229165583354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135730853.60210076,{"$f":"'1) Project Information'!AE41","v":1265.8661599518084},135729587.73594081,null,null,2045,{"$f":"'Travel Time'!AA41+'Consumer Surplus'!AM41","v":313169882.08267969},{"$f":"Reliability!AI43","v":-118890.193463435},{"$f":"'Vehicle Operating Costs'!AB41","v":-1459736.240925997},{"$f":"'Accident Costs'!Z47","v":10843944.568710756},{"$f":"Emissions!BS41","v":-215241.30758588482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322219958.90941513,{"$f":"'1) Project Information'!AD41","v":3000},322216958.90941513,3147496208.4209156,null,2053,0]
[null,2046,{"$f":"'Travel Time'!Y42+'Consumer Surplus'!AK42","v":134046961.2528889},{"$f":"Reliability!AG44","v":-327559.90100017388},{"$f":"'Vehicle Operating Costs'!Z42","v":-610221.06819578912},{"$f":"'Accident Costs'!X48","v":4533131.1692508943},{"$f":"Emissions!BQ42","v":-89958.113085446821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137552353.33985838,{"$f":"'1) Project Information'!AE42","v":1217.178999953662},137551136.16085842,null,null,2046,{"$f":"'Travel Time'!AA42+'Consumer Surplus'!AM42","v":330387628.91405141},{"$f":"Reliability!AI44","v":-132899.67757477073},{"$f":"'Vehicle Operating Costs'!AB42","v":-1504021.3515490005},{"$f":"'Accident Costs'!Z48","v":11172878.852059074},{"$f":"Emissions!BS42","v":-221721.15955550876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339701865.5774312,{"$f":"'1) Project Information'!AD42","v":3000},339698865.5774312,3487195073.9983468,null,2054,0]
[null,2047,{"$f":"'Travel Time'!Y43+'Consumer Surplus'!AK43","v":135608323.49872327},{"$f":"Reliability!AG45","v":-377946.66461717535},{"$f":"'Vehicle Operating Costs'!Z43","v":-604027.5997590702},{"$f":"'Accident Costs'!X49","v":4487104.298015791},{"$f":"Emissions!BQ43","v":-89024.581944677164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139024428.95041814,{"$f":"'1) Project Information'!AE43","v":1170.3644230323671},139023258.58599511,null,null,2047,{"$f":"'Travel Time'!AA43+'Consumer Surplus'!AM43","v":347605380.41826552},{"$f":"Reliability!AI45","v":-147445.11002389601},{"$f":"'Vehicle Operating Costs'!AB43","v":-1548306.4621719932},{"$f":"'Accident Costs'!Z49","v":11501813.135407561},{"$f":"Emissions!BS43","v":-228197.0816765381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357183244.89980066,{"$f":"'1) Project Information'!AD43","v":3000},357180244.89980066,3844375318.8981476,null,2055,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of Return",{"$f":"IF(SUM(BC24:BC53)=0,\"N/A\",IRR(BC24:BC53))","v":0.50357849910557384},null,"with an IRR greater than the Discount Rate, benefits are greater than costs, and the project has a positive economic value.  The"]
[null,"Total",{"$f":"SUM(C34:C53)","v":1879773170.01755},-1343531.3451359738,-4306634.1346577443,92382692.032782912,2705667.0507168886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W25:W53)","v":1969211363.6212564},{"$f":"SUM(X25:X53)","v":111022039.95876174},{"$f":"SUM(Y25:Y53)","v":1858189323.6624944},null,null,"Total",{"$f":"SUM(AC34:AC53)","v":3680743771.1303816},-517259.92979137658,-7356892.2339829579,167538748.87195101,4026951.059588843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW25:AW53)","v":3844435318.8981476},{"$f":"SUM(AX25:AX53)","v":129272490},{"$f":"SUM(AY25:AY53)","v":3715162828.8981476},{"$f":"INDEX($AZ$34:$AZ$53,COUNT($AZ$34:$AZ$53))","v":3844375318.8981476},null,null,null,null,"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[]
[null,null,{"$f":"'Travel Time'!AC45","v":181991324.49142933},"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Construction Costs",null,{"$f":"ABS(SUM(AY25:AY32))","v":129212490},null,"Period",{"$f":"IF(AZ58=0,\"N/A\",IF(AZ58<AZ34,\"1 year\",IF(AZ58>AZ55,\"20+\",(LOOKUP(AZ58,AZ34:AZ53,AB34:AB53)+1)-(YearOpen-1))&\" years\"))","v":"4 years"},null,"construction costs.  For a project with a Payback Period longer than the life-cycle of the project, initial construction costs are not"]
[null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[null,null,{"$f":"Emissions!BU45","v":26.608725873717397},{"$f":"Emissions!CB45","v":2746.562282019207},"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved"]
[null,null,{"$f":"Emissions!BV45","v":74728.306541484548},{"$f":"Emissions!CC45","v":2788788.8313170797},"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved"]
[null,null,{"$f":"Emissions!BW45","v":-53.352459917917571},{"$f":"Emissions!CD45","v":-361221.01325284655},"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved"]
[null,null,{"$f":"Emissions!BX45","v":2.2213203361014786},{"$f":"Emissions!CE45","v":221157.37513996835},"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved"]
[null,null,{"$f":"Emissions!CA45","v":2.0607561722825065},null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved"]
[null,null,{"$f":"Emissions!BY45","v":0.75881769121578824},{"$f":"Emissions!CF45","v":36808.352401608259},"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved"]
[null,null,{"$f":"Emissions!BZ45","v":20.014502506622804},{"$f":"Emissions!CG45","v":17386.942829060365},"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved"]
[]
[null,null,{"$f":"'Accident Costs'!AB51","v":10.85574286437695},"Fatalities Avoided",null,null,null,"Fatalities Avoided",null,null,null,"Fatalities Avoided",null,null,null,"Fatalities Avoided"]
[null,null,{"$f":"'Accident Costs'!AC51","v":328.26559327986297},"Injuries Avoided",null,null,null,"Injuries Avoided",null,null,null,"Injuries Avoided",null,null,null,"Injuries Avoided"]
[null,null,{"$f":"'Accident Costs'!AD51","v":419.73399280213835},"PDO Avoided",null,null,null,"PDO Avoided",null,null,null,"PDO Avoided",null,null,null,"PDO Avoided"]

{"sheet":"PARAMETERS","index":12,"n_rows":219,"n_cols":145,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
[null,"Parameters"]
[]
[null,"This page contains all economic values and rate tables."]
[null,"To update economic values automatically, change \"Economic Update Factor.\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Demand Tables",null,null,null,null,null,null,null,null,null,null,"Operating Cost Tables",null,null,null,null,null,null,"Accident Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Adjustments (used only for pavement projects)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Weaving Adjustments (used only for freeway",null,null,null,null,null,null,"TMS Adjustments (used only for ramp metering, ramp metering signal coordination, incident",null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Tables (used for calculating travel time reliability "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"connector, HOV connector, and HOV drop ramp projects)",null,null,null,null,null,null,"management, traveler information projects, AVL, transit priority, and BRT projects)",null,null,null,null,null,null,null,null,null,null,null,null,"impacts if included)"]
[]
[null,"General Economic Parameters",null,null,null,null,null,null,"Mode Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Types"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND FOR TRAVEL IN PEAK PERIOD",null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION RATES",null,null,null,null,null,null,"HIGHWAY INJURY SEVERITY FREQUENCY",null,null,null,null,null,null,null,"RATES FOR NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,null,"HEALTH COST OF TRANSPORTATION EMISSIONS",null,null,null,null,null,null,null,null,null,null,null,null,"PAVEMENT DETERIORATION",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"PEAK PERIOD SPEED, VOLUME, AND NON-HIGHWAY BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"C11 RELIABILITY PARAMETERS"]
[null,null,"Year of Current Dollars for Model",null,null,2021,null,null,null,"Bus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highway Capacity Expansion",null,null,"Please select a type of highway project",null,null,null,"(percent of total daily travel)",null,null,null,null,null,null,null,null,null,null,"(gal/veh-mi)",null,null,null,null,null,null,"(percent of injuries)",null,null,null,null,null,null,null,"(events/million veh-mi)",null,null,null,null,null,null,null,null,"Model Year 2024",null,null,null,null,null,null,null,null,null,null,null,"Model Year 2044",null,null,null,null,null,null,null,null,null,null,null,null,"($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,"(IRI in inches/mile)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,"(coefficients for standard deviation calculations)"]
[null,null,"Economic Update Factor (Using GDP Deflator)",null,null,1,null,1,null,"Pass Train",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    General Highway",null,"GenHwy"]
[null,null,null,null,null,null,null,null,null,"Light Rail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOV Lane Addition",null,"HOV","Enter HOV restriction in section 1B",null,null,null,"Number of","Urban",null,null,null,null,null,null,null,null,null,"Speed","Auto*","Truck",null,null,null,null,"Event","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,"Area","Proj Loc","CO","CO2e","NOX","PM10","SOX","VOC",null,null,null,null,null,null,"Year 20, By Loading",null,null,null,null,null,null,null,null,null,null,null,null,"Percent","Freeway","HOV",null,null,null,null,"TMS","Without",null,"With",null,"Non-Highway Benefits",null,null,"Total",null,null,null,null,"AlphaTTI","BetaTTI","AlphaSTD","BetaSTD"]
[null,null,"Real Discount Rate",null,null,0.04,null,2,null,"Highway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOT Lane Addition",null,"HOT","Include toll payers as HOVs & check AVOs",null,null,null,"Hours in","So. California",null,"No. California",null,"Rural",null,null,null,null,null,5,5.1499999999999997E-2,0.14000000000000001,null,null,null,null,"Severe Injury (A)",{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},null,null,null,"Fatality",8.0399999999999999E-2,0.24160000000000001,3.7199999999999997E-2,1.0367999999999999,null,null,null,null,"Auto",0,3.5182000000000002,78.918499999999995,0.30559999999999998,2.2000000000000001E-3,8.0000000000000004E-4,0.39,2E-3,null,null,null,"Auto",0,1.7535000000000001,60.228900000000003,0.1686,8.0000000000000004E-4,5.9999999999999995E-4,0.14510000000000001,8.0000000000000004E-4,null,null,null,null,"LA/South Coast",1,{"$f":"ROUND(115*(1.1578/0.78)*ValueUpdate/5,0)*5","v":170},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":48},{"$f":"ROUND(46615*(1.1578/0.78)*ValueUpdate,-2)","v":69200},{"$f":"ROUND(381859*(1.1578/0.78)*ValueUpdate,-2)","v":566800},{"$f":"ROUND(143469*(1.1578/0.78)*ValueUpdate,-2)","v":213000},{"$f":"ROUND(2898*(1.1578/0.78)*ValueUpdate/5,0)*5","v":4300},null,null,null,null,null,"Year 0","Light","Medium","Heavy",null,null,null,"IRI","Auto","Truck",null,null,null,null,"Weaving","Conn","Project",null,null,null,null,"Strategy","Speed","Volume","Speed","Volume","TT","VOC","Em","Benefit",null,null,null,null,1.0274000000000001,1.2203999999999999,0.71,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Passing Lane",null,"Passing","Enter a truck speed in section 1B",null,null,null,"Peak Period","Fwy/Exp","Other","Fwy/Exp","Other","Fwy/Exp","Other",null,null,null,null,6,5.0099999999999999E-2,0.13769999999999999,null,null,null,null,"Other Visible Injury (B)",{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},null,null,null,"Injury",0.28549999999999998,2.9209000000000001,3.5526,7.3121,null,null,null,null,null,5,1.3615999999999999,555.43650000000002,9.5899999999999999E-2,7.0000000000000001E-3,5.4999999999999997E-3,8.6800000000000002E-2,6.4999999999999997E-3,null,null,null,null,5,0.55589999999999995,330.90339999999998,2.23E-2,1.9E-3,3.3E-3,2.4899999999999999E-2,1.8E-3,null,null,null,null,"CA Urban Area",2,{"$f":"ROUND(60*(1.1578/0.78)*ValueUpdate/5,0)*5","v":90},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":48},{"$f":"ROUND(13646*(1.1578/0.78)*ValueUpdate,-2)","v":20300},{"$f":"ROUND(110258*(1.1578/0.78)*ValueUpdate,-2)","v":163700},{"$f":"ROUND(55069*(1.1578/0.78)*ValueUpdate,-2)","v":81700},{"$f":"ROUND(954*(1.1578/0.78)*ValueUpdate/5,0)*5","v":1415},null,null,null,null,null,0,125,150,350,null,null,null,0,1,1.0249999999999999,null,null,null,null,0,1,1,null,null,null,null,"AMoth",1.024390243902439,0.95033206287590888,1.0226480836236935,0.95024785653448107,-5.0482654714564399,12.812004768254743,1.3685377639581497,0.73649754500818332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Intersection",null,"Intersect","Remember to run model for both roads",null,null,null,1,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,null,7,4.8800000000000003E-2,0.13550000000000001,null,null,null,null,"Complaint of Pain (C) ",{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},null,null,null,"All Accidents",0.31280000000000002,4.1374000000000004,2.0522999999999998,13.250500000000001,null,null,null,null,null,6,1.3409,538.70389999999998,9.3299999999999994E-2,6.4999999999999997E-3,5.3E-3,7.9699999999999993E-2,6.0000000000000001E-3,null,null,null,null,6,0.55759999999999998,324.70420000000001,2.2100000000000002E-2,1.8E-3,3.2000000000000002E-3,2.3300000000000001E-2,1.6000000000000001E-3,null,null,null,null,"CA Rural Area",3,{"$f":"ROUND(54*(1.1578/0.78)*ValueUpdate/5,0)*5","v":80},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":48},{"$f":"ROUND(10144*(1.1578/0.78)*ValueUpdate,-2)","v":15100},{"$f":"ROUND(78618*(1.1578/0.78)*ValueUpdate,-2)","v":116700},{"$f":"ROUND(39732*(1.1578/0.78)*ValueUpdate,-2)","v":59000},{"$f":"ROUND(749*(1.1578/0.78)*ValueUpdate/5,0)*5","v":1110},null,null,null,null,null,25,150,200,500,null,null,null,25,1,1.0249999999999999,null,null,null,null,2E-3,0.98199999999999998,0.98799999999999999,null,null,null,null,"AMsev",1.5309734513274336,0.93858158077544918,1.5339233038348083,0.93652523253026121,1.2055967118725646,1.3795286778842835,-0.36526583947602581,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Truck Only Lane",null,"TruckLane","Remember to run macro for truck lane",null,null,null,2,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,null,null,null,null,8,4.7600000000000003E-2,0.1333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.3206,522.47540000000004,9.0700000000000003E-2,6.0000000000000001E-3,5.1999999999999998E-3,7.3200000000000001E-2,5.4999999999999997E-3,null,null,null,null,7,0.55940000000000001,318.62099999999998,2.1899999999999999E-2,1.6999999999999999E-3,3.0999999999999999E-3,2.1700000000000001E-2,1.5E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,175,250,675,null,null,null,50,1,1.0249999999999999,null,null,null,null,4.0000000000000001E-3,0.96399999999999997,0.97599999999999998,null,null,null,null,"IMoth",0.87631975867269996,1.1787414968749441,0.97934595524956969,0.95560600171461807,0.51279967249004688,0.14821287797598934,5.8798924429168148E-2,0.73649754500818332,null,null,null,"Source: Pricing and Travel Time Reliability Enhancements in the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bypass",null,"Bypass","Remember to run model for both roads",null,null,null,3,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,9,4.6399999999999997E-2,0.13120000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1.3005,506.73579999999998,8.8099999999999998E-2,5.4999999999999997E-3,5.0000000000000001E-3,6.7199999999999996E-2,5.1000000000000004E-3,null,null,null,null,8,0.56120000000000003,312.65179999999998,2.18E-2,1.6000000000000001E-3,3.0999999999999999E-3,2.0299999999999999E-2,1.4E-3,null,null,null,null,null,null,"CO2e Uprater",0.02,"increase in value per year",null,null,null,null,null,null,null,null,75,200,300,750,null,null,null,75,1,1.0249999999999999,null,null,null,null,6.0000000000000001E-3,0.94499999999999995,0.96399999999999997,null,null,null,null,"IMsev",1.0063897763578276,0.97248628615245469,1.0095846645367412,0.94610556221859576,0.29570448855547743,0.31261145032655596,0.3020072068746259,1,null,null,null,null,"SANDAG Activity-Based Travel Model: Final Report, 2016."]
