{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Disclaimer","Results","Report Tables","Inputs","Accident Cost Saving","Travel Time Savings","Travel Time Saving-Interchanges","Residual Value","Project Data","Project Costs","Traffic Projection","Deflation Factors"],"not_rendered":{"charts":2,"images":1,"macros":0,"external_links":0,"defined_names":184,"comments":2,"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":"Disclaimer","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,24,11],[19,1,20,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[12,1,12,2],[13,1,15,11],[16,1,18,11]]}
[]
[]
[]
[null,"Oklahoma Department of Transportation"]
[null,"I-40 Douglas Boulevard Interchange Reconstruction and Related Widening"]
[null,"2020-02-25"]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer",null,null,""]
[null,{"$f":"\"The Model is provided to \"&Client.Name&\" on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior consent of HDR Inc. (HDR) or as required by law.\"","v":"The Model is provided to Oklahoma Department of Transportation on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior consent of HDR Inc. (HDR) or as required by law."}]
[]
[]
[null,{"$f":"\"HDR retains all intellectual property with respect to this Model. The Recipients agree to use this Model only for the purpose of performing analysis in support of the \"&Project.Name&\" project. The Model must not be used for any other purpose. \"","v":"HDR retains all intellectual property with respect to this Model. The Recipients agree to use this Model only for the purpose of performing analysis in support of the I-40 Douglas Boulevard Interchange Reconstruction and Related Widening project. The Model must not be used for any other purpose. "}]
[]
[]
[null,"By retaining and using this Model, the Recipients represent to HDR that they are capable of making their own independent assessment as to the validity of the assumptions, data and results contained in this Model."]
[]
[null,"The Model may be a development version and may not be complete or, in the event that development of the Model has concluded, material events may have occurred since completion which are not reflected in the Model. In consultation with the client, HDR used what was deemed the best available data at the time of analysis and makes no warranties as to the accuracy of this information or completeness of the Model."]

{"sheet":"Results","index":1,"n_rows":68,"n_cols":31,"rows_kept":68,"cut":false,"hidden":false,"merged":[[4,6,5,6],[24,1,24,2],[25,1,25,2],[4,1,5,1],[4,2,5,2],[23,1,23,2],[19,1,19,2],[4,3,4,5],[17,1,17,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[18,1,18,2],[16,3,16,5]]}
[]
[null,"Cost-Benefit Analysis"]
[]
[null,"All values are in 2018$ millions"]
[null,"Benefit Category","Impact #","Over Years 2019-2046",null,null,"30 Years Analysis (7%)"]
[null,null,null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Reduction in Accident Costs ",1,{"$f":"(SUM(D30:AE30))/10^6","v":154.56180014065956},{"$f":"(SUM(D44:AE44))/10^6","v":49.499393561464089},{"$f":"(SUM(D58:AE58))/10^6","v":92.261462468119234},{"$f":"(SUM('Accident Cost Saving'!D106:AO106)/10^6)","v":60.082698384134943}]
[null,"Travel Time Saving - Mainline",2,95.274052599927856,27.76330928225687,54.59397660058189,{"$f":"(SUM('Travel Time Savings'!D70:AO70)/10^6)","v":38.366578552675961}]
[null,"Travel Time Saving - Interchanges",3,28.375572125493456,8.1278945021947901,16.138640853205136,{"$f":"(SUM('Travel Time Saving-Interchanges'!D38:AO38))/10^6","v":11.59080372381773}]
[null,"Residual Value",4,68.690224040925472,11.0543429848536,30.923587101307522,{"$f":"('Residual Value'!AO21*'Residual Value'!AO6)/10^6","v":4.2146005735235335}]
[null,"Agency Cost Saving",5,30.783397279386119,11.948697716472026,19.881595782621602,{"$f":"(SUM('Project Data'!J25:AU25))/10^6","v":13.791140708479952}]
[null,"O&M Costs",6,{"$f":"(SUM(D35:AE35))/10^6","v":6.2528775723753052},1.5101420375333863,3.2355394868502421,{"$f":"(SUM('Project Data'!J20:AU20))/10^6","v":2.1597212975361808}]