[null,"Travel Time Parameters",null,null,null,null,null,null,"Highway Operations Parameters",null,null,null,null,null,null,null,null,"Active Transportation Parameters",null,null,null,null,null,null,null,"    Queuing",null,"Queuing","Add arrival rate & check departure rate in 1B",null,null,null,4,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,null,null,null,null,10,4.5199999999999997E-2,0.12909999999999999,null,null,null,"Source: 2017 SWITRS Annual Report, Table 8C",null,null,null,null,null,null,null,"Sources: USDOT,Transportation Statistics Annual Report, Table 2-33, 2010 to 2019 average",null,null,null,null,null,null,null,null,null,null,9,1.2806999999999999,491.47030000000001,8.5699999999999998E-2,5.1000000000000004E-3,4.8999999999999998E-3,6.1699999999999998E-2,4.7000000000000002E-3,null,null,null,null,9,0.56299999999999994,306.79450000000003,2.1600000000000001E-2,1.4E-3,3.0000000000000001E-3,1.89E-2,1.2999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,275,400,750,null,null,null,100,1,1.0249999999999999,null,null,null,null,8.0000000000000002E-3,0.92700000000000005,0.95199999999999996,null,null,null,null,"NoAdj",1,1,1,1,0,0,0,1]
[null,null,null,null,"Value","Units",null,null,null,null,null,null,"Value","Units",null,null,null,null,null,null,null,null,null,null,null,"    Pavement",null,"Pavement","Enter pavement condition in section 1B",null,null,null,5,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,null,null,null,null,11,4.2900000000000001E-2,0.12379999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"FRA, Office of Safety Analysis, Table 1.13, 2011 to 2020 CY average",null,null,null,null,null,null,null,null,null,10,1.2613000000000001,476.66469999999998,8.3299999999999999E-2,4.7000000000000002E-3,4.7000000000000002E-3,5.67E-2,4.3E-3,null,null,null,null,10,0.56469999999999998,301.04689999999999,2.1399999999999999E-2,1.4E-3,3.0000000000000001E-3,1.77E-2,1.1999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,325,475,750,null,null,null,125,1,1.0249999999999999,null,null,null,null,0.01,0.90900000000000003,0.93899999999999995,null,null,null,null,"ORoth",{"$f":"1/1.025","v":0.97560975609756106},{"$f":"1/0.967507287790243","v":1.0335839456919951},1,1,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,null,null,27]
[null,null,"Statewide Average Hourly Wage",null,{"$f":"32.94*ValueUpdate","v":32.94},"$/hr",null,3,null,"Maximum V/C Ratio",null,null,1.56,"-",null,null,16,null,"General Travel Activity Characteristics Parameters",null,"Value","Units",null,null,null,null,null,null,null,null,null,null,6,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,null,null,null,null,12,4.07E-2,0.1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.2222999999999999,452.58,8.0399999999999999E-2,4.3E-3,4.4999999999999997E-3,5.1799999999999999E-2,3.8999999999999998E-3,null,null,null,null,11,0.54790000000000005,285.95350000000002,2.06E-2,1.1999999999999999E-3,2.8E-3,1.61E-2,1.1000000000000001E-3,null,null,null,"Sources: McCubbin and Delucchi, 1996 for emissions other than CO2e",null,null,null,null,null,null,null,null,null,null,null,null,null,150,400,575,750,null,null,null,150,1,1.0129999999999999,null,null,null,null,1.2E-2,0.89100000000000001,0.92700000000000005,null,null,null,null,"ORsev",{"$f":"1/1.05014749262537","v":0.95224719101123478},{"$f":"1/0.972697289554735","v":1.0280690721958967},1,1,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Days per Year",365,"days",null,null,null,"Rail or Transit Cap Expansion",null,null,"Please select a type of rail or transit project",null,null,null,7,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,null,null,null,null,13,3.8699999999999998E-2,0.1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.1846000000000001,429.7124,7.7499999999999999E-2,3.8999999999999998E-3,4.1999999999999997E-3,4.7300000000000002E-2,3.5999999999999999E-3,null,null,null,null,12,0.53149999999999997,271.61689999999999,1.9900000000000001E-2,1.1000000000000001E-3,2.7000000000000001E-3,1.47E-2,1E-3,null,null,null,null,"Interagency Working Group on Social Cost of Carbon, United States Government, 2021 for CO2e",null,null,null,null,null,null,null,null,null,null,null,null,175,500,700,750,null,null,null,175,1,1,null,null,null,null,1.4E-2,0.873,0.91500000000000004,null,null,null,null,"RMoth",1,1,1.0249999999999999,0.96750728779024331,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,1,null,null,null,null,"RELIABILITY RATIO"]
[null,null,"Heavy and Light Truck Drivers",null,null,null,null,null,null,"Percent ADT in Peak Period",null,null,null,"%",null,null,null,null,null,"Walking Days per Year",365,"days",null,null,null,"    Passenger Rail",null,"PassRail","Enter data in both sections 1B & 1E",null,null,null,8,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,null,null,null,null,14,3.6700000000000003E-2,0.109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.1479999999999999,408.00009999999997,7.4800000000000005E-2,3.5999999999999999E-3,4.0000000000000001E-3,4.3299999999999998E-2,3.3E-3,null,null,null,null,13,0.51559999999999995,257.9991,1.9199999999999998E-2,1E-3,2.5999999999999999E-3,1.34E-2,8.9999999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,575,750,750,null,null,null,200,1,0.98,null,null,null,null,1.6E-2,0.85499999999999998,0.90300000000000002,null,null,null,null,"RMsev",1,1,1.0501474926253689,0.97269728955473456,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,1,null,null,null,null,"(value of reliability relative to value of time)"]
[null,null,null,"Average Hourly Wage",{"$f":"25.06*ValueUpdate","v":25.06},"$/hr",null,3,null,"Percent ADT in Average Peak Hour",null,null,null,"%",null,null,null,null,null,"School Days per Year",180,"days",null,null,null,"    Light-Rail (LRT)",null,"LRT","Enter data in both sections 1B & 1E",null,null,null,9,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,null,null,null,null,15,3.49E-2,0.10440000000000001,null,null,null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,"COST OF NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,null,14,1.1126,387.38490000000002,7.2099999999999997E-2,3.3E-3,3.8E-3,3.9600000000000003E-2,3.0000000000000001E-3,null,null,null,null,14,0.50019999999999998,245.06399999999999,1.8499999999999999E-2,8.9999999999999998E-4,2.3999999999999998E-3,1.2200000000000001E-2,8.9999999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,650,750,750,null,null,null,225,1,0.94899999999999995,null,null,null,null,1.7999999999999999E-2,0.83599999999999997,0.89100000000000001,null,null,null,null,"TIoth",1,1,1.0154639175257731,0.96913081774301524,-0.11026585870451545,-0.11872704768355995,-0.35180024680500832,1]
[null,null,null,"Benefits and Costs",{"$f":"WageTruck*(32.42/21.65-1)*ValueUpdate","v":12.466337182448042},"$/hr",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bus",null,"Bus","Enter data in both sections 1B & 1E",null,null,null,10,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,null,null,null,null,16,3.5099999999999999E-2,0.10290000000000001,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,"($/event)",null,null,null,null,null,null,null,null,null,15,1.0783,367.81139999999999,6.9599999999999995E-2,3.0000000000000001E-3,3.5999999999999999E-3,3.61E-2,2.7000000000000001E-3,null,null,null,null,15,0.48530000000000001,232.7774,1.78E-2,8.0000000000000004E-4,2.3E-3,1.11E-2,8.0000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,750,750,750,null,null,null,250,1,0.91900000000000004,null,null,null,null,0.02,0.78900000000000003,0.879,null,null,null,null,"TIsev",1,1,1.0058997050147493,0.97183048805227856,-0.39122572597877792,-0.39160228819315196,-0.35180024680500832,1,null,null,null,null,"Mode","Value"]
[null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,365,"days/yr",null,null,null,null,"Vehicle Statistics",null,null,null,null,null,null,"    Hwy-Rail Grade Crossing",null,"HwyRail","Put hwy design in 1B, safety in 1C & crossing in 1D",null,null,null,11,0.79,0.79,0.79,0.79,0.79,0.79,null,null,null,null,17,3.5200000000000002E-2,0.10150000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.0942000000000001,366.76100000000002,7.0199999999999999E-2,2.8999999999999998E-3,3.5999999999999999E-3,3.4799999999999998E-2,2.5999999999999999E-3,null,null,null,null,16,0.50390000000000001,236.95599999999999,1.84E-2,8.0000000000000004E-4,2.3E-3,1.09E-2,8.0000000000000004E-4,null,null,null,null,"PASSENGER TRAIN EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,275,750,750,750,null,null,null,275,0.99099999999999999,0.89,null,null,null,null,2.1999999999999999E-2,0.747,0.86699999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto",0.8]
[null,null,"Value of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Vehicle Speed",25,"mph",null,null,null,null,null,null,null,null,null,null,12,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,null,null,null,null,18,3.5400000000000001E-2,0.1,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,17,1.1103000000000001,365.71359999999999,7.0800000000000002E-2,2.8E-3,3.5999999999999999E-3,3.3500000000000002E-2,2.5000000000000001E-3,null,null,null,null,17,0.5232,241.20959999999999,1.9E-2,8.0000000000000004E-4,2.3999999999999998E-3,1.0699999999999999E-2,8.0000000000000004E-4,null,null,null,null,"(g/train-mile)",null,null,null,null,null,null,null,null,null,null,null,null,300,750,750,750,null,null,null,300,0.98099999999999998,0.86199999999999999,null,null,null,null,2.4E-2,0.70599999999999996,0.85499999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",1.1000000000000001]
[null,null,null,"Automobile",{"$f":"ROUND(WageStatewide*0.5/5,2)*5","v":16.45},"$/hr/per",null,5,null,null,null,null,null,"Capacity","Dep. Rate",null,null,null,null,"Average Vehicle Occupancy",1.51,"persons / veh",null,19,null,"Hwy Operational Improvement",null,null,"Please select a type of op. improvement",null,null,null,13,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,null,null,null,null,19,3.56E-2,9.8599999999999993E-2,null,null,null,null,"Fatal Crash",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001,null,null,null,"Fatality",{"$f":"FatValue","v":11800000},{"$f":"FatValue","v":11800000},{"$f":"FatValue","v":11800000},{"$f":"FatValue","v":11800000},null,null,null,null,null,18,1.1267,364.66930000000002,7.1400000000000005E-2,2.7000000000000001E-3,3.5999999999999999E-3,3.2300000000000002E-2,2.3999999999999998E-3,null,null,null,null,18,0.54330000000000001,245.53960000000001,1.9699999999999999E-2,8.0000000000000004E-4,2.3999999999999998E-3,1.0500000000000001E-2,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,750,750,750,null,null,null,325,0.97099999999999997,0.83399999999999996,null,null,null,null,2.5999999999999999E-2,0.66400000000000003,0.84199999999999997,null,null,null,"Source: California Department of Transportation TMS Master Plan, 2003"]
[null,null,null,"Truck",{"$f":"ROUND((WageTruck+FringeTruck)/5,2)*5","v":37.549999999999997},"$/hr/veh",null,5,null,null,null,"Alpha","Beta","(vphpl)","(vphpl)",null,null,null,null,null,null,null,null,null,null,"    Auxiliary Lane",null,"AuxLane","Enter ramp design speed & on-ramp volume",null,null,null,14,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,null,null,null,null,20,3.5799999999999998E-2,9.7199999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Injury",{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":211900},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":211900},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":211900},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":211900},null,null,null,null,null,19,1.1433,363.62779999999998,7.1999999999999995E-2,2.5999999999999999E-3,3.5999999999999999E-3,3.1099999999999999E-2,2.3999999999999998E-3,null,null,null,null,19,0.56410000000000005,249.94730000000001,2.0299999999999999E-2,8.0000000000000004E-4,2.5000000000000001E-3,1.03E-2,6.9999999999999999E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,350,750,750,750,null,null,null,350,0.96099999999999997,0.80800000000000005,null,null,null,null,2.8000000000000001E-2,0.623,0.81699999999999995,null,null,null,null,"27) Chaudhary and Messer, 2000"]
[null,null,null,"Auto & Truck Composite",{"$f":"ROUND((1.3*ValTimeAuto*0.91+ValTimeTruck*0.09)/5,2)*5","v":22.85},"$/hr/veh",null,6,null,"Freeway",null,0.2,10,2000,1800,null,"16, 17",null,"Active Transportation User Characteristics",null,null,null,null,null,null,"    Freeway Connector",null,"FreeConn","Check percent traffic in weave in section 1B",null,null,null,15,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,null,null,null,null,21,3.5400000000000001E-2,9.4E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Damage",90000,14200,4300,156700,null,null,null,null,null,20,1.1600999999999999,362.58940000000001,7.2599999999999998E-2,2.5000000000000001E-3,3.5999999999999999E-3,0.03,2.3E-3,null,null,null,null,20,0.58579999999999999,254.4341,2.1000000000000001E-2,8.0000000000000004E-4,2.5000000000000001E-3,1.01E-2,6.9999999999999999E-4,null,null,null,null,"Passenger Train",2010,8.1109406683496204,5150.4473244020091,96.114646919942999,2.0277351670874051,null,null,2.0277351670874051,null,null,null,null,375,750,750,750,null,null,null,375,0.95199999999999996,0.78200000000000003,null,null,null,null,0.03,0.58099999999999996,0.78900000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: SHRP2 Project C11: Reliability Analysis"]
[null,null,null,"Transit",{"$f":"ROUND(WageStatewide*0.5/5,2)*5","v":16.45},"$/hr/per",null,5,null,"Expressway",null,0.2,10,2000,1800,null,"16, 17",null,null,"Average Cycling Speed",8.6999999999999993,"mph",null,20,null,"    HOV Connector",null,"HOVConn","Check percent traffic in weave in section 1B",null,null,null,16,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,null,null,null,null,22,3.5000000000000003E-2,9.0899999999999995E-2,null,null,null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.1563000000000001,356.25099999999998,7.2400000000000006E-2,2.3999999999999998E-3,3.5000000000000001E-3,2.87E-2,2.2000000000000001E-3,null,null,null,null,21,0.59099999999999997,253.23840000000001,2.1100000000000001E-2,8.0000000000000004E-4,2.5000000000000001E-3,9.7999999999999997E-3,6.9999999999999999E-4,null,null,null,null,null,2040,0.40554703341748105,359.31467160788816,4.8665644010097724,0,null,null,0,null,null,null,null,400,750,750,750,null,null,null,400,0.94199999999999995,0.75800000000000001,null,null,null,null,3.2000000000000001E-2,0.54,0.76100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Tool: User's Guide, January 2013."]
[null,null,null,"Out-of-Vehicle Travel",2,"times",null,5,null,"Conventional Highway",null,0.05,10,800,1400,null,17,null,null,"Average Walking Speed",3.3,"mph",null,20,null,"    HOV Drop Ramp",null,"HOVDrop","Check percent traffic in weave in section 1B",null,null,null,17,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,null,null,null,null,23,3.4500000000000003E-2,8.7900000000000006E-2,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1.1524000000000001,350.02339999999998,7.2300000000000003E-2,2.2000000000000001E-3,3.5000000000000001E-3,2.75E-2,2.0999999999999999E-3,null,null,null,null,22,0.59640000000000004,252.04820000000001,2.1299999999999999E-2,6.9999999999999999E-4,2.5000000000000001E-3,9.4000000000000004E-3,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,750,750,750,null,null,null,425,0.93200000000000005,0.73399999999999999,null,null,null,null,3.4000000000000002E-2,0.498,0.73399999999999999]
[null,null,null,"Incident-Related Travel",3,"times",null,7,null,"HOV Lanes",null,0.55000000000000004,8,1600,null,null,18,null,null,"Number of Unlinked Cycling Trips per Day",2.23,"trips",null,19,null,"    Off-Ramp Widening",null,"OffRamp","Check percent traffic in weave in section 1B",null,null,null,18,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,null,null,null,null,24,3.4099999999999998E-2,8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,"Sources: FTA, Transit Safety & Security Statistics, 2002 to 2011 average",null,null,null,null,null,null,null,null,null,null,23,1.1486000000000001,343.90460000000002,7.2099999999999997E-2,2.2000000000000001E-3,3.3999999999999998E-3,2.63E-2,2E-3,null,null,null,null,23,0.6018,250.86359999999999,2.1499999999999998E-2,6.9999999999999999E-4,2.5000000000000001E-3,9.1000000000000004E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,750,750,750,null,null,null,450,0.92300000000000004,0.70899999999999996,null,null,null,null,3.5999999999999997E-2,0.47599999999999998,0.70599999999999996]
[null,null,null,"Travel Time Uprater",0,"annual incr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Unlinked Pedestrian Trips per Day",2.1,"trips",null,19,null,"    On-Ramp Widening",null,"OnRamp","Enter on-ramp volume & metering strategy",null,null,null,19,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,null,null,null,null,25,3.3700000000000001E-2,8.2199999999999995E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"FRA, Office of Safety Analysis, Table 3.16, 2018 to 2020 average",null,null,null,null,null,null,null,null,null,24,1.1448,337.89280000000002,7.1900000000000006E-2,2.0999999999999999E-3,3.3E-3,2.52E-2,1.9E-3,null,null,null,null,24,0.60719999999999996,249.68469999999999,2.1700000000000001E-2,6.9999999999999999E-4,2.5000000000000001E-3,8.8000000000000005E-3,5.9999999999999995E-4,null,null,null,null,"LIGHT RAIL EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,0.47299999999999998,0.67800000000000005,null,null,null,null,"TRANSIT TRAVEL TIME AND AGENCY COST SAVINGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,null,null,null,"Diversion of Cyclists from Personal Vehicles",0.5,"assumption",null,null,null,"    HOV-2 to HOV-3 Conv",null,"HOV2to3","Check AVOs & trips in sections 1B & 2D ",null,null,null,20,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,null,null,null,null,26,3.3399999999999999E-2,8.1299999999999997E-2,null,null,null,null,"Fatal Crash",0.81,0.82,1.1200000000000001,0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1.141,331.98610000000002,7.1800000000000003E-2,2E-3,3.3E-3,2.4199999999999999E-2,1.8E-3,null,null,null,null,25,0.61270000000000002,248.5112,2.18E-2,6.9999999999999999E-4,2.5000000000000001E-3,8.5000000000000006E-3,5.9999999999999995E-4,null,null,null,null,"(g/veh-mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.47099999999999997,0.65,null,null,null,null,"(percent savings)"]
[null,"Vehicle Operating Cost Parameters",null,null,null,null,null,null,null,"Non-HOV Lanes",null,"Alpha","Beta","(vphpl)",null,null,null,null,null,"Diversion of Pedestrians from Personal Vehicles",0.5,"assumption",null,null,null,"    HOT Lane Conversion",null,"HOTConv","Check AVOs & trips in sections 1B & 2D ",null,null,null,21,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,null,null,null,null,27,3.3099999999999997E-2,8.0299999999999996E-2,null,null,null,null,"Injury Crash",1.44,1.43,1.5,1.44,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1.1286,327.27409999999998,7.1099999999999997E-2,1.9E-3,3.2000000000000002E-3,2.3199999999999998E-2,1.6999999999999999E-3,null,null,null,null,26,0.61439999999999995,247.79,2.1999999999999999E-2,5.9999999999999995E-4,2.3999999999999998E-3,8.3000000000000001E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Paterson, 1987",null,null,null,null,null,null,"Source: Botterill, 1996 and 1997",null,null,null,null,null,null,null,4.2000000000000003E-2,0.46800000000000003,0.623]
[null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,null,null,null,null,28,3.2800000000000003E-2,7.9399999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,"COSTS OF NON-HIGHWAY ACCIDENTS",null,null,null,null,null,null,null,null,null,27,1.1164000000000001,322.62889999999999,7.0300000000000001E-2,1.8E-3,3.2000000000000002E-3,2.2200000000000001E-2,1.6999999999999999E-3,null,null,null,null,27,0.61609999999999998,247.07089999999999,2.2100000000000002E-2,5.9999999999999995E-4,2.3999999999999998E-3,8.0000000000000002E-3,5.9999999999999995E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3999999999999997E-2,0.46600000000000003,0.59499999999999997,null,null,null,null,null,null,null,"Travel","Agency Costs"]
[null,null,"Average Fuel Price",null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,"Value of Travel Time",null,null,null,null,null,null,"Transp Mgmt Systems (TMS)",null,null,"Please select a type of TMS project",null,null,null,23,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,null,null,null,null,29,3.2500000000000001E-2,7.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,"($/million veh-mi)",null,null,null,null,null,null,null,null,null,28,1.1042000000000001,318.04969999999997,6.9599999999999995E-2,1.6999999999999999E-3,3.0999999999999999E-3,2.1299999999999999E-2,1.6000000000000001E-3,null,null,null,null,28,0.61780000000000002,246.35390000000001,2.2200000000000001E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.7999999999999996E-3,5.9999999999999995E-4,null,null,null,null,"Light Rail",2021,0.30793468022032555,1241.7336277075171,0.38673042777796213,6.6299535089004408E-2,8.7287146098541088E-2,2.548694683471648E-2,6.433220275077213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999999E-2,0.46300000000000002,0.56699999999999995,null,null,null,null,"TMS Strategy",null,null,"Time","Capital","O&M"]
[null,null,null,"Automobile (regular unleaded)",{"$f":"AVERAGE(3.227,4.39)*ValueUpdate","v":3.8084999999999996},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Adults",{"$f":"ValTimeAuto","v":16.45},"$/hr/per",null,null,null,"    Ramp Metering",null,"RM","Enter model data, if avail, in sections 2A & 2C",null,null,null,24,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,null,null,null,null,30,3.2199999999999999E-2,7.7600000000000002E-2,null,null,null,null,"NUMBER OF VEHICLES INVOLVED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1.0922000000000001,313.53550000000001,6.8900000000000003E-2,1.6999999999999999E-3,3.0999999999999999E-3,2.0400000000000001E-2,1.5E-3,null,null,null,null,29,0.61950000000000005,245.63890000000001,2.24E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.6E-3,5.0000000000000001E-4,null,null,null,null,null,2022,0.30793468022032555,1241.7336277075171,0.38673042777796213,6.6299535089004408E-2,8.7287146098541088E-2,2.548694683471648E-2,6.433220275077213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000001E-2,0.46,0.54,null,null,null,null,"Transit Vehicle Location (AVL)",null,null,0.15,0.02,0.08]
[null,null,null,"Truck (diesel)",{"$f":"AVERAGE(4.372,3.366)*ValueUpdate","v":3.8689999999999998},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Children",{"$f":"ValTimeAuto","v":16.45},"$/hr/per",null,null,null,"    Ramp Metering Signal Coord",null,"AM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,3.1699999999999999E-2,7.7799999999999994E-2,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,"Value","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,30,1.0804,309.08539999999999,6.8199999999999997E-2,1.6000000000000001E-3,3.0999999999999999E-3,1.9599999999999999E-2,1.5E-3,null,null,null,null,30,0.62119999999999997,244.92609999999999,2.2499999999999999E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.4000000000000003E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION",null,null,null,null,null,null,"NON-FUEL COSTS",null,null,null,null,null,null,0.05,0.45800000000000002,0.51200000000000001,null,null,null,null,"Transit Vehicle Signal Priority",null,null,0.1,"-","-"]
[null,null,null,null,null,null,null,null,"Sources: 16) Highway Capacity Manual, 17) NCHRP 387, 18) PeMS data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Incident Management",null,"IM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,3.1300000000000001E-2,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",{"$f":"ROUND(BH12*BH26+BH13*BH27+BH14*BH28,-2)","v":1037400},{"$f":"ROUND(BI12*BI26+BI13*BI27+BI14*BI28,-2)","v":3528600},{"$f":"ROUND(BJ12*BJ26+BJ13*BJ27+BJ14*BJ28,-2)","v":1200600},{"$f":"ROUND(BK12*BK26+BK13*BK27+BK14*BK28,-2)","v":15860000},null,null,null,null,null,31,1.0681,304.8313,6.7900000000000002E-2,1.6000000000000001E-3,3.0000000000000001E-3,1.9E-2,1.4E-3,null,null,null,null,31,0.61260000000000003,241.3366,2.2200000000000001E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.1000000000000004E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,5.1999999999999998E-2,0.45500000000000002,0.48399999999999999,null,null,null,null,"Bus Rapid Transit (BRT)",null,null,0.28999999999999998,"-","-"]
[null,null,"Sales and Fuel Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Journey Quality - Facility Preference Factors as Function of Distance by Facility Class",null,null,null,null,null,null,"    Traveler Information",null,"TI","Enter model data, if avail, in sections 2A & 2C",null,null,"Source: California Department of Transportation, 2010-2012 California Household Travel",null,null,null,null,null,null,null,null,null,null,null,33,3.0800000000000001E-2,7.8399999999999997E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,32,1.0561,300.63569999999999,6.7500000000000004E-2,1.5E-3,3.0000000000000001E-3,1.84E-2,1.4E-3,null,null,null,null,32,0.60419999999999996,237.7997,2.1999999999999999E-2,5.0000000000000001E-4,2.3999999999999998E-3,6.7999999999999996E-3,5.0000000000000001E-4,null,null,null,null,"FREIGHT LOCOMOTIVE EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3999999999999999E-2,0.45300000000000001,0.47599999999999998]
[null,null,null,"State Sales Tax (gasoline)",2.2499999999999999E-2,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class I",0.56999999999999995,"-",null,21,null,"    Arterial Signal Management",null,"ASM","Complete only sections 1A, 1E & 2C",null,null,"Survey, Final Report Appendix, June 2013",null,null,null,null,null,null,null,null,null,null,null,34,3.04E-2,7.8700000000000006E-2,null,null,null,null,"Fatal Crash",1.51,1.69,1.58,1.63,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.0441,296.49790000000002,6.7100000000000007E-2,1.4E-3,2.8999999999999998E-3,1.78E-2,1.2999999999999999E-3,null,null,null,null,33,0.59589999999999999,234.31469999999999,2.1700000000000001E-2,5.0000000000000001E-4,2.3E-3,6.4999999999999997E-3,5.0000000000000001E-4,null,null,null,null,"(g/gal)",null,null,null,null,null,null,null,null,null,null,null,null,"IRI","Auto","Truck",null,null,null,null,"IRI","Auto","Truck",null,null,null,null,5.6000000000000001E-2,0.45300000000000001,0.47399999999999998]
[null,null,null,"State Sales Tax (diesel)",0.13,"%",null,10,null,null,null,null,null,null,null,null,null,null,null,"Class II",0.49,"-",null,21,null,"    Transit Vehicle Location (AVL)",null,"AVL","Enter transit agency costs in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.03,7.9000000000000001E-2,null,null,null,null,"Injury Crash",1.82,2.1,1.59,1.99,null,null,"Source: Combination of above two tables",null,null,null,null,null,null,null,null,null,null,34,1.0323,292.4171,6.6699999999999995E-2,1.4E-3,2.8999999999999998E-3,1.72E-2,1.2999999999999999E-3,null,null,null,null,34,0.5877,230.88069999999999,2.1499999999999998E-2,5.0000000000000001E-4,2.3E-3,6.3E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97099999999999997,0.96099999999999997,null,null,null,null,0,1,1,null,null,null,null,5.8000000000000003E-2,0.45300000000000001,0.47299999999999998,null,null,null,"Sources: FHWA ITS Deployment Analysis System (IDAS), California PATH"]
[null,null,null,"Average Local Sales Tax",5.0000000000000001E-3,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class III",0.92,"-",null,21,null,"    Transit Vehicle Signal Priority",null,"SigPriority","Check travel time in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.98E-2,7.9399999999999998E-2,null,null,null,null,"PDO Crash",1.8,2.0299999999999998,1.59,1.96,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.0206,288.39240000000001,6.6299999999999998E-2,1.2999999999999999E-3,2.8999999999999998E-3,1.67E-2,1.1999999999999999E-3,null,null,null,null,35,0.5796,227.49700000000001,2.12E-2,5.0000000000000001E-4,2.2000000000000001E-3,6.0000000000000001E-3,4.0000000000000002E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,25,0.97699999999999998,0.96499999999999997,null,null,null,null,25,1,1,null,null,null,null,0.06,0.45300000000000001,0.47099999999999997]