[null,"Capital Costs","C1",{"$f":"((SUM(D36:AE36))/10^6)","v":-108.3308248729882},{"$f":"(((SUM(D50:AE50))/10^6))","v":-77.178416111609181},-93.272639967800018,{"$f":"-(SUM('Project Data'!J15:AU15))/10^6","v":-77.178416111609181}]
[null,"Total Benefits",null,{"$f":"SUM(D7:D11)","v":377.68504618639247},{"$f":"SUM(E7:E11)","v":108.39363804724138},{"$f":"SUM(F7:F11)","v":213.79926280583538},{"$f":"SUM(G7:G11)","v":128.04582194263213}]
[null,"NPV",null,{"$f":"SUM(D7:D13)-D12","v":269.35422131340425},{"$f":"SUM(E7:E13)-E12","v":31.215221935632201},{"$f":"SUM(F7:F13)-F12","v":120.52662283803535},{"$f":"SUM(G7:G13)-G12","v":50.86740583102295}]
[]
[null,"All values are in 2018$ millions",null,"Over Years 2019-2046",null,null,"30 Years"]
[null,"Financial Metrics",null,"Undiscounted",7.0000000000000007E-2,0.03,7.0000000000000007E-2]
[null,"Total Benefits",null,{"$f":"(SUM(D37:AE37))/10^6","v":377.68504618639247},{"$f":"(SUM(D51:AE51))/10^6","v":108.39363804724138},{"$f":"(SUM(D65:AE65))/10^6","v":213.79926280583538},{"$f":"G14","v":128.04582194263213}]
[null,"Total O&M Costs",null,{"$f":"(SUM(D35:AE35)/10^6)","v":6.2528775723753052},{"$f":"(SUM(D49:AE49)/10^6)","v":1.5101420375333863},{"$f":"(SUM(D63:AE63)/10^6)","v":3.2355394868502421},{"$f":"(SUM('Project Data'!J20:AU20))/10^6","v":2.1597212975361808}]
[null,"Total Costs",null,{"$f":"((-SUM(D36:AE36))/10^6)","v":108.3308248729882},{"$f":"(((-SUM(D50:AE50))/10^6))","v":77.178416111609181},{"$f":"(-SUM(D64:AE64))/10^6","v":93.272639967800018},{"$f":"(SUM('Project Data'!J15:AU15))/10^6","v":77.178416111609181}]
[null,"NPV",null,{"$f":"D15","v":269.35422131340425},{"$f":"E15","v":31.215221935632201},{"$f":"F15","v":120.52662283803535},{"$f":"E15","v":31.215221935632201}]
[null,"ROI",null,{"$f":"IFERROR(D22/D21,\"-\")","v":2.4864042310137204},{"$f":"IFERROR(E22/E21,\"-\")","v":0.40445533231067182},{"$f":"IFERROR(F22/F21,\"-\")","v":1.2921969709407182},{"$f":"IFERROR(G22/G21,\"-\")","v":0.40445533231067182}]
[null,"BCR",null,{"$f":"IFERROR((D19-D20)/D21,\"-\")","v":3.4286840246024202},{"$f":"IFERROR((E19-E20)/E21,\"-\")","v":1.3848884363620748},{"$f":"IFERROR((F19-F20)/F21,\"-\")","v":2.2575079186316254},{"$f":"IFERROR((G19-G20)/G21,\"-\")","v":1.6311050030237684}]
[null,"Payback Period",null,{"$f":"IFERROR((S29-O29+1)+(-S40/T39),\"-\")","v":4.9079365367718761}]
[null,"IRR",null,{"$f":"IFERROR(IRR(D39:AE39),\"-\")","v":0.10536455377264864}]
[]
[null,"Results - Undiscounted 2018$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2019},{"$f":"D29+1","v":2020},{"$f":"E29+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D30:AE30)/10^6","v":154.56180014065956},{"$f":"'Accident Cost Saving'!D105","v":0},{"$f":"'Accident Cost Saving'!E105","v":0},{"$f":"'Accident Cost Saving'!F105","v":0},{"$f":"'Accident Cost Saving'!G105","v":0},{"$f":"'Accident Cost Saving'!H105","v":0},{"$f":"'Accident Cost Saving'!I105","v":0},{"$f":"'Accident Cost Saving'!J105","v":0},{"$f":"'Accident Cost Saving'!K105","v":0},{"$f":"'Accident Cost Saving'!L105","v":6781178.7065548524},{"$f":"'Accident Cost Saving'!M105","v":6872953.3978321739},{"$f":"'Accident Cost Saving'!N105","v":6965970.1436730921},{"$f":"'Accident Cost Saving'!O105","v":7060245.7537177987},{"$f":"'Accident Cost Saving'!P105","v":7155797.2651037239},{"$f":"'Accident Cost Saving'!Q105","v":7252641.9455444887},{"$f":"'Accident Cost Saving'!R105","v":7350797.2964503504},{"$f":"'Accident Cost Saving'!S105","v":7450281.0560910963},{"$f":"'Accident Cost Saving'!T105","v":7551111.2028015964},{"$f":"'Accident Cost Saving'!U105","v":7653305.9582307637},{"$f":"'Accident Cost Saving'!V105","v":7756883.7906345204},{"$f":"'Accident Cost Saving'!W105","v":7861863.4182133414},{"$f":"'Accident Cost Saving'!X105","v":7968263.8124948815},{"$f":"'Accident Cost Saving'!Y105","v":8076104.2017624527},{"$f":"'Accident Cost Saving'!Z105","v":8185404.0745299719},{"$f":"'Accident Cost Saving'!AA105","v":8296183.1830637008},{"$f":"'Accident Cost Saving'!AB105","v":8408461.5469519421},{"$f":"'Accident Cost Saving'!AC105","v":8522259.4567228146},{"$f":"'Accident Cost Saving'!AD105","v":8637597.477511134},{"$f":"'Accident Cost Saving'!AE105","v":8754496.4527748451}]