[null,null,null,"Federal Fuel Excise Tax (gasoline)",0.183,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class IV",{"$f":"CLASS2MRS","v":0.49},"-",null,21,null,"    Bus Rapid Transit (BRT)",null,"BRT","Enter free-flow bus lane speed in section 1B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.9700000000000001E-2,7.9899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1.0098,287.18729999999999,6.6100000000000006E-2,1.2999999999999999E-3,2.8E-3,1.6299999999999999E-2,1.1999999999999999E-3,null,null,null,null,36,0.57289999999999996,226.57159999999999,2.1100000000000001E-2,5.0000000000000001E-4,2.2000000000000001E-3,5.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Freight Rail",2020,26.62,10217,107.38,3.2,null,null,3.11,null,null,null,null,50,0.98,0.97,null,null,null,null,50,1,1,null,null,null,null,6.2E-2,0.45300000000000001,0.46899999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"Federal Fuel Excise Tax (diesel)",0.24299999999999999,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Note: Class IV assumed to be the same as Class II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.9600000000000001E-2,8.0299999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.99909999999999999,285.98719999999997,6.5799999999999997E-2,1.2999999999999999E-3,2.8E-3,1.5900000000000001E-2,1.1999999999999999E-3,null,null,null,null,37,0.56640000000000001,225.6499,2.1000000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.7000000000000002E-3,4.0000000000000002E-4,null,null,null,null,null,2030,26.62,10217,70.92,1.88,null,null,1.83,null,null,null,null,75,0.98199999999999998,0.97499999999999998,null,null,null,null,75,1,1,null,null,null,null,6.4000000000000001E-2,0.45300000000000001,0.46700000000000003]
[null,null,null,"State Fuel Excise Tax (gasoline)",0.51100000000000001,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    TMS Lookup Code",null,"TMSLookup",null,null,null,null,"AGE COHORTS FOR MORTALITY RISK REDUCTION",null,null,null,null,null,null,null,null,null,null,39,2.9499999999999998E-2,8.0799999999999997E-2,null,null,null,null,"DISTRIBUTION OF CRASH TYPES",null,null,null,null,null,null,null,"HIGHWAY-RAIL GRADE CROSSING INCIDENTS",null,null,null,null,null,null,null,null,null,38,0.98850000000000005,284.79219999999998,6.5600000000000006E-2,1.1999999999999999E-3,2.8E-3,1.55E-2,1.1000000000000001E-3,null,null,null,null,38,0.55989999999999995,224.7319,2.0799999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.4999999999999997E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0.98499999999999999,0.98,null,null,null,null,100,1,1,null,null,null,null,6.6000000000000003E-2,0.45300000000000001,0.46600000000000003]
[null,null,null,"State Fuel Excise Tax (diesel)",0.38900000000000001,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,"Walking Journey Quality Values per Mile by Amenity",null,null,null,null,null,null,"    User Modified Inputs",null,"UserAdjInputs",null,null,null,null,"(percent of population)",null,null,null,null,null,null,null,null,null,null,40,2.93E-2,8.1199999999999994E-2,null,null,null,null,"(percent of crashes)",null,null,null,null,null,null,null,"(units in table)",null,null,null,null,null,null,null,null,null,39,0.97799999999999998,283.60210000000001,6.5299999999999997E-2,1.1999999999999999E-3,2.8E-3,1.52E-2,1.1000000000000001E-3,null,null,null,null,39,0.55349999999999999,223.8177,2.07E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.3E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,"Freight Rail Fuel Efficiency",480,"ton-miles/gal",null,null,null,null,null,null,null,125,0.99,0.98599999999999999,null,null,null,null,125,1,1,null,null,null,null,6.8000000000000005E-2,0.45300000000000001,0.46400000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting ",0.11,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,2.9399999999999999E-2,8.1299999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.9677,282.41699999999997,6.5100000000000005E-2,1.1999999999999999E-3,2.8E-3,1.4800000000000001E-2,1.1000000000000001E-3,null,null,null,null,40,0.54710000000000003,222.90719999999999,2.06E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.1999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,"Fuel Burned at Idle",{"$f":"AVERAGE(3,5)","v":4},"gal/hr",null,null,null,null,null,null,null,150,0.995,0.99299999999999999,null,null,null,null,150,1.0169999999999999,1.018,null,null,null,null,7.0000000000000007E-2,0.45300000000000001,0.46200000000000002]
[null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curb Level ",7.8E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,42,2.9399999999999999E-2,8.1299999999999997E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Value","Incident","Fatality","Injury",null,null,null,null,null,null,41,0.95420000000000005,282.63159999999999,6.4899999999999999E-2,1.1999999999999999E-3,2.8E-3,1.46E-2,1.1000000000000001E-3,null,null,null,null,41,0.53979999999999995,223.35849999999999,2.0500000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.1000000000000004E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,1,1,null,null,null,null,175,1.034,1.038,null,null,null,null,7.1999999999999995E-2,0.45300000000000001,0.46]
[null,null,null,"Automobile",{"$f":"ROUND((FuelPriceAuto/(1+SalesTaxGasState+SalesTaxLocal)-ExciseTaxGasFed-ExciseTaxGasState)/5,2)*5","v":3},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Crowding ",5.5E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,43,2.9499999999999998E-2,8.14E-2,null,null,null,null,"Fatal Crash",{"$f":"ROUND(553/123662,4)","v":4.4999999999999997E-3},{"$f":"ROUND(250/34195,4)","v":7.3000000000000001E-3},{"$f":"ROUND(559/27456,4)","v":2.0400000000000001E-2},{"$f":"ROUND(1362/185313,4)","v":7.3000000000000001E-3},null,26,null,"Total Events",847,80,462,null,null,null,null,null,null,42,0.94079999999999997,282.84640000000002,6.4699999999999994E-2,1.1000000000000001E-3,2.8E-3,1.44E-2,1E-3,null,null,null,null,42,0.53249999999999997,223.8107,2.0500000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,1.0049999999999999,1.0069999999999999,null,null,null,null,200,1.052,1.0580000000000001,null,null,null,null,7.3999999999999996E-2,0.45300000000000001,0.45900000000000002]
[null,null,null,"Truck",{"$f":"ROUND((FuelPriceTruck/(1+SalesTaxDieselState)-ExciseTaxDieselFed-ExciseTaxDieselState)/5,2)*5","v":2.8000000000000003},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Evenness ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Cycling","Age 16-64",null,0.54900000000000004,0.54900000000000004,0.44600000000000001,null,null,null,null,null,44,2.9499999999999998E-2,8.14E-2,null,null,null,null,"Injury Crash",{"$f":"ROUND(39513/123662,4)","v":0.31950000000000001},{"$f":"ROUND(11328/34195,4)","v":0.33129999999999998},{"$f":"ROUND(9886/27456,4)","v":0.36009999999999998},{"$f":"ROUND(60727/185313,4)","v":0.32769999999999999},null,26,null,"Avg per Incident",null,{"$f":"ROUND(BI50/BH50,4)","v":9.4500000000000001E-2},{"$f":"ROUND(BJ50/BH50,4)","v":0.54549999999999998},null,null,null,null,null,null,43,0.92769999999999997,283.06130000000002,6.4500000000000002E-2,1.1000000000000001E-3,2.8E-3,1.4200000000000001E-2,1E-3,null,null,null,null,43,0.52529999999999999,224.2638,2.0400000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4,null,null,null,"Sources: Argonne National Laboratory, Energy Systems, GREET Model, 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,225,1.012,1.0169999999999999,null,null,null,null,225,1.07,1.0780000000000001,null,null,null,null,7.5999999999999998E-2,0.45300000000000001,0.45700000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Panels ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Walking","Age 16-74",null,0.80500000000000005,0.80500000000000005,0.79900000000000004,null,null,null,null,null,45,2.9499999999999998E-2,8.14E-2,null,null,null,null,"PDO Crash",{"$f":"ROUND(83596/123662,4)","v":0.67600000000000005},{"$f":"ROUND(22617/34195,4)","v":0.66139999999999999},{"$f":"ROUND(17011/27456,4)","v":0.61960000000000004},{"$f":"ROUND(123224/185313,4)","v":0.66500000000000004},null,26,null,"Cost per Event",null,{"$f":"BH26","v":11800000},{"$f":"BH27","v":211900},null,null,null,null,null,null,44,0.91469999999999996,283.27640000000002,6.4299999999999996E-2,1.1000000000000001E-3,2.8E-3,1.4E-2,1E-3,null,null,null,null,44,0.51819999999999999,224.71789999999999,2.0299999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,"FTA, National Transit Database, Fuel and Energy, 2019",null,null,null,null,null,null,null,null,null,null,null,null,250,1.0189999999999999,1.026,null,null,null,null,250,1.0880000000000001,1.097,null,null,null,null,7.8E-2,0.45300000000000001,0.45500000000000002]
[null,null,"Non-Fuel Cost Per Mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benches ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2.9899999999999999E-2,7.8600000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.90200000000000002,283.49169999999998,6.4100000000000004E-2,1.1000000000000001E-3,2.8E-3,1.38E-2,1E-3,null,null,null,null,45,0.51119999999999999,225.1728,2.0299999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Energy Information Administration, Electricty Retail Sales, 2019",null,null,null,null,null,null,null,null,null,null,null,null,275,1.0269999999999999,1.036,null,null,null,null,275,1.105,1.117,null,null,null,null,0.08,0.45300000000000001,0.45300000000000001]
[null,null,null,"Automobile",{"$f":"ROUND((0.0955+3900/15000)*ValueUpdate,3)","v":0.35599999999999998},"$/mi",null,11,null,null,null,null,null,null,null,null,null,null,null,"Directional Signage ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,3.0200000000000001E-2,7.5800000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.89500000000000002,286.14699999999999,6.4299999999999996E-2,1.1000000000000001E-3,2.8E-3,1.38E-2,1E-3,null,null,null,null,46,0.5081,228.05520000000001,2.0299999999999999E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Association of American Railroads, Freight Rail & Preserving the Environment, April 2021",null,null,null,null,null,null,null,null,null,null,null,null,300,1.034,1.0469999999999999,null,null,null,null,300,1.123,1.137]
[null,null,null,"Truck",{"$f":"ROUND((0.28+0.119+0.034)*(1.1578/1.1385)*ValueUpdate,3)","v":0.44},"$/mi",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVERAGE DISTANCE PER ACTIVE TRANSPORTATION TRIP",null,null,null,null,null,null,null,null,null,null,48,3.0499999999999999E-2,7.3099999999999998E-2,null,null,null,"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",null,null,null,null,null,null,null,"Source: FRA, Office of Safety Analysis, 5.10 - Hwy/Rail Incidents Summary",null,null,null,null,null,null,null,null,null,null,47,0.88819999999999999,288.82729999999998,6.4500000000000002E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.38E-2,1E-3,null,null,null,null,47,0.50509999999999999,230.97450000000001,2.0400000000000001E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"California Environmental Protection Agency / Air Resources Board, Technology Assessment: ",null,null,null,null,null,null,null,null,null,null,null,null,325,1.0409999999999999,1.0580000000000001,null,null,null,null,325,1.141,1.1559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health (Absenteeism Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(miles/trip)",null,null,null,null,null,null,null,null,null,null,49,3.09E-2,7.0499999999999993E-2,null,null,null,null,"26) Crash Data on California State Highways 2018",null,null,null,null,null,null,null,"Table, California, Motor Vehicles, Public Crossings, Jan 2011 to Dec 2020",null,null,null,null,null,null,null,null,null,48,0.88139999999999996,291.5326,6.4699999999999994E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,48,0.50209999999999999,233.93119999999999,2.0500000000000001E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Freight Locomotives, November 2016",null,null,null,null,null,null,null,null,null,null,null,null,350,1.05,1.07,null,null,null,null,350,1.159,1.1759999999999999,null,null,null,"Source: Fitzpatrick, Brewer, and Venglar, 2003"]
[null,null,"Idling Speed for Op. Costs and Emissions",null,5,"mph",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Absence of Employees",3.5,"days/yr",null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,3.1199999999999999E-2,6.8000000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.87460000000000004,294.26330000000002,6.4899999999999999E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,49,0.49909999999999999,236.92570000000001,2.06E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,1.0609999999999999,1.085,null,null,null,null,375,1.1759999999999999,1.196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Covered by Short-Term Sick Leave",0.66,"%",null,23,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,51,3.1600000000000003E-2,7.0699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.8679,297.01949999999999,6.5199999999999994E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,50,0.49609999999999999,239.95859999999999,2.07E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1.0720000000000001,1.1000000000000001,null,null,null,null,400,1.194,1.216]
[null,"Accident Cost Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Sick Days Reduced When Active at Least 30 Minutes per Day",0.06,"%",null,24,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,52,3.2099999999999997E-2,7.3499999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.86080000000000001,300.5677,6.5500000000000003E-2,1.1000000000000001E-3,3.0000000000000001E-3,1.38E-2,1E-3,null,null,null,null,51,0.49370000000000003,243.83770000000001,2.0899999999999998E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,1.0820000000000001,1.1140000000000001,null,null,null,null,425,1.212,1.2350000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Adults",null,2.29,2.29,7.89,null,null,null,null,null,53,3.2500000000000001E-2,7.6399999999999996E-2,null,null,null,null,"COST OF HIGHWAY CRASHES",null,null,null,null,null,null,null,"PASSING LANE CRASH REDUCTION FACTORS",null,null,null,null,null,null,null,null,null,52,0.85370000000000001,304.1583,6.59E-2,1.1000000000000001E-3,3.0000000000000001E-3,1.3899999999999999E-2,1E-3,null,null,null,null,52,0.49130000000000001,247.77940000000001,2.1100000000000001E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,1.093,1.129,null,null,null,null,450,1.23,1.2549999999999999]
[null,null,"Cost of a Fatality",null,{"$f":"ROUND(11600000*(1.1578/1.1385)*ValueUpdate,-5)","v":11800000},"$/event",null,13,null,null,null,null,null,null,null,null,null,null,"Health (Mortality Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.99,0.99,0.78,null,null,null,null,null,54,3.3000000000000002E-2,7.9399999999999998E-2,null,null,null,null,"($/crash)",null,null,null,null,null,null,null,"(rate with passing lane/rate without passing lane)",null,null,null,null,null,null,null,null,null,53,0.84670000000000001,307.79180000000002,6.6299999999999998E-2,1.1000000000000001E-3,3.0000000000000001E-3,1.4E-2,1E-3,null,null,null,null,53,0.4889,251.78489999999999,2.1299999999999999E-2,4.0000000000000002E-4,2.5000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Cyclists Aged 16-64",{"$f":"IF(ProjLoc=1,AJ51,IF(ProjLoc=2,AK51,AL51))","v":0.54900000000000004},"%",null,null,null,null,null,null,null,null,null,null,"Walking","Adults",null,0.68,0.68,0.6,null,null,null,null,null,55,3.3399999999999999E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.83979999999999999,311.46870000000001,6.6699999999999995E-2,1.1000000000000001E-3,3.0999999999999999E-3,1.41E-2,1E-3,null,null,null,null,54,0.48659999999999998,255.8552,2.1499999999999998E-2,4.0000000000000002E-4,2.5000000000000001E-3,5.1000000000000004E-3,4.0000000000000002E-4]
[null,null,"Cost of an Injury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Pedestrians Aged 16-74",{"$f":"IF(ProjLoc=1,AJ52,IF(ProjLoc=2,AK52,AL52))","v":0.80500000000000005},"%",null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.63,0.63,1.08,null,null,null,null,null,56,3.3700000000000001E-2,8.6499999999999994E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Minimum ADT","Fatality","Injury","PDO",null,null,null,null,null,null,55,0.83289999999999997,315.18950000000001,6.7100000000000007E-2,1.1000000000000001E-3,3.0999999999999999E-3,1.4200000000000001E-2,1E-3,null,null,null,null,55,0.48420000000000002,259.99119999999999,2.1700000000000001E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.1000000000000004E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Texas Transportation Institute, 1994",null,null,null,null,null,null,"Source: ARRB Research Board TR VOC Model"]
[null,null,null,"Level A (Severe)",{"$f":"ROUND(521300*(1.1578/1.1244)*ValueUpdate,-2)","v":536800},"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3.4000000000000002E-2,9.0700000000000003E-2,null,null,null,null,"Fatal Crash",{"$f":"ROUND(FatValue*AZ26+(InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ33+NoInjValue*AZ41,-5)","v":13000000},{"$f":"ROUND(FatValue*BA26+(InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA33+NoInjValue*BA41,-5)","v":12800000},{"$f":"ROUND(FatValue*BB26+(InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB33+NoInjValue*BB41,-5)","v":13600000},{"$f":"ROUND(FatValue*BC26+(InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC33+NoInjValue*BC41,-5)","v":13200000},null,null,null,0,0.25,0.69399999999999995,0.92600000000000005,null,null,null,null,null,null,56,0.81669999999999998,317.38749999999999,6.6799999999999998E-2,1.1000000000000001E-3,3.0999999999999999E-3,1.43E-2,1E-3,null,null,null,null,56,0.47720000000000001,262.64600000000002,2.18E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.1999999999999998E-3,4.0000000000000002E-4]
[null,null,null,"Level B (Moderate)",{"$f":"ROUND(142000*(1.1578/1.1244)*ValueUpdate,-2)","v":146200},"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Cycling Miles",4.4999999999999998E-2,"%",null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3.4299999999999997E-2,9.5000000000000001E-2,null,null,null,null,"Injury Crash",{"$f":"ROUND((InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ34+NoInjValue*AZ42,-2)","v":173000},{"$f":"ROUND((InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA34+NoInjValue*BA42,-2)","v":172600},{"$f":"ROUND((InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB34+NoInjValue*BB42,-2)","v":179300},{"$f":"ROUND((InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC34+NoInjValue*BC42,-2)","v":173400},null,null,null,5000,0.192,0.80300000000000005,0.96499999999999997,null,null,null,null,null,null,57,0.80079999999999996,319.60090000000002,6.6600000000000006E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.44E-2,1E-3,null,null,null,null,57,0.4703,265.3279,2.1999999999999999E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.3E-3,4.0000000000000002E-4]
[null,null,null,"Level C (Minor)",{"$f":"ROUND(72500*(1.1578/1.1244)*ValueUpdate,-2)","v":74700},"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Walking Miles",0.09,"%",null,20,null,null,null,null,null,null,null,null,"TRIP PURPOSE FOR ACTIVE TRANSPORTATION TRIPS",null,null,null,null,null,null,null,null,null,null,59,3.4500000000000003E-2,9.9500000000000005E-2,null,null,null,null,"PDO Crash",{"$f":"ROUND(NoInjValue*AZ43*2,-2)","v":10400},{"$f":"ROUND(NoInjValue*BA43*2,-2)","v":11800},{"$f":"ROUND(NoInjValue*BB43*2,-2)","v":9200},{"$f":"ROUND(NoInjValue*BC43*2,-2)","v":11400},null,null,null,10000,0.84,0.57699999999999996,0.97799999999999998,null,null,null,null,null,null,58,0.78520000000000001,321.8297,6.6400000000000001E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.44E-2,1.1000000000000001E-3,null,null,null,null,58,0.46350000000000002,268.03719999999998,2.2200000000000001E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.4000000000000003E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of trips)",null,null,null,null,null,null,null,null,null,null,60,3.4799999999999998E-2,0.1043,null,null,null,null,"All Types",{"$f":"ROUND(AZ50*AZ64+AZ51*AZ65+AZ52*AZ66,-2)","v":120800},{"$f":"ROUND(BA50*BA64+BA51*BA65+BA52*BA66,-2)","v":158400},{"$f":"ROUND(BB50*BB64+BB51*BB65+BB52*BB66,-2)","v":347700},{"$f":"ROUND(BC50*BC64+BC51*BC65+BC52*BC66,-2)","v":160800},null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.76990000000000003,324.07400000000001,6.6199999999999995E-2,1.1999999999999999E-3,3.2000000000000002E-3,1.4500000000000001E-2,1.1000000000000001E-3,null,null,null,null,59,0.45679999999999998,270.77409999999998,2.23E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.4999999999999997E-3,4.0000000000000002E-4]
[null,null,"Cost of Property Damage",null,{"$f":"ROUND(2440*(1.1578/0.9622)*ValueUpdate,-2)","v":2900},"$/event",null,14,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-64)",252,"#/100,000 people",null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3.5099999999999999E-2,0.1062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.75490000000000002,326.334,6.6000000000000003E-2,1.1999999999999999E-3,3.2000000000000002E-3,1.46E-2,1.1000000000000001E-3,null,null,null,null,60,0.45019999999999999,273.53899999999999,2.2499999999999999E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.7000000000000002E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-74)",392,"#/100,000 people",null,25,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,62,3.5299999999999998E-2,0.10829999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.75190000000000001,328.7321,6.7199999999999996E-2,1.1999999999999999E-3,3.2000000000000002E-3,1.5100000000000001E-2,1.1000000000000001E-3,null,null,null,null,61,0.44550000000000001,275.30180000000001,2.2700000000000001E-2,5.0000000000000001E-4,2.7000000000000001E-3,5.7999999999999996E-3,4.0000000000000002E-4]
[null,null,"Cost of Highway Crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode","Trip Purpose",null,"South","North","Rural",null,null,null,null,null,63,3.56E-2,0.1104,null,null,null,"Source: Combination of above four tables",null,null,null,null,null,null,null,"Source: Taylor and Jain, 1991",null,null,null,null,null,null,null,null,null,null,62,0.749,331.14769999999999,6.8400000000000002E-2,1.1999999999999999E-3,3.3E-3,1.5599999999999999E-2,1.1000000000000001E-3,null,null,null,null,62,0.44080000000000003,277.07600000000002,2.29E-2,5.0000000000000001E-4,2.7000000000000001E-3,5.8999999999999999E-3,4.0000000000000002E-4]
[null,null,null,"Fatal Crash",{"$f":"IF(ProjLoc=3,HwyFatCostR,HwyFatCostU)","v":13000000},"$/crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Commuting",null,0.186,0.186,9.9000000000000005E-2,null,null,null,null,null,64,3.5799999999999998E-2,0.1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.746,333.58120000000002,6.9699999999999998E-2,1.2999999999999999E-3,3.3E-3,1.6E-2,1.1999999999999999E-3,null,null,null,null,63,0.43619999999999998,278.86160000000001,2.3099999999999999E-2,5.0000000000000001E-4,2.8E-3,6.1000000000000004E-3,4.0000000000000002E-4]
[null,null,null,"Injury Crash",{"$f":"IF(ProjLoc=3,HwyInjCostR,HwyInjCostU)","v":173000},"$/crash",null,null,null,null,null,null,null,null,null,null,null,"Sources: 19) 2017 National Household Travel Survey, 20) 2017 WHO HEAT Model Documentation, 21) Hood et al., 2011, 22) Heuman et al., 2005, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.46100000000000002,0.46100000000000002,0.622,null,null,null,null,null,65,3.61E-2,0.11459999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.74299999999999999,336.03250000000003,7.0999999999999994E-2,1.2999999999999999E-3,3.3E-3,1.6500000000000001E-2,1.1999999999999999E-3,null,null,null,null,64,0.43159999999999998,280.65870000000001,2.3300000000000001E-2,5.0000000000000001E-4,2.8E-3,6.1999999999999998E-3,5.0000000000000001E-4]
[null,null,null,"PDO Crash",{"$f":"IF(ProjLoc=3,HwyPDOCostR,HwyPDOCostU)","v":10400},"$/crash",null,null,null,null,null,null,null,null,null,null,null,"23) Maestas et al., 2018, 24) World Health Organization, 2003, 25) California Health and Human Services Agency, 2019 Final Deaths",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.35299999999999998,0.35299999999999998,0.27900000000000003,null,null,null,null,null,66,3.61E-2,0.1138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.74009999999999998,338.5018,7.2300000000000003E-2,1.2999999999999999E-3,3.3E-3,1.7100000000000001E-2,1.1999999999999999E-3,null,null,null,null,65,0.42709999999999998,282.46730000000002,2.35E-2,5.0000000000000001E-4,2.8E-3,6.4000000000000003E-3,5.0000000000000001E-4]
[null,null,null,"Average Cost",{"$f":"IF(ProjLoc=3,AvgAccCostR,AvgAccCostU)","v":120800},"$/crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walking","Commuting",null,5.1999999999999998E-2,5.1999999999999998E-2,6.2E-2,null,null,null,null,null,67,3.6200000000000003E-2,0.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.73799999999999999,339.07780000000002,7.2800000000000004E-2,1.4E-3,3.3999999999999998E-3,1.72E-2,1.1999999999999999E-3,null,null,null,null,66,0.42499999999999999,283.24509999999998,2.3599999999999999E-2,5.0000000000000001E-4,2.8E-3,6.4999999999999997E-3,5.0000000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.55000000000000004,0.55000000000000004,0.63500000000000001,null,null,null,null,null,68,3.6299999999999999E-2,0.1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.7359,339.65469999999999,7.3200000000000001E-2,1.4E-3,3.3999999999999998E-3,1.7299999999999999E-2,1.2999999999999999E-3,null,null,null,null,67,0.4229,284.02499999999998,2.3699999999999999E-2,5.0000000000000001E-4,2.8E-3,6.6E-3,5.0000000000000001E-4]
[null,null,"Statewide Highway Crash Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.39800000000000002,0.39800000000000002,0.30299999999999999,null,null,null,null,null,69,3.6400000000000002E-2,0.1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.73380000000000001,340.23259999999999,7.3700000000000002E-2,1.4E-3,3.3999999999999998E-3,1.7500000000000002E-2,1.2999999999999999E-3,null,null,null,null,68,0.42080000000000001,284.80700000000002,2.3800000000000002E-2,5.0000000000000001E-4,2.8E-3,6.7000000000000002E-3,5.0000000000000001E-4]
[null,null,null,"Fatal Crash",{"$f":"ROUND(3628/773922,3)","v":5.0000000000000001E-3},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,3.6499999999999998E-2,0.11070000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.73180000000000001,340.81150000000002,7.4200000000000002E-2,1.4E-3,3.3999999999999998E-3,1.7600000000000001E-2,1.2999999999999999E-3,null,null,null,null,69,0.41870000000000002,285.59120000000001,2.3900000000000001E-2,5.0000000000000001E-4,2.8E-3,6.7999999999999996E-3,5.0000000000000001E-4]
[null,null,null,"Injury Crash",{"$f":"ROUND(218217/773922,2)","v":0.28000000000000003},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.72970000000000002,341.39139999999998,7.46E-2,1.4E-3,3.3999999999999998E-3,1.78E-2,1.2999999999999999E-3,null,null,null,null,70,0.41660000000000003,286.3775,2.41E-2,5.0000000000000001E-4,2.8E-3,6.8999999999999999E-3,5.0000000000000001E-4]
[null,null,null,"PDO Crash",{"$f":"ROUND(474304/773922,2)","v":0.61},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: 2017 National Household Travel Survey, California Sample",null,null,null,null,null,null,null,null,null,null,"* Includes motorcycles & medium duty vehicles"]