[null,"Travel Time Saving ",95.274052599927856,{"$f":"'Travel Time Savings'!D69","v":0},{"$f":"'Travel Time Savings'!E69","v":0},{"$f":"'Travel Time Savings'!F69","v":0},{"$f":"'Travel Time Savings'!G69","v":0},{"$f":"'Travel Time Savings'!H69","v":0},{"$f":"'Travel Time Savings'!I69","v":0},{"$f":"'Travel Time Savings'!J69","v":0},{"$f":"'Travel Time Savings'!K69","v":0},{"$f":"'Travel Time Savings'!L69","v":2541999.7857200764},{"$f":"'Travel Time Savings'!M69","v":2730818.5047671497},{"$f":"'Travel Time Savings'!N69","v":2926246.0700464658},{"$f":"'Travel Time Savings'!O69","v":3128475.9497065656},{"$f":"'Travel Time Savings'!P69","v":3337706.8656286243},{"$f":"'Travel Time Savings'!Q69","v":3554142.9307903219},{"$f":"'Travel Time Savings'!R69","v":3777993.7901474256},{"$f":"'Travel Time Savings'!S69","v":4009474.7651219349},{"$f":"'Travel Time Savings'!T69","v":4248807.0017882064},{"$f":"'Travel Time Savings'!U69","v":4496217.622850487},{"$f":"'Travel Time Savings'!V69","v":4751939.8835077863},{"$f":"'Travel Time Savings'!W69","v":5016213.3313044384},{"$f":"'Travel Time Savings'!X69","v":5289283.9700670242},{"$f":"'Travel Time Savings'!Y69","v":5571404.4280310664},{"$f":"'Travel Time Savings'!Z69","v":5862834.1302633733},{"$f":"'Travel Time Savings'!AA69","v":6163839.4754884727},{"$f":"'Travel Time Savings'!AB69","v":6474694.0174306221},{"$f":"'Travel Time Savings'!AC69","v":6795678.6507853307},{"$f":"'Travel Time Savings'!AD69","v":7127081.801937364},{"$f":"'Travel Time Savings'!AE69","v":7469199.6245451421}]
[null,"Travel Time Saving - Douglas Interchange",28.375572125493456,{"$f":"'Travel Time Saving-Interchanges'!D37","v":0},{"$f":"'Travel Time Saving-Interchanges'!E37","v":0},{"$f":"'Travel Time Saving-Interchanges'!F37","v":0},{"$f":"'Travel Time Saving-Interchanges'!G37","v":0},{"$f":"'Travel Time Saving-Interchanges'!H37","v":0},{"$f":"'Travel Time Saving-Interchanges'!I37","v":0},{"$f":"'Travel Time Saving-Interchanges'!J37","v":0},{"$f":"'Travel Time Saving-Interchanges'!K37","v":0},{"$f":"'Travel Time Saving-Interchanges'!L37","v":708850.29367833771},{"$f":"'Travel Time Saving-Interchanges'!M37","v":760023.6989800455},{"$f":"'Travel Time Saving-Interchanges'!N37","v":814494.399553339},{"$f":"'Travel Time Saving-Interchanges'!O37","v":872424.26123188622},{"$f":"'Travel Time Saving-Interchanges'!P37","v":933975.87297432125},{"$f":"'Travel Time Saving-Interchanges'!Q37","v":999311.19656096492},{"$f":"'Travel Time Saving-Interchanges'!R37","v":1068589.9505678462},{"$f":"'Travel Time Saving-Interchanges'!S37","v":1141967.6900579548},{"$f":"'Travel Time Saving-Interchanges'!T37","v":1219593.5384759642},{"$f":"'Travel Time Saving-Interchanges'!U37","v":1301607.5226831958},{"$f":"'Travel Time Saving-Interchanges'!V37","v":1388137.4558558129},{"$f":"'Travel Time Saving-Interchanges'!W37","v":1479295.3060144503},{"$f":"'Travel Time Saving-Interchanges'!X37","v":1575172.9801730122},{"$f":"'Travel Time Saving-Interchanges'!Y37","v":1675837.4453935493},{"$f":"'Travel Time Saving-Interchanges'!Z37","v":1781325.0983079486},{"$f":"'Travel Time Saving-Interchanges'!AA37","v":1891635.2837991975},{"$f":"'Travel Time Saving-Interchanges'!AB37","v":2006722.8513951562},{"$f":"'Travel Time Saving-Interchanges'!AC37","v":2126489.6243728399},{"$f":"'Travel Time Saving-Interchanges'!AD37","v":2250774.6414400116},{"$f":"'Travel Time Saving-Interchanges'!AE37","v":2379343.0139776208}]
[null,"Residual Value",68.690224040925472,{"$f":"'Residual Value'!D24","v":0},{"$f":"'Residual Value'!E24","v":0},{"$f":"'Residual Value'!F24","v":0},{"$f":"'Residual Value'!G24","v":0},{"$f":"'Residual Value'!H24","v":0},{"$f":"'Residual Value'!I24","v":0},{"$f":"'Residual Value'!J24","v":0},{"$f":"'Residual Value'!K24","v":0},{"$f":"'Residual Value'!L24","v":0},{"$f":"'Residual Value'!M24","v":0},{"$f":"'Residual Value'!N24","v":0},{"$f":"'Residual Value'!O24","v":0},{"$f":"'Residual Value'!P24","v":0},{"$f":"'Residual Value'!Q24","v":0},{"$f":"'Residual Value'!R24","v":0},{"$f":"'Residual Value'!S24","v":0},{"$f":"'Residual Value'!T24","v":0},{"$f":"'Residual Value'!U24","v":0},{"$f":"'Residual Value'!V24","v":0},{"$f":"'Residual Value'!W24","v":0},{"$f":"'Residual Value'!X24","v":0},{"$f":"'Residual Value'!Y24","v":0},{"$f":"'Residual Value'!Z24","v":0},{"$f":"'Residual Value'!AA24","v":0},{"$f":"'Residual Value'!AB24","v":0},{"$f":"'Residual Value'!AC24","v":0},{"$f":"'Residual Value'!AD24","v":0},{"$f":"'Residual Value'!AE24","v":68690224.040925473}]