[null,null,null,"Non-Freeway",1.04,"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Five mph is best estimate for idling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0,1.3149999999999999,11.029400000000001,1.0065,1E-4,1E-4,7.0300000000000001E-2,1E-4,null,null,null,"Truck",0,0.66590000000000005,5.1022999999999996,0.76559999999999995,0,1E-4,2.0299999999999999E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2.3136000000000001,1696.8925999999999,2.1959,4.82E-2,1.6400000000000001E-2,0.30649999999999999,4.5999999999999999E-2,null,null,null,null,5,0.65159999999999996,865.16229999999996,0.42770000000000002,0.01,8.3000000000000001E-3,4.7800000000000002E-2,9.4999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2.2435999999999998,1668.3322000000001,2.2233000000000001,4.6399999999999997E-2,1.61E-2,0.28810000000000002,4.4299999999999999E-2,null,null,null,null,6,0.66249999999999998,866.04849999999999,0.50160000000000005,9.7000000000000003E-3,8.3000000000000001E-3,4.65E-2,9.1999999999999998E-3]
[null,"Sources: 1) Office of Management and Budget (OMB), 2) Review of OMB and State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMFAC2021, 2024 & 2044 average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2.1757,1640.2524000000001,2.2511000000000001,4.4699999999999997E-2,1.5699999999999999E-2,0.27079999999999999,4.2599999999999999E-2,null,null,null,null,7,0.67369999999999997,866.9357,0.58819999999999995,9.4000000000000004E-3,8.2000000000000007E-3,4.53E-2,8.9999999999999993E-3]
[null,"Treasurer's Office data, 3) Bureau of Labor Statistics (BLS) OES 2020, 4) BLS Employment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2.1097999999999999,1612.6452999999999,2.2791999999999999,4.2999999999999997E-2,1.54E-2,0.25459999999999999,4.1000000000000002E-2,null,null,null,null,8,0.68500000000000005,867.82380000000001,0.68969999999999998,9.1000000000000004E-3,8.2000000000000007E-3,4.41E-2,8.6999999999999994E-3]
[null,"Cost Index, 5) USDOT Department Guidance 2021, 6) California Department of Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2.0459999999999998,1585.5029,2.3075999999999999,4.1399999999999999E-2,1.5100000000000001E-2,0.23930000000000001,3.95E-2,null,null,null,null,9,0.6966,868.71280000000002,0.80879999999999996,8.8000000000000005E-3,8.2000000000000007E-3,4.2999999999999997E-2,8.3999999999999995E-3]
[null,"TSI and Traffic Operations, 7) IDAS model, 8) AAA Daily Fuel Gauge Report 2021, 9) California",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1.9841,1558.8172,2.3365,3.9800000000000002E-2,1.4800000000000001E-2,0.22489999999999999,3.7999999999999999E-2,null,null,null,null,10,0.70830000000000004,869.60270000000003,0.94840000000000002,8.6E-3,8.0999999999999996E-3,4.19E-2,8.2000000000000007E-3]
[null,"Board of Equalization, 10) Caltrans Transportation Funding in California 2020, 11) AAA Your",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.8688,1490.2475999999999,2.1839,3.7699999999999997E-2,1.41E-2,0.21110000000000001,3.5999999999999997E-2,null,null,null,null,11,0.66,836.53880000000004,0.88519999999999999,8.3000000000000001E-3,7.7999999999999996E-3,3.9800000000000002E-2,7.9000000000000008E-3]
[null,"Driving Costs 2021, 12) American Transportation Research Institute 2021, 13) USDOT VSL, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.7601,1424.6943000000001,2.0413000000000001,3.5700000000000003E-2,1.35E-2,0.1981,3.4099999999999998E-2,null,null,null,null,12,0.61499999999999999,804.73209999999995,0.82609999999999995,8.0000000000000002E-3,7.4999999999999997E-3,3.78E-2,7.7000000000000002E-3]
[null,"14) NHTSA 2010, 15) Crash Data on California State Highways 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.6577999999999999,1362.0246,1.9079999999999999,3.3799999999999997E-2,1.29E-2,0.186,3.2300000000000002E-2,null,null,null,null,13,0.57310000000000005,774.13480000000004,0.77100000000000002,7.7999999999999996E-3,7.3000000000000001E-3,3.5900000000000001E-2,7.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.5615000000000001,1302.1116,1.7834000000000001,3.2000000000000001E-2,1.24E-2,0.17460000000000001,3.0599999999999999E-2,null,null,null,null,14,0.53400000000000003,744.70079999999996,0.71960000000000002,7.6E-3,7.0000000000000001E-3,3.4099999999999998E-2,7.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1.4706999999999999,1244.8340000000001,1.667,3.0300000000000001E-2,1.18E-2,0.16389999999999999,2.9000000000000001E-2,null,null,null,null,15,0.49759999999999999,716.38599999999997,0.67159999999999997,7.3000000000000001E-3,6.7000000000000002E-3,3.2399999999999998E-2,7.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.3769,1231.6228000000001,1.6476999999999999,2.8199999999999999E-2,1.17E-2,0.1517,2.69E-2,null,null,null,null,16,0.45839999999999997,707.56700000000001,0.67120000000000002,6.8999999999999999E-3,6.7000000000000002E-3,3.0300000000000001E-2,6.6E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1.2889999999999999,1218.5517,1.6286,2.6200000000000001E-2,1.1599999999999999E-2,0.1404,2.5100000000000001E-2,null,null,null,null,17,0.42220000000000002,698.85659999999996,0.67090000000000005,6.4999999999999997E-3,6.6E-3,2.8299999999999999E-2,6.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1.2067000000000001,1205.6194,1.6096999999999999,2.4400000000000002E-2,1.15E-2,0.13,2.3300000000000001E-2,null,null,null,null,18,0.38900000000000001,690.25340000000006,0.67059999999999997,6.1000000000000004E-3,6.4999999999999997E-3,2.6499999999999999E-2,5.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1.1296999999999999,1192.8244,1.591,2.2700000000000001E-2,1.1299999999999999E-2,0.12039999999999999,2.1700000000000001E-2,null,null,null,null,19,0.35830000000000001,681.75620000000004,0.67030000000000001,5.7000000000000002E-3,6.4000000000000003E-3,2.47E-2,5.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,1.0576000000000001,1180.1650999999999,1.5726,2.1100000000000001E-2,1.12E-2,0.1114,2.01E-2,null,null,null,null,20,0.33,673.36350000000004,0.66990000000000005,5.4000000000000003E-3,6.3E-3,2.3099999999999999E-2,5.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.0154000000000001,1138.1322,1.5314000000000001,2.0799999999999999E-2,1.0800000000000001E-2,0.1089,1.9900000000000001E-2,null,null,null,null,21,0.31569999999999998,654.89210000000003,0.63229999999999997,5.4000000000000003E-3,6.1999999999999998E-3,2.3E-2,5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.97489999999999999,1097.5963999999999,1.4913000000000001,2.06E-2,1.04E-2,0.1065,1.9699999999999999E-2,null,null,null,null,22,0.30209999999999998,636.92740000000003,0.5968,5.3E-3,6.0000000000000001E-3,2.29E-2,5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0.93610000000000004,1058.5043000000001,1.4521999999999999,2.0400000000000001E-2,1.01E-2,0.1041,1.95E-2,null,null,null,null,23,0.28899999999999998,619.45550000000003,0.56320000000000003,5.3E-3,5.7999999999999996E-3,2.2700000000000001E-2,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0.89880000000000004,1020.8046000000001,1.4140999999999999,2.01E-2,9.7000000000000003E-3,0.1017,1.9199999999999998E-2,null,null,null,null,24,0.27650000000000002,602.46289999999999,0.53159999999999996,5.1999999999999998E-3,5.7000000000000002E-3,2.2599999999999999E-2,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.8629,984.44749999999999,1.3771,1.9900000000000001E-2,9.2999999999999992E-3,9.9500000000000005E-2,1.9E-2,null,null,null,null,25,0.26450000000000001,585.93640000000005,0.50170000000000003,5.1999999999999998E-3,5.4999999999999997E-3,2.2499999999999999E-2,4.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0.82969999999999999,974.59040000000005,1.3491,1.8800000000000001E-2,9.1999999999999998E-3,9.35E-2,1.7999999999999999E-2,null,null,null,null,26,0.2525,579.66480000000001,0.48359999999999997,5.0000000000000001E-3,5.4000000000000003E-3,2.1299999999999999E-2,4.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0.79769999999999996,964.83190000000002,1.3216000000000001,1.78E-2,9.1000000000000004E-3,8.7900000000000006E-2,1.7000000000000001E-2,null,null,null,null,27,0.24099999999999999,573.46029999999996,0.4662,4.7000000000000002E-3,5.4000000000000003E-3,2.0199999999999999E-2,4.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0.76700000000000002,955.1712,1.2948,1.6799999999999999E-2,8.9999999999999993E-3,8.2699999999999996E-2,1.61E-2,null,null,null,null,28,0.23,567.32219999999995,0.44929999999999998,4.4999999999999997E-3,5.3E-3,1.9099999999999999E-2,4.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0.73740000000000006,945.60720000000003,1.2684,1.5900000000000001E-2,8.8999999999999999E-3,7.7700000000000005E-2,1.52E-2,null,null,null,null,29,0.21959999999999999,561.24980000000005,0.43309999999999998,4.3E-3,5.3E-3,1.8100000000000002E-2,4.1000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0.70899999999999996,936.13890000000004,1.2425999999999999,1.5100000000000001E-2,8.8000000000000005E-3,7.3099999999999998E-2,1.44E-2,null,null,null,null,30,0.20960000000000001,555.24239999999998,0.41749999999999998,4.1000000000000003E-3,5.1999999999999998E-3,1.72E-2,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0.67789999999999995,941.27160000000003,1.2298,1.44E-2,8.8999999999999999E-3,6.8199999999999997E-2,1.37E-2,null,null,null,null,31,0.20180000000000001,559.83029999999997,0.41310000000000002,4.0000000000000001E-3,5.1999999999999998E-3,1.6199999999999999E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0.6482,946.43230000000005,1.2171000000000001,1.38E-2,8.8999999999999999E-3,6.3600000000000004E-2,1.3100000000000001E-2,null,null,null,null,32,0.19420000000000001,564.45609999999999,0.4088,3.8999999999999998E-3,5.3E-3,1.5299999999999999E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0.61980000000000002,951.62139999999999,1.2045999999999999,1.3100000000000001E-2,8.8999999999999999E-3,5.9299999999999999E-2,1.26E-2,null,null,null,null,33,0.187,569.12009999999998,0.40450000000000003,3.8999999999999998E-3,5.3E-3,1.44E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0.59260000000000002,956.83889999999997,1.1920999999999999,1.26E-2,8.9999999999999993E-3,5.5300000000000002E-2,1.2E-2,null,null,null,null,34,0.18,573.82259999999997,0.40029999999999999,3.8E-3,5.3E-3,1.3599999999999999E-2,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.56659999999999999,962.08500000000004,1.1798,1.2E-2,8.9999999999999993E-3,5.16E-2,1.15E-2,null,null,null,null,35,0.17330000000000001,578.56399999999996,0.39610000000000001,3.7000000000000002E-3,5.4000000000000003E-3,1.2800000000000001E-2,3.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0.55049999999999999,967.41949999999997,1.1662999999999999,1.18E-2,9.1000000000000004E-3,4.8800000000000003E-2,1.1299999999999999E-2,null,null,null,null,36,0.16880000000000001,584.06709999999998,0.38829999999999998,3.8E-3,5.4000000000000003E-3,1.2200000000000001E-2,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.53490000000000004,972.78359999999998,1.1529,1.1599999999999999E-2,9.1000000000000004E-3,4.6199999999999998E-2,1.0999999999999999E-2,null,null,null,null,37,0.16450000000000001,589.62249999999995,0.38059999999999999,3.8E-3,5.4999999999999997E-3,1.1599999999999999E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0.51970000000000005,978.17750000000001,1.1395999999999999,1.1299999999999999E-2,9.1000000000000004E-3,4.3700000000000003E-2,1.0800000000000001E-2,null,null,null,null,38,0.1603,595.23080000000004,0.37309999999999999,3.8999999999999998E-3,5.4999999999999997E-3,1.11E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0.505,983.60130000000004,1.1266,1.11E-2,9.1999999999999998E-3,4.1300000000000003E-2,1.06E-2,null,null,null,null,39,0.15609999999999999,600.89239999999995,0.36580000000000001,4.0000000000000001E-3,5.5999999999999999E-3,1.0500000000000001E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.49059999999999998,989.05510000000004,1.1135999999999999,1.09E-2,9.1999999999999998E-3,3.9100000000000003E-2,1.04E-2,null,null,null,null,40,0.15210000000000001,606.60789999999997,0.35859999999999997,4.1000000000000003E-3,5.5999999999999999E-3,0.01,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0.48680000000000001,984.5077,1.0993999999999999,1.0999999999999999E-2,9.1999999999999998E-3,3.8199999999999998E-2,1.0500000000000001E-2,null,null,null,null,41,0.1479,611.86289999999997,0.35299999999999998,4.4000000000000003E-3,5.7000000000000002E-3,9.7999999999999997E-3,4.1999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0.4829,979.98119999999994,1.0853999999999999,1.11E-2,9.1000000000000004E-3,3.7400000000000003E-2,1.06E-2,null,null,null,null,42,0.14380000000000001,617.16330000000005,0.34739999999999999,4.5999999999999999E-3,5.7000000000000002E-3,9.5999999999999992E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0.47910000000000003,975.47540000000004,1.0714999999999999,1.11E-2,9.1000000000000004E-3,3.6600000000000001E-2,1.06E-2,null,null,null,null,43,0.1399,622.50959999999998,0.34200000000000003,4.8999999999999998E-3,5.7999999999999996E-3,9.4000000000000004E-3,4.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0.4753,970.99040000000002,1.0579000000000001,1.12E-2,9.1000000000000004E-3,3.5900000000000001E-2,1.0699999999999999E-2,null,null,null,null,44,0.13600000000000001,627.90229999999997,0.33660000000000001,5.1999999999999998E-3,5.7999999999999996E-3,9.2999999999999992E-3,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.47160000000000002,966.52610000000004,1.0444,1.1299999999999999E-2,8.9999999999999993E-3,3.5099999999999999E-2,1.0800000000000001E-2,null,null,null,null,45,0.1323,633.34169999999995,0.33139999999999997,5.5999999999999999E-3,5.8999999999999999E-3,9.1000000000000004E-3,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.47620000000000001,930.22239999999999,1.0417000000000001,1.15E-2,8.6999999999999994E-3,3.6799999999999999E-2,1.0999999999999999E-2,null,null,null,null,46,0.13,609.35320000000002,0.31030000000000002,5.7000000000000002E-3,5.7000000000000002E-3,9.2999999999999992E-3,5.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0.48089999999999999,895.28229999999996,1.0390999999999999,1.18E-2,8.3999999999999995E-3,3.8600000000000002E-2,1.12E-2,null,null,null,null,47,0.1278,586.27319999999997,0.29060000000000002,5.7999999999999996E-3,5.4999999999999997E-3,9.5999999999999992E-3,5.