[null,"Agency Cost Saving",30.783397279386119,{"$f":"'Project Data'!J24","v":0},{"$f":"'Project Data'!K24","v":0},{"$f":"'Project Data'!L24","v":0},{"$f":"'Project Data'!M24","v":0},{"$f":"'Project Data'!N24","v":0},{"$f":"'Project Data'!O24","v":0},{"$f":"'Project Data'!P24","v":0},{"$f":"'Project Data'!Q24","v":7311056.8538542036},{"$f":"'Project Data'!R24","v":0},{"$f":"'Project Data'!S24","v":0},{"$f":"'Project Data'!T24","v":0},{"$f":"'Project Data'!U24","v":6349075.6888733869},{"$f":"'Project Data'!V24","v":0},{"$f":"'Project Data'!W24","v":0},{"$f":"'Project Data'!X24","v":0},{"$f":"'Project Data'!Y24","v":0},{"$f":"'Project Data'!Z24","v":6349075.6888733869},{"$f":"'Project Data'!AA24","v":0},{"$f":"'Project Data'!AB24","v":0},{"$f":"'Project Data'!AC24","v":0},{"$f":"'Project Data'!AD24","v":0},{"$f":"'Project Data'!AE24","v":5387094.5238925712},{"$f":"'Project Data'!AF24","v":0},{"$f":"'Project Data'!AG24","v":0},{"$f":"'Project Data'!AH24","v":0},{"$f":"'Project Data'!AI24","v":0},{"$f":"'Project Data'!AJ24","v":5387094.5238925712},{"$f":"'Project Data'!AK24","v":0}]
[null,"O&M Costs",6.2528775723753052,{"$f":"('Project Data'!J19)","v":0},{"$f":"('Project Data'!K19)","v":0},{"$f":"('Project Data'!L19)","v":0},{"$f":"('Project Data'!M19)","v":0},{"$f":"('Project Data'!N19)","v":0},{"$f":"('Project Data'!O19)","v":0},{"$f":"('Project Data'!P19)","v":0},{"$f":"('Project Data'!Q19)","v":961981.16498081619},{"$f":"('Project Data'!R19)","v":0},{"$f":"('Project Data'!S19)","v":0},{"$f":"('Project Data'!T19)","v":0},{"$f":"('Project Data'!U19)","v":0},{"$f":"('Project Data'!V19)","v":0},{"$f":"('Project Data'!W19)","v":0},{"$f":"('Project Data'!X19)","v":0},{"$f":"('Project Data'!Y19)","v":0},{"$f":"('Project Data'!Z19)","v":0},{"$f":"('Project Data'!AA19)","v":0},{"$f":"('Project Data'!AB19)","v":0},{"$f":"('Project Data'!AC19)","v":0},{"$f":"('Project Data'!AD19)","v":0},{"$f":"('Project Data'!AE19)","v":0},{"$f":"('Project Data'!AF19)","v":0},{"$f":"('Project Data'!AG19)","v":0},{"$f":"('Project Data'!AH19)","v":0},{"$f":"('Project Data'!AI19)","v":0},{"$f":"('Project Data'!AJ19)","v":5290896.4073944893},{"$f":"('Project Data'!AK19)","v":0}]
[null,"Capital Costs",-108.3308248729882,{"$f":"-'Project Data'!J14","v":-5295488.8115999997},{"$f":"-'Project Data'!K14","v":0},{"$f":"-'Project Data'!L14","v":0},{"$f":"-'Project Data'!M14","v":0},{"$f":"-'Project Data'!N14","v":-19810423.481688175},{"$f":"-'Project Data'!O14","v":-26643375.696546912},{"$f":"-'Project Data'!P14","v":-34476307.332403213},{"$f":"-'Project Data'!Q14","v":-22105229.550749913},{"$f":"-'Project Data'!R14","v":0},{"$f":"-'Project Data'!S14","v":0},{"$f":"-'Project Data'!T14","v":0},{"$f":"-'Project Data'!U14","v":0},{"$f":"-'Project Data'!V14","v":0},{"$f":"-'Project Data'!W14","v":0},{"$f":"-'Project Data'!X14","v":0},{"$f":"-'Project Data'!Y14","v":0},{"$f":"-'Project Data'!Z14","v":0},{"$f":"-'Project Data'!AA14","v":0},{"$f":"-'Project Data'!AB14","v":0},{"$f":"-'Project Data'!AC14","v":0},{"$f":"-'Project Data'!AD14","v":0},{"$f":"-'Project Data'!AE14","v":0},{"$f":"-'Project Data'!AF14","v":0},{"$f":"-'Project Data'!AG14","v":0},{"$f":"-'Project Data'!AH14","v":0},{"$f":"-'Project Data'!AI14","v":0},{"$f":"-'Project Data'!AJ14","v":0},{"$f":"-'Project Data'!AK14","v":0}]
[null,"Total Benefits",377.68504618639247,{"$f":"SUM(D30:D34)","v":0},{"$f":"SUM(E30:E34)","v":0},0,0,0,0,0,{"$f":"SUM(K30:K34)","v":7311056.8538542036},10032028.785953267,10363795.601579368,10706710.613272898,17410221.653529637,11427480.003706669,11806096.072895776,12197381.037165623,12601723.511270985,19368587.431939155,13451131.103764446,13896961.12999812,14357372.05553223,14832720.762734918,20710440.599079639,15829563.303101294,16351657.942351371,16889878.415777721,17444427.731880985,23402548.44478108,87293263.132223085]
[null,"Total Costs",-102.07794730061291,{"$f":"SUM(D35:D36)","v":-5295488.8115999997},{"$f":"SUM(E35:E36)","v":0},{"$f":"SUM(F35:F36)","v":0},0,-19810423.481688175,-26643375.696546912,-34476307.332403213,-21143248.385769095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB35:AB36)","v":0},0,5290896.4073944893,0]
[null,"Net Impacts",275.60709888577958,{"$f":"SUM(D30:D36)","v":-5295488.8115999997},{"$f":"SUM(E30:E36)","v":0},{"$f":"SUM(F30:F36)","v":0},{"$f":"SUM(G30:G36)","v":0},-19810423.481688175,-26643375.696546912,-34476307.332403213,-13832191.531914894,10032028.785953267,10363795.601579368,10706710.613272898,17410221.653529637,11427480.003706669,11806096.072895776,12197381.037165623,12601723.511270985,19368587.431939155,13451131.103764446,13896961.12999812,14357372.05553223,14832720.762734918,20710440.599079639,15829563.303101294,16351657.942351371,{"$f":"SUM(AB30:AB36)","v":16889878.415777721},17444427.731880985,28693444.852175571,87293263.132223085]
[null,"Cumulative Net Impacts",null,{"$f":"D39","v":-5295488.8115999997},{"$f":"E39","v":0},{"$f":"E40+F39","v":0},{"$f":"F40+G39","v":0},{"$f":"G40+H39","v":-19810423.481688175},{"$f":"H40+I39","v":-46453799.178235084},-80930106.510638297,-94762298.042553186,-84730269.256599918,-74366473.65502055,-63659763.041747652,-46249541.388218015,-34822061.384511344,-23015965.311615568,-10818584.274449944,1783139.2368210405,21151726.668760195,34602857.77252464,48499818.902522758,62857190.95805499,77689911.720789909,98400352.319869548,114229915.62297085,130581573.56532222,{"$f":"AA40+AB39","v":147471451.98109993},{"$f":"AB40+AC39","v":164915879.71298093},{"$f":"AC40+AD39","v":193609324.56515649},{"$f":"AD40+AE39","v":280902587.69737959}]
[]
[null,"Results - 7% Discount Rate, in 2018$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2019},{"$f":"D43+1","v":2020},{"$f":"E43+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D44:AE44)/10^6","v":49.499393561464089},{"$f":"'Accident Cost Saving'!D106","v":0},{"$f":"'Accident Cost Saving'!E106","v":0},{"$f":"'Accident Cost Saving'!F106","v":0},{"$f":"'Accident Cost Saving'!G106","v":0},{"$f":"'Accident Cost Saving'!H106","v":0},{"$f":"'Accident Cost Saving'!I106","v":0},{"$f":"'Accident Cost Saving'!J106","v":0},{"$f":"'Accident Cost Saving'!K106","v":0},{"$f":"'Accident Cost Saving'!L106","v":3946707.7468974949},{"$f":"'Accident Cost Saving'!M106","v":3738431.2642892916},{"$f":"'Accident Cost Saving'!N106","v":3541145.9915677947},{"$f":"'Accident Cost Saving'!O106","v":3354271.8983173734},{"$f":"'Accident Cost Saving'!P106","v":3177259.5636081998},{"$f":"'Accident Cost Saving'!Q106","v":3009588.5606661178},{"$f":"'Accident Cost Saving'!R106","v":2850765.9267869857},{"$f":"'Accident Cost Saving'!S106","v":2700324.7139970935},{"$f":"'Accident Cost Saving'!T106","v":2557822.6161983833},{"$f":"'Accident Cost Saving'!U106","v":2422840.6687622466},{"$f":"'Accident Cost Saving'!V106","v":2294982.0167486537},{"$f":"'Accident Cost Saving'!W106","v":2173870.7481290717},{"$f":"'Accident Cost Saving'!X106","v":2059150.7885827629},{"$f":"'Accident Cost Saving'!Y106","v":1950484.8546171477},{"$f":"'Accident Cost Saving'!Z106","v":1847553.461934329},{"$f":"'Accident Cost Saving'!AA106","v":1750053.986128249},{"$f":"'Accident Cost Saving'!AB106","v":1657699.7729510029},{"$f":"'Accident Cost Saving'!AC106","v":1570219.2955323069},{"$f":"'Accident Cost Saving'!AD106","v":1487355.3560743907},{"$f":"'Accident Cost Saving'!AE106","v":1408864.3296751934}]