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0.48570000000000002,861.65459999999996,1.0364,1.2E-2,8.0999999999999996E-3,4.0500000000000001E-2,1.15E-2,null,null,null,null,48,0.12559999999999999,564.06740000000002,0.2722,5.8999999999999999E-3,5.3E-3,9.9000000000000008E-3,5.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.49049999999999999,829.28989999999999,1.0338000000000001,1.23E-2,7.7999999999999996E-3,4.2500000000000003E-2,1.17E-2,null,null,null,null,49,0.1234,542.70270000000005,0.25490000000000002,6.0000000000000001E-3,5.1000000000000004E-3,1.0200000000000001E-2,5.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.49530000000000002,798.14099999999996,1.0310999999999999,1.2500000000000001E-2,7.4999999999999997E-3,4.4499999999999998E-2,1.2E-2,null,null,null,null,50,0.12130000000000001,522.1472,0.2387,6.1000000000000004E-3,4.8999999999999998E-3,1.0500000000000001E-2,5.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.48010000000000003,830.70860000000005,1.0417000000000001,1.3100000000000001E-2,7.7999999999999996E-3,4.2500000000000003E-2,1.2500000000000001E-2,null,null,null,null,51,0.11840000000000001,546.12260000000003,0.25480000000000003,6.7000000000000002E-3,5.1000000000000004E-3,1.01E-2,6.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,0.46529999999999999,864.60519999999997,1.0523,1.3599999999999999E-2,8.0999999999999996E-3,4.0500000000000001E-2,1.2999999999999999E-2,null,null,null,null,52,0.11559999999999999,571.19889999999998,0.27189999999999998,7.3000000000000001E-3,5.3E-3,9.7999999999999997E-3,7.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,0.45100000000000001,899.88480000000004,1.0630999999999999,1.4200000000000001E-2,8.5000000000000006E-3,3.8600000000000002E-2,1.3599999999999999E-2,null,null,null,null,53,0.1129,597.42660000000001,0.29020000000000001,7.9000000000000008E-3,5.5999999999999999E-3,9.4000000000000004E-3,7.6E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.43709999999999999,936.60400000000004,1.0739000000000001,1.49E-2,8.8000000000000005E-3,3.6900000000000002E-2,1.4200000000000001E-2,null,null,null,null,54,0.11020000000000001,624.85850000000005,0.30969999999999998,8.6999999999999994E-3,5.7999999999999996E-3,9.1000000000000004E-3,8.3000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,0.42359999999999998,974.82159999999999,1.0849,1.55E-2,9.1000000000000004E-3,3.5200000000000002E-2,1.4800000000000001E-2,null,null,null,null,55,0.1076,653.55010000000004,0.3306,9.4999999999999998E-3,6.1000000000000004E-3,8.8000000000000005E-3,9.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,0.41,1022.8646,1.0831999999999999,1.6400000000000001E-2,9.5999999999999992E-3,3.15E-2,1.5699999999999999E-2,null,null,null,null,56,0.1045,686.27470000000005,0.36480000000000001,1.0500000000000001E-2,6.4000000000000003E-3,8.5000000000000006E-3,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,0.39689999999999998,1073.2754,1.0814999999999999,1.7299999999999999E-2,1.01E-2,2.8199999999999999E-2,1.6500000000000001E-2,null,null,null,null,57,0.10150000000000001,720.63789999999995,0.40250000000000002,1.1599999999999999E-2,6.7000000000000002E-3,8.3000000000000001E-3,1.11E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,0.3841,1126.1706999999999,1.0797000000000001,1.83E-2,1.0500000000000001E-2,2.52E-2,1.7500000000000002E-2,null,null,null,null,58,9.8599999999999993E-2,756.72170000000006,0.44419999999999998,1.29E-2,7.1000000000000004E-3,8.0000000000000002E-3,1.23E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.37180000000000002,1181.6728000000001,1.0780000000000001,1.9300000000000001E-2,1.11E-2,2.2599999999999999E-2,1.84E-2,null,null,null,null,59,9.5699999999999993E-2,794.6123,0.49020000000000002,1.43E-2,7.4000000000000003E-3,7.7999999999999996E-3,1.37E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.3599,1239.9103,1.0763,2.0299999999999999E-2,1.1599999999999999E-2,2.0199999999999999E-2,1.95E-2,null,null,null,null,60,9.2999999999999999E-2,834.40020000000004,0.54090000000000005,1.5800000000000002E-2,7.7999999999999996E-3,7.6E-3,1.5100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.35010000000000002,1264.0963999999999,1.1266,2.1600000000000001E-2,1.18E-2,2.0199999999999999E-2,2.06E-2,null,null,null,null,61,9.1800000000000007E-2,852.48789999999997,0.58609999999999995,1.6899999999999998E-2,8.0000000000000002E-3,7.7999999999999996E-3,1.6199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,0.34060000000000001,1288.7544,1.1792,2.29E-2,1.21E-2,2.01E-2,2.1899999999999999E-2,null,null,null,null,62,9.0700000000000003E-2,870.96770000000004,0.6351,1.8100000000000002E-2,8.2000000000000007E-3,8.0999999999999996E-3,1.7299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.33129999999999998,1313.8933,1.2343,2.4299999999999999E-2,1.23E-2,2.01E-2,2.3199999999999998E-2,null,null,null,null,63,8.9599999999999999E-2,889.84810000000004,0.68820000000000003,1.9300000000000001E-2,8.3000000000000001E-3,8.3999999999999995E-3,1.8499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.32229999999999998,1339.5226,1.292,2.58E-2,1.26E-2,2.01E-2,2.47E-2,null,null,null,null,64,8.8499999999999995E-2,909.1377,0.74570000000000003,2.06E-2,8.5000000000000006E-3,8.6E-3,1.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.3135,1365.6518000000001,1.3524,2.7400000000000001E-2,1.2800000000000001E-2,0.02,2.6200000000000001E-2,null,null,null,null,65,8.7400000000000005E-2,928.84559999999999,0.80810000000000004,2.1999999999999999E-2,8.6999999999999994E-3,8.8999999999999999E-3,2.1100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.31309999999999999,1350.2911999999999,1.3589,2.76E-2,1.2699999999999999E-2,2.0899999999999998E-2,2.64E-2,null,null,null,null,66,8.6599999999999996E-2,929.4837,0.8155,2.23E-2,8.6999999999999994E-3,9.1000000000000004E-3,2.1299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.31269999999999998,1335.1033,1.3654999999999999,2.7799999999999998E-2,1.2500000000000001E-2,2.18E-2,2.6599999999999999E-2,null,null,null,null,67,8.5800000000000001E-2,930.12239999999997,0.82299999999999995,2.2499999999999999E-2,8.6999999999999994E-3,9.1999999999999998E-3,2.1600000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.31240000000000001,1320.0862,1.3722000000000001,2.81E-2,1.24E-2,2.2800000000000001E-2,2.69E-2,null,null,null,null,68,8.5000000000000006E-2,930.76139999999998,0.8306,2.2800000000000001E-2,8.6999999999999994E-3,9.4000000000000004E-3,2.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.312,1305.2381,1.3788,2.8299999999999999E-2,1.23E-2,2.3800000000000002E-2,2.7099999999999999E-2,null,null,null,null,69,8.4199999999999997E-2,931.40089999999998,0.83830000000000005,2.3E-2,8.8000000000000005E-3,9.4999999999999998E-3,2.1999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.31159999999999999,1290.5569,1.3855,2.86E-2,1.2200000000000001E-2,2.4799999999999999E-2,2.7300000000000001E-2,null,null,null,null,70,8.3400000000000002E-2,932.04079999999999,0.84599999999999997,2.3300000000000001E-2,8.8000000000000005E-3,9.7000000000000003E-3,2.23E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus",0,1.7524,13.2318,0.53969999999999996,1E-4,1E-4,8.1500000000000003E-2,1E-4,null,null,null,"Bus",0,0.75390000000000001,6.0008999999999997,0.39250000000000002,1E-4,1E-4,3.6299999999999999E-2,1E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,31.963799999999999,5318.2891,4.1913,3.85E-2,1.6199999999999999E-2,0.35499999999999998,3.6799999999999999E-2,null,null,null,null,5,4.4132999999999996,1358.904,0.86209999999999998,5.5999999999999999E-3,8.3000000000000001E-3,6.9400000000000003E-2,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,29.962599999999998,4954.2772999999997,3.8723000000000001,3.6200000000000003E-2,1.5699999999999999E-2,0.32640000000000002,3.4599999999999999E-2,null,null,null,null,6,3.5421999999999998,1229.3096,0.79279999999999995,5.1999999999999998E-3,7.9000000000000008E-3,6.0999999999999999E-2,4.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,28.0868,4615.1803,3.5775999999999999,3.4099999999999998E-2,1.5299999999999999E-2,0.3,3.2500000000000001E-2,null,null,null,null,7,2.8431000000000002,1112.0741,0.72899999999999998,4.7999999999999996E-3,7.4999999999999997E-3,5.3699999999999998E-2,4.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,26.328399999999998,4299.2929000000004,3.3052999999999999,3.2000000000000001E-2,1.49E-2,0.27579999999999999,3.0599999999999999E-2,null,null,null,null,8,2.282,1006.0191,0.6704,4.4999999999999997E-3,7.1000000000000004E-3,4.7199999999999999E-2,4.1999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,24.680099999999999,4005.0264999999999,3.0537000000000001,3.0099999999999998E-2,1.4500000000000001E-2,0.25359999999999999,2.87E-2,null,null,null,null,9,1.8315999999999999,910.07820000000004,0.61650000000000005,4.1999999999999997E-3,6.7000000000000002E-3,4.1500000000000002E-2,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,23.134899999999998,3730.9013,2.8212999999999999,2.8299999999999999E-2,1.41E-2,0.2331,2.7E-2,null,null,null,null,10,1.4701,823.28679999999997,0.56689999999999996,3.8999999999999998E-3,6.3E-3,3.6499999999999998E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,21.849900000000002,3416.1437999999998,2.5832999999999999,2.53E-2,1.3299999999999999E-2,0.2059,2.41E-2,null,null,null,null,11,1.2748999999999999,759.99680000000001,0.50470000000000004,3.5000000000000001E-3,5.8999999999999999E-3,3.0800000000000001E-2,3.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,20.636199999999999,3127.9409000000001,2.3654999999999999,2.2599999999999999E-2,1.2699999999999999E-2,0.18190000000000001,2.1600000000000001E-2,null,null,null,null,12,1.1055999999999999,701.57209999999998,0.44929999999999998,3.0999999999999999E-3,5.4999999999999997E-3,2.5899999999999999E-2,2.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,19.489899999999999,2864.0522000000001,2.1659999999999999,2.0199999999999999E-2,1.2E-2,0.16059999999999999,1.9300000000000001E-2,null,null,null,null,13,0.95879999999999999,647.63879999999995,0.4,2.8E-3,5.1999999999999998E-3,2.1899999999999999E-2,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,18.407299999999999,2622.4265,1.9833000000000001,1.7999999999999999E-2,1.14E-2,0.1419,1.72E-2,null,null,null,null,14,0.83150000000000002,597.85170000000005,0.35610000000000003,2.5000000000000001E-3,4.7999999999999996E-3,1.84E-2,2.3999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,17.384799999999998,2401.1855,1.8160000000000001,1.61E-2,1.0800000000000001E-2,0.12529999999999999,1.54E-2,null,null,null,null,15,0.72109999999999996,551.89189999999996,0.31709999999999999,2.2000000000000001E-3,4.4999999999999997E-3,1.55E-2,2.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,19.113299999999999,2343.2881000000002,1.5686,1.26E-2,9.1999999999999998E-3,0.10680000000000001,1.2E-2,null,null,null,null,16,0.53359999999999996,427.09750000000003,0.24460000000000001,1.6999999999999999E-3,3.5000000000000001E-3,1.1299999999999999E-2,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,21.0138,2286.7867000000001,1.3549,9.7999999999999997E-3,7.7999999999999996E-3,9.0999999999999998E-2,9.2999999999999992E-3,null,null,null,null,17,0.39489999999999997,330.52179999999998,0.1888,1.2999999999999999E-3,2.7000000000000001E-3,8.2000000000000007E-3,1.1999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,23.103100000000001,2231.6477,1.1702999999999999,7.6E-3,6.6E-3,7.7600000000000002E-2,7.3000000000000001E-3,null,null,null,null,18,0.29220000000000002,255.78389999999999,0.14560000000000001,1E-3,2.0999999999999999E-3,6.0000000000000001E-3,8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,25.400200000000002,2177.8382000000001,1.0107999999999999,6.0000000000000001E-3,5.5999999999999999E-3,6.6100000000000006E-2,5.7000000000000002E-3,null,null,null,null,19,0.2162,197.94579999999999,0.1124,8.0000000000000004E-4,1.6999999999999999E-3,4.4000000000000003E-3,6.9999999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,27.925699999999999,2125.3262,0.87309999999999999,4.5999999999999999E-3,4.7000000000000002E-3,5.6300000000000003E-2,4.4000000000000003E-3,null,null,null,null,20,0.16,153.18610000000001,8.6699999999999999E-2,5.9999999999999995E-4,1.2999999999999999E-3,3.2000000000000002E-3,5.0000000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21.3276,1958.9477999999999,0.96619999999999995,5.5999999999999999E-3,5.4999999999999997E-3,5.8900000000000001E-2,5.3E-3,null,null,null,null,21,0.19950000000000001,195.50790000000001,0.11,6.9999999999999999E-4,1.6000000000000001E-3,3.8999999999999998E-3,6.9999999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,16.288399999999999,1805.5941,1.0691999999999999,6.7000000000000002E-3,6.4000000000000003E-3,6.1600000000000002E-2,6.3E-3,null,null,null,null,22,0.2487,249.5223,0.13950000000000001,8.9999999999999998E-4,2.0999999999999999E-3,4.8999999999999998E-3,8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,12.4399,1664.2455,1.1832,8.0000000000000002E-3,7.4999999999999997E-3,6.4399999999999999E-2,7.6E-3,null,null,null,null,23,0.31,318.45960000000002,0.17699999999999999,1.1999999999999999E-3,2.7000000000000001E-3,6.1000000000000004E-3,1.1000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,9.5006000000000004,1533.9621,1.3093999999999999,9.4999999999999998E-3,8.6999999999999994E-3,6.7299999999999999E-2,9.1000000000000004E-3,null,null,null,null,24,0.38640000000000002,406.4427,0.22459999999999999,1.5E-3,3.3999999999999998E-3,7.6E-3,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,7.2558999999999996,1413.8779,1.4490000000000001,1.14E-2,1.01E-2,7.0400000000000004E-2,1.09E-2,null,null,null,null,25,0.48170000000000002,518.73350000000005,0.28499999999999998,1.9E-3,4.4000000000000003E-3,9.4000000000000004E-3,1.