[null,"Travel Time Saving ",27.76330928225687,{"$f":"'Travel Time Savings'!D70","v":0},{"$f":"'Travel Time Savings'!E70","v":0},{"$f":"'Travel Time Savings'!F70","v":0},{"$f":"'Travel Time Savings'!G70","v":0},{"$f":"'Travel Time Savings'!H70","v":0},{"$f":"'Travel Time Savings'!I70","v":0},{"$f":"'Travel Time Savings'!J70","v":0},{"$f":"'Travel Time Savings'!K70","v":0},{"$f":"'Travel Time Savings'!L70","v":1479467.0190914611},{"$f":"'Travel Time Savings'!M70","v":1485384.329616043},{"$f":"'Travel Time Savings'!N70","v":1487555.1183201207},{"$f":"'Travel Time Savings'!O70","v":1486316.3873774032},{"$f":"'Travel Time Savings'!P70","v":1481981.7647790189},{"$f":"'Travel Time Savings'!Q70","v":1474842.9589923548},{"$f":"'Travel Time Savings'!R70","v":1465171.1282755609},{"$f":"'Travel Time Savings'!S70","v":1453218.1694749303},{"$f":"'Travel Time Savings'!T70","v":1439217.9308660969},{"$f":"'Travel Time Savings'!U70","v":1423387.3533478833},{"$f":"'Travel Time Savings'!V70","v":1405927.544059413},{"$f":"'Travel Time Savings'!W70","v":1387024.7862657402},{"$f":"'Travel Time Savings'!X70","v":1366851.489144101},{"$f":"'Travel Time Savings'!Y70","v":1345567.0809014586},{"$f":"'Travel Time Savings'!Z70","v":1323318.8484634256},{"$f":"'Travel Time Savings'!AA70","v":1300242.7267944803},{"$f":"'Travel Time Savings'!AB70","v":1276464.0407391405},{"$f":"'Travel Time Savings'!AC70","v":1252098.2021126398},{"$f":"'Travel Time Savings'!AD70","v":1227251.3646174585},{"$f":"'Travel Time Savings'!AE70","v":1202021.0390181351}]
[null,"Travel Time Saving - Douglas Interchange",8.1278945021947901,{"$f":"'Travel Time Saving-Interchanges'!D38","v":0},{"$f":"'Travel Time Saving-Interchanges'!E38","v":0},{"$f":"'Travel Time Saving-Interchanges'!F38","v":0},{"$f":"'Travel Time Saving-Interchanges'!G38","v":0},{"$f":"'Travel Time Saving-Interchanges'!H38","v":0},{"$f":"'Travel Time Saving-Interchanges'!I38","v":0},{"$f":"'Travel Time Saving-Interchanges'!J38","v":0},{"$f":"'Travel Time Saving-Interchanges'!K38","v":0},{"$f":"'Travel Time Saving-Interchanges'!L38","v":412557.32469439384},{"$f":"'Travel Time Saving-Interchanges'!M38","v":413402.53503886412},{"$f":"'Travel Time Saving-Interchanges'!N38","v":414047.65146063187},{"$f":"'Travel Time Saving-Interchanges'!O38","v":414482.48190503125},{"$f":"'Travel Time Saving-Interchanges'!P38","v":414696.45724290446},{"$f":"'Travel Time Saving-Interchanges'!Q38","v":414678.61894975469},{"$f":"'Travel Time Saving-Interchanges'!R38","v":414417.60640806169},{"$f":"'Travel Time Saving-Interchanges'!S38","v":413901.64382168557},{"$f":"'Travel Time Saving-Interchanges'!T38","v":413118.52673098532},{"$f":"'Travel Time Saving-Interchanges'!U38","v":412055.60811693314},{"$f":"'Travel Time Saving-Interchanges'!V38","v":410699.78408220049},{"$f":"'Travel Time Saving-Interchanges'!W38","v":409037.47909681534},{"$f":"'Travel Time Saving-Interchanges'!X38","v":407054.63079565961},{"$f":"'Travel Time Saving-Interchanges'!Y38","v":404736.67431471229},{"$f":"'Travel Time Saving-Interchanges'!Z38","v":402068.52615255193},{"$f":"'Travel Time Saving-Interchanges'!AA38","v":399034.56754327653},{"$f":"'Travel Time Saving-Interchanges'!AB38","v":395618.62732656585},{"$f":"'Travel Time Saving-Interchanges'!AC38","v":391803.96430027194},{"$f":"'Travel Time Saving-Interchanges'!AD38","v":387573.24904040736},{"$f":"'Travel Time Saving-Interchanges'!AE38","v":382908.54517308337}]
[null,"Residual Value",11.0543429848536,{"$f":"'Residual Value'!D25","v":0},{"$f":"'Residual Value'!E25","v":0},{"$f":"'Residual Value'!F25","v":0},{"$f":"'Residual Value'!G25","v":0},{"$f":"'Residual Value'!H25","v":0},{"$f":"'Residual Value'!I25","v":0},{"$f":"'Residual Value'!J25","v":0},{"$f":"'Residual Value'!K25","v":0},{"$f":"'Residual Value'!L25","v":0},{"$f":"'Residual Value'!M25","v":0},{"$f":"'Residual Value'!N25","v":0},{"$f":"'Residual Value'!O25","v":0},{"$f":"'Residual Value'!P25","v":0},{"$f":"'Residual Value'!Q25","v":0},{"$f":"'Residual Value'!R25","v":0},{"$f":"'Residual Value'!S25","v":0},{"$f":"'Residual Value'!T25","v":0},{"$f":"'Residual Value'!U25","v":0},{"$f":"'Residual Value'!V25","v":0},{"$f":"'Residual Value'!W25","v":0},{"$f":"'Residual Value'!X25","v":0},{"$f":"'Residual Value'!Y25","v":0},{"$f":"'Residual Value'!Z25","v":0},{"$f":"'Residual Value'!AA25","v":0},{"$f":"'Residual Value'!AB25","v":0},{"$f":"'Residual Value'!AC25","v":0},{"$f":"'Residual Value'!AD25","v":0},{"$f":"'Residual Value'!AE25","v":11054342.984853599}]
[null,"Agency Cost Saving",11.948697716472026,{"$f":"'Project Data'!J24*'Project Data'!J6","v":0},{"$f":"'Project Data'!K24*'Project Data'!K6","v":0},{"$f":"'Project Data'!L24*'Project Data'!L6","v":0},{"$f":"'Project Data'!M24*'Project Data'!M6","v":0},{"$f":"'Project Data'!N24*'Project Data'!N6","v":0},{"$f":"'Project Data'!O24*'Project Data'!O6","v":0},{"$f":"'Project Data'!P24*'Project Data'!P6","v":0},{"$f":"'Project Data'!Q24*'Project Data'!Q6","v":4552958.7686412763},{"$f":"'Project Data'!R24*'Project Data'!R6","v":0},{"$f":"'Project Data'!S24*'Project Data'!S6","v":0},{"$f":"'Project Data'!T24*'Project Data'!T6","v":0},{"$f":"'Project Data'!U24*'Project Data'!U6","v":3016400.1235033004},{"$f":"'Project Data'!V24*'Project Data'!V6","v":0},{"$f":"'Project Data'!W24*'Project Data'!W6","v":0},{"$f":"'Project Data'!X24*'Project Data'!X6","v":0},{"$f":"'Project Data'!Y24*'Project Data'!Y6","v":0},{"$f":"'Project Data'!Z24*'Project Data'!Z6","v":2150651.5998506844},{"$f":"'Project Data'!AA24*'Project Data'!AA6","v":0},{"$f":"'Project Data'!AB24*'Project Data'!AB6","v":0},{"$f":"'Project Data'!AC24*'Project Data'!AC6","v":0},{"$f":"'Project Data'!AD24*'Project Data'!AD6","v":0},{"$f":"'Project Data'!AE24*'Project Data'!AE6","v":1301053.8270358609},{"$f":"'Project Data'!AF24*'Project Data'!AF6","v":0},{"$f":"'Project Data'!AG24*'Project Data'!AG6","v":0},{"$f":"'Project Data'!AH24*'Project Data'!AH6","v":0},{"$f":"'Project Data'!AI24*'Project Data'!AI6","v":0},{"$f":"'Project Data'!AJ24*'Project Data'!AJ6","v":927633.39744090394},{"$f":"'Project Data'!AK24*'Project Data'!AK6","v":0}]
[null,"O&M Costs",1.5101420375333863,{"$f":"('Project Data'!J19)*'Project Data'!J6","v":0},{"$f":"('Project Data'!K19)*'Project Data'!K6","v":0},{"$f":"('Project Data'!L19)*'Project Data'!L6","v":0},{"$f":"('Project Data'!M19)*'Project Data'!M6","v":0},{"$f":"('Project Data'!N19)*'Project Data'!N6","v":0},{"$f":"('Project Data'!O19)*'Project Data'!O6","v":0},{"$f":"('Project Data'!P19)*'Project Data'!P6","v":0},{"$f":"('Project Data'!Q19)*'Project Data'!Q6","v":599073.52218964149},{"$f":"('Project Data'!R19)*'Project Data'!R6","v":0},{"$f":"('Project Data'!S19)*'Project Data'!S6","v":0},{"$f":"('Project Data'!T19)*'Project Data'!T6","v":0},{"$f":"('Project Data'!U19)*'Project Data'!U6","v":0},{"$f":"('Project Data'!V19)*'Project Data'!V6","v":0},{"$f":"('Project Data'!W19)*'Project Data'!W6","v":0},{"$f":"('Project Data'!X19)*'Project Data'!X6","v":0},{"$f":"('Project Data'!Y19)*'Project Data'!Y6","v":0},{"$f":"('Project Data'!Z19)*'Project Data'!Z6","v":0},{"$f":"('Project Data'!AA19)*'Project Data'!AA6","v":0},{"$f":"('Project Data'!AB19)*'Project Data'!AB6","v":0},{"$f":"('Project Data'!AC19)*'Project Data'!AC6","v":0},{"$f":"('Project Data'!AD19)*'Project Data'!AD6","v":0},{"$f":"('Project Data'!AE19)*'Project Data'!AE6","v":0},{"$f":"('Project Data'!AF19)*'Project Data'!AF6","v":0},{"$f":"('Project Data'!AG19)*'Project Data'!AG6","v":0},{"$f":"('Project Data'!AH19)*'Project Data'!AH6","v":0},{"$f":"('Project Data'!AI19)*'Project Data'!AI6","v":0},{"$f":"('Project Data'!AJ19)*'Project Data'!AJ6","v":911068.51534374489},{"$f":"('Project Data'!AK19)*'Project Data'!AK6","v":0}]
[null,{"$f":"B36","v":"Capital Costs"},-77.178416111609181,{"$f":"-'Project Data'!J28","v":-6329734.9484821605},{"$f":"-(('Project Data'!K14)*'Project Data'!K6)","v":0},{"$f":"-(('Project Data'!L14)*'Project Data'!L6)","v":0},{"$f":"-(('Project Data'!M14)*'Project Data'!M6)","v":0},{"$f":"-(('Project Data'!N14)*'Project Data'!N6)","v":-15113277.222813772},{"$f":"-(('Project Data'!O14)*'Project Data'!O6)","v":-18996358.646429006},{"$f":"-(('Project Data'!P14)*'Project Data'!P6)","v":-22973019.296855092},{"$f":"-(('Project Data'!Q14)*'Project Data'!Q6)","v":-13766025.997029144},{"$f":"-(('Project Data'!R14)*'Project Data'!R6)","v":0},{"$f":"-(('Project Data'!S14)*'Project Data'!S6)","v":0},{"$f":"-(('Project Data'!T14)*'Project Data'!T6)","v":0},{"$f":"-(('Project Data'!U14)*'Project Data'!U6)","v":0},{"$f":"-(('Project Data'!V14)*'Project Data'!V6)","v":0},{"$f":"-(('Project Data'!W14)*'Project Data'!W6)","v":0},{"$f":"-(('Project Data'!X14)*'Project Data'!X6)","v":0},{"$f":"-(('Project Data'!Y14)*'Project Data'!Y6)","v":0},{"$f":"-(('Project Data'!Z14)*'Project Data'!Z6)","v":0},{"$f":"-(('Project Data'!AA14)*'Project Data'!AA6)","v":0},{"$f":"-(('Project Data'!AB14)*'Project Data'!AB6)","v":0},{"$f":"-(('Project Data'!AC14)*'Project Data'!AC6)","v":0},{"$f":"-(('Project Data'!AD14)*'Project Data'!AD6)","v":0},{"$f":"-(('Project Data'!AE14)*'Project Data'!AE6)","v":0},{"$f":"-(('Project Data'!AF14)*'Project Data'!AF6)","v":0},{"$f":"-(('Project Data'!AG14)*'Project Data'!AG6)","v":0},{"$f":"-(('Project Data'!AH14)*'Project Data'!AH6)","v":0},{"$f":"-(('Project Data'!AI14)*'Project Data'!AI6)","v":0},{"$f":"-(('Project Data'!AJ14)*'Project Data'!AJ6)","v":0},{"$f":"-(('Project Data'!AK14)*'Project Data'!AK6)","v":0}]