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,7.1788999999999996,1378.7891,1.4072,1.11E-2,9.9000000000000008E-3,6.7699999999999996E-2,1.06E-2,null,null,null,null,26,0.45240000000000002,503.87630000000001,0.27160000000000001,1.8E-3,4.3E-3,8.8999999999999999E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,7.1028000000000002,1344.5709999999999,1.3666,1.0800000000000001E-2,9.7000000000000003E-3,6.5100000000000005E-2,1.03E-2,null,null,null,null,27,0.4249,489.44459999999998,0.25890000000000002,1.8E-3,4.1999999999999997E-3,8.5000000000000006E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,7.0274999999999999,1311.2021999999999,1.3271999999999999,1.0500000000000001E-2,9.4999999999999998E-3,6.2600000000000003E-2,0.01,null,null,null,null,28,0.39910000000000001,475.42619999999999,0.24679999999999999,1.6999999999999999E-3,4.0000000000000001E-3,8.0999999999999996E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6.9528999999999996,1278.6614999999999,1.2889999999999999,1.0200000000000001E-2,9.4000000000000004E-3,6.0199999999999997E-2,9.7000000000000003E-3,null,null,null,null,29,0.37480000000000002,461.80939999999998,0.23519999999999999,1.6999999999999999E-3,3.8999999999999998E-3,7.7000000000000002E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,6.8792,1246.9284,1.2518,9.9000000000000008E-3,9.1999999999999998E-3,5.79E-2,9.4999999999999998E-3,null,null,null,null,30,0.35199999999999998,448.58260000000001,0.22420000000000001,1.6999999999999999E-3,3.8E-3,7.3000000000000001E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,6.6943999999999999,1222.2643,1.234,0.01,9.1000000000000004E-3,5.6399999999999999E-2,9.4999999999999998E-3,null,null,null,null,31,0.3357,444.99340000000001,0.218,1.6999999999999999E-3,3.8E-3,7.1000000000000004E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,6.5145999999999997,1198.088,1.2164999999999999,0.01,8.9999999999999993E-3,5.5E-2,9.5999999999999992E-3,null,null,null,null,32,0.32019999999999998,441.43290000000002,0.21210000000000001,1.6999999999999999E-3,3.8E-3,7.0000000000000001E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,6.3395999999999999,1174.3900000000001,1.1992,1.01E-2,8.8999999999999999E-3,5.3600000000000002E-2,9.5999999999999992E-3,null,null,null,null,33,0.3054,437.90089999999998,0.20619999999999999,1.8E-3,3.8E-3,6.7999999999999996E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,6.1692999999999998,1151.1606999999999,1.1821999999999999,1.01E-2,8.8000000000000005E-3,5.2299999999999999E-2,9.7000000000000003E-3,null,null,null,null,34,0.2913,434.3972,0.2006,1.8E-3,3.8E-3,6.6E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,6.0034999999999998,1128.3909000000001,1.1654,1.0200000000000001E-2,8.6999999999999994E-3,5.0999999999999997E-2,9.7000000000000003E-3,null,null,null,null,35,0.27789999999999998,430.92149999999998,0.1951,1.8E-3,3.7000000000000002E-3,6.4999999999999997E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,5.7911999999999999,1115.9713999999999,1.1584000000000001,1.03E-2,8.6999999999999994E-3,4.9799999999999997E-2,9.9000000000000008E-3,null,null,null,null,36,0.26729999999999998,436.44970000000001,0.19259999999999999,1.9E-3,3.8E-3,6.4000000000000003E-3,1.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,5.5864000000000003,1103.6886,1.1514,1.04E-2,8.6999999999999994E-3,4.87E-2,0.01,null,null,null,null,37,0.2571,442.04880000000003,0.19020000000000001,2E-3,3.8999999999999998E-3,6.4000000000000003E-3,1.9E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,5.3888999999999996,1091.5409999999999,1.1445000000000001,1.06E-2,8.6999999999999994E-3,4.7600000000000003E-2,1.01E-2,null,null,null,null,38,0.24729999999999999,447.71980000000002,0.18770000000000001,2.0999999999999999E-3,3.8999999999999998E-3,6.3E-3,2E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,5.1982999999999997,1079.5271,1.1375999999999999,1.0699999999999999E-2,8.6999999999999994E-3,4.6600000000000003E-2,1.0200000000000001E-2,null,null,null,null,39,0.23780000000000001,453.46339999999998,0.18540000000000001,2.2000000000000001E-3,4.0000000000000001E-3,6.3E-3,2.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,5.0145,1067.6455000000001,1.1308,1.0800000000000001E-2,8.6999999999999994E-3,4.5499999999999999E-2,1.03E-2,null,null,null,null,40,0.2288,459.2808,0.183,2.3E-3,4.1000000000000003E-3,6.1999999999999998E-3,2.2000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,4.8803999999999998,1062.5605,1.1354,1.09E-2,8.6999999999999994E-3,4.4600000000000001E-2,1.04E-2,null,null,null,null,41,0.2233,464.4658,0.1794,2.3E-3,4.1000000000000003E-3,6.1000000000000004E-3,2.2000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,4.7499000000000002,1057.4997000000001,1.1398999999999999,1.09E-2,8.6999999999999994E-3,4.36E-2,1.0500000000000001E-2,null,null,null,null,42,0.21790000000000001,469.70920000000001,0.1759,2.3999999999999998E-3,4.1999999999999997E-3,6.0000000000000001E-3,2.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,4.6228999999999996,1052.463,1.1446000000000001,1.0999999999999999E-2,8.6999999999999994E-3,4.2700000000000002E-2,1.0500000000000001E-2,null,null,null,null,43,0.2127,475.01190000000003,0.1724,2.5000000000000001E-3,4.1999999999999997E-3,5.8999999999999999E-3,2.3999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,4.4992999999999999,1047.4503,1.1492,1.11E-2,8.6999999999999994E-3,4.1799999999999997E-2,1.06E-2,null,null,null,null,44,0.20760000000000001,480.37439999999998,0.1691,2.5999999999999999E-3,4.3E-3,5.8999999999999999E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,4.3791000000000002,1042.4614999999999,1.1537999999999999,1.11E-2,8.8000000000000005E-3,4.0899999999999999E-2,1.06E-2,null,null,null,null,45,0.2026,485.79750000000001,0.16569999999999999,2.7000000000000001E-3,4.4000000000000003E-3,5.7999999999999996E-3,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,4.3262,1046.1259,1.1439999999999999,1.0999999999999999E-2,8.8000000000000005E-3,4.0099999999999997E-2,1.0500000000000001E-2,null,null,null,null,46,0.20119999999999999,489.00839999999999,0.1615,2.8E-3,4.4000000000000003E-3,5.7000000000000002E-3,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,4.274,1049.8033,1.1342000000000001,1.09E-2,8.8999999999999999E-3,3.9199999999999999E-2,1.04E-2,null,null,null,null,47,0.19969999999999999,492.24059999999997,0.1573,2.8E-3,4.4000000000000003E-3,5.5999999999999999E-3,2.7000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,4.2222999999999997,1053.4936,1.1245000000000001,1.0699999999999999E-2,8.8999999999999999E-3,3.8399999999999997E-2,1.03E-2,null,null,null,null,48,0.1983,495.49419999999998,0.1532,2.8999999999999998E-3,4.4999999999999997E-3,5.4999999999999997E-3,2.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,4.1714000000000002,1057.1968999999999,1.1148,1.06E-2,8.9999999999999993E-3,3.7699999999999997E-2,1.01E-2,null,null,null,null,49,0.19689999999999999,498.76929999999999,0.14929999999999999,3.0000000000000001E-3,4.4999999999999997E-3,5.4000000000000003E-3,2.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,4.1210000000000004,1060.9131,1.1052999999999999,1.0500000000000001E-2,8.9999999999999993E-3,3.6900000000000002E-2,0.01,null,null,null,null,50,0.19550000000000001,502.06599999999997,0.1454,3.0000000000000001E-3,4.4999999999999997E-3,5.4000000000000003E-3,2.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,4.0545,1079.6318000000001,1.1102000000000001,1.0699999999999999E-2,9.1999999999999998E-3,3.7100000000000001E-2,1.0200000000000001E-2,null,null,null,null,51,0.19739999999999999,514.7106,0.1497,3.2000000000000002E-3,4.7000000000000002E-3,5.4000000000000003E-3,3.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,3.9891000000000001,1098.6808000000001,1.115,1.0800000000000001E-2,9.4000000000000004E-3,3.73E-2,1.04E-2,null,null,null,null,52,0.19950000000000001,527.67370000000005,0.154,3.3999999999999998E-3,4.7999999999999996E-3,5.4999999999999997E-3,3.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,3.9247999999999998,1118.0659000000001,1.1198999999999999,1.0999999999999999E-2,9.5999999999999992E-3,3.7400000000000003E-2,1.0500000000000001E-2,null,null,null,null,53,0.20150000000000001,540.9633,0.1585,3.7000000000000002E-3,4.8999999999999998E-3,5.5999999999999999E-3,3.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,3.8614999999999999,1137.7928999999999,1.1249,1.12E-2,9.7999999999999997E-3,3.7600000000000001E-2,1.0699999999999999E-2,null,null,null,null,54,0.2036,554.58759999999995,0.16320000000000001,3.8999999999999998E-3,5.0000000000000001E-3,5.7000000000000002E-3,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,3.7991999999999999,1157.8680999999999,1.1297999999999999,1.14E-2,1.01E-2,3.78E-2,1.09E-2,null,null,null,null,55,0.2056,568.55499999999995,0.16800000000000001,4.1000000000000003E-3,5.1999999999999998E-3,5.7999999999999996E-3,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,3.6829999999999998,1184.1948,1.1318999999999999,1.18E-2,1.03E-2,3.7999999999999999E-2,1.1299999999999999E-2,null,null,null,null,56,0.19969999999999999,594.13630000000001,0.18210000000000001,4.5999999999999999E-3,5.4000000000000003E-3,6.0000000000000001E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3.5703,1211.1202000000001,1.1338999999999999,1.2200000000000001E-2,1.06E-2,3.8199999999999998E-2,1.17E-2,null,null,null,null,57,0.19400000000000001,620.86860000000001,0.19750000000000001,5.1000000000000004E-3,5.7000000000000002E-3,6.1999999999999998E-3,4.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3.4611000000000001,1238.6578,1.1359999999999999,1.2699999999999999E-2,1.09E-2,3.8399999999999997E-2,1.21E-2,null,null,null,null,58,0.1885,648.80370000000005,0.21410000000000001,5.5999999999999999E-3,5.8999999999999999E-3,6.4999999999999997E-3,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,3.3552,1266.8214,1.1379999999999999,1.3100000000000001E-2,1.1299999999999999E-2,3.8600000000000002E-2,1.2500000000000001E-2,null,null,null,null,59,0.18310000000000001,677.99570000000006,0.2321,6.1999999999999998E-3,6.1999999999999998E-3,6.7000000000000002E-3,5.8999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,3.2524999999999999,1295.6255000000001,1.1400999999999999,1.3599999999999999E-2,1.1599999999999999E-2,3.8800000000000001E-2,1.2999999999999999E-2,null,null,null,null,60,0.17780000000000001,708.50120000000004,0.25169999999999998,6.7999999999999996E-3,6.4999999999999997E-3,7.0000000000000001E-3,6.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3.1682000000000001,1321.8235,1.1445000000000001,1.41E-2,1.1900000000000001E-2,3.9300000000000002E-2,1.35E-2,null,null,null,null,61,0.17460000000000001,731.12099999999998,0.27350000000000002,7.4000000000000003E-3,6.7999999999999996E-3,7.1999999999999998E-3,7.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,3.0859999999999999,1348.5512000000001,1.149,1.46E-2,1.2200000000000001E-2,3.9699999999999999E-2,1.3899999999999999E-2,null,null,null,null,62,0.17150000000000001,754.46299999999997,0.29709999999999998,8.0999999999999996E-3,7.0000000000000001E-3,7.4999999999999997E-3,7.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,3.0059999999999998,1375.8194000000001,1.1535,1.5100000000000001E-2,1.2500000000000001E-2,4.02E-2,1.44E-2,null,null,null,null,63,0.16839999999999999,778.55029999999999,0.32279999999999998,8.8000000000000005E-3,7.1999999999999998E-3,7.7999999999999996E-3,8.3999999999999995E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2.9279999999999999,1403.6388999999999,1.1579999999999999,1.5599999999999999E-2,1.2800000000000001E-2,4.07E-2,1.49E-2,null,null,null,null,64,0.16539999999999999,803.40650000000005,0.3508,9.4999999999999998E-3,7.4999999999999997E-3,8.0999999999999996E-3,9.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,2.8521000000000001,1432.0209,1.1625000000000001,1.6199999999999999E-2,1.3100000000000001E-2,4.1200000000000001E-2,1.54E-2,null,null,null,null,65,0.16239999999999999,829.05629999999996,0.38109999999999999,1.03E-2,7.7999999999999996E-3,8.3999999999999995E-3,9.9000000000000008E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2.7292999999999998,1425.6288,1.1936,1.7299999999999999E-2,1.2999999999999999E-2,3.78E-2,1.6500000000000001E-2,null,null,null,null,66,0.16689999999999999,857.61479999999995,0.4042,1.12E-2,8.0000000000000002E-3,8.3000000000000001E-3,1.0699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2.6118999999999999,1419.2653,1.2256,1.84E-2,1.29E-2,3.4799999999999998E-2,1.7600000000000001E-2,null,null,null,null,67,0.17150000000000001,887.15700000000004,0.42880000000000001,1.21E-2,8.3000000000000001E-3,8.2000000000000007E-3,1.15E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2.4994000000000001,1412.9301,1.2584,1.9699999999999999E-2,1.2800000000000001E-2,3.2000000000000001E-2,1.8800000000000001E-2,null,null,null,null,68,0.1762,917.71690000000001,0.45479999999999998,1.2999999999999999E-2,8.5000000000000006E-3,8.0999999999999996E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2.3919000000000001,1406.6232,1.2922,2.1000000000000001E-2,1.2699999999999999E-2,2.9399999999999999E-2,2.01E-2,null,null,null,null,69,0.18110000000000001,949.32939999999996,0.4824,1.41E-2,8.8000000000000005E-3,8.0999999999999996E-3,1.35E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2.2888999999999999,1400.3444999999999,1.3268,2.2499999999999999E-2,1.26E-2,2.7E-2,2.1499999999999998E-2,null,null,null,null,70,0.18609999999999999,982.03099999999995,0.51160000000000005,1.52E-2,9.1000000000000004E-3,8.0000000000000002E-3,1.46E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board, EMFAC 2021"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: 1) Zero mph corresponds to starts, 2) Other emissions factors include idling emissions and exclude diurnal and evaporative emissions, 3) Five mph is best estimate for idling"]