[null,"Total Benefits",108.39363804724138,{"$f":"SUM(D44:D48)","v":0},{"$f":"SUM(E44:E48)","v":0},0,0,0,0,0,{"$f":"SUM(K44:K48)","v":4552958.7686412763},5838732.0906833503,5637218.1289441986,5442748.7613485474,8271470.8911031075,5073937.7856301228,4899110.1386082275,4730354.6614706079,4567444.5272937091,6560810.6736461502,4258283.6302270629,4111609.3448902671,3969933.0134916273,3833056.9085225235,5001842.4368691798,3572940.8365503065,3449331.2804660061,3329782.4410167094,3214121.461945219,4029813.3671731604,14048136.898720011]
[null,"Total Costs",-75.668274074075796,{"$f":"SUM(D49:D50)","v":-6329734.9484821605},{"$f":"SUM(E49:E50)","v":0},{"$f":"SUM(F49:F50)","v":0},{"$f":"SUM(G49:G50)","v":0},{"$f":"SUM(H49:H50)","v":-15113277.222813772},-18996358.646429006,-22973019.296855092,-13166952.474839503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB49:AB50)","v":0},0,911068.51534374489,0]
[null,"Net Impacts",32.725363973165557,{"$f":"SUM(D44:D50)","v":-6329734.9484821605},{"$f":"SUM(E44:E50)","v":0},{"$f":"SUM(F44:F50)","v":0},0,-15113277.222813772,-18996358.646429006,-22973019.296855092,-8613993.7061982267,5838732.0906833503,5637218.1289441986,5442748.7613485474,8271470.8911031075,5073937.7856301228,4899110.1386082275,4730354.6614706079,4567444.5272937091,6560810.6736461502,4258283.6302270629,4111609.3448902671,3969933.0134916273,3833056.9085225235,5001842.4368691798,3572940.8365503065,3449331.2804660061,{"$f":"SUM(AB44:AB50)","v":3329782.4410167094},3214121.461945219,4940881.8825169057,14048136.898720011]
[null,"Cumulative Net Impacts",null,{"$f":"D53","v":-6329734.9484821605},{"$f":"E53","v":0},{"$f":"E54+F53","v":0},{"$f":"F54+G53","v":0},-15113277.222813772,-34109635.86924278,-57082655.166097872,-65696648.872296095,-59857916.781612746,{"$f":"L54+M53","v":-54220698.652668551},{"$f":"M54+N53","v":-48777949.891320005},{"$f":"N54+O53","v":-40506479.000216901},{"$f":"O54+P53","v":-35432541.214586779},{"$f":"P54+Q53","v":-30533431.075978551},-25803076.414507944,{"$f":"R54+S53","v":-21235631.887214236},{"$f":"S54+T53","v":-14674821.213568086},{"$f":"T54+U53","v":-10416537.583341023},{"$f":"U54+V53","v":-6304928.2384507563},{"$f":"V54+W53","v":-2334995.224959129},1498061.6835633945,{"$f":"X54+Y53","v":6499904.1204325743},{"$f":"Y54+Z53","v":10072844.956982881},{"$f":"Z54+AA53","v":13522176.237448886},{"$f":"AA54+AB53","v":16851958.678465597},{"$f":"AB54+AC53","v":20066080.140410818},{"$f":"AC54+AD53","v":25006962.022927724},{"$f":"AD54+AE53","v":39055098.921647735}]
[]
[null,"Results - 3% Discount Rate, in 2018$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2019},{"$f":"D57+1","v":2020},{"$f":"E57+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D58:AE58)/10^6","v":92.261462468119234},{"$f":"'Accident Cost Saving'!D107","v":0},{"$f":"'Accident Cost Saving'!E107","v":0},{"$f":"'Accident Cost Saving'!F107","v":0},{"$f":"'Accident Cost Saving'!G107","v":0},{"$f":"'Accident Cost Saving'!H107","v":0},{"$f":"'Accident Cost Saving'!I107","v":0},{"$f":"'Accident Cost Saving'!J107","v":0},{"$f":"'Accident Cost Saving'!K107","v":0},{"$f":"'Accident Cost Saving'!L107","v":5353125.0904874308},{"$f":"'Accident Cost Saving'!M107","v":5267546.4847165626},{"$f":"'Accident Cost Saving'!N107","v":5183335.9952594144},{"$f":"'Accident Cost Saving'!O107","v":5100471.7505018031},{"$f":"'Accident Cost Saving'!P107","v":5018932.2284836555},{"$f":"'Accident Cost Saving'!Q107","v":4938696.2513092486},{"$f":"'Accident Cost Saving'!R107","v":4859742.9796466939},{"$f":"'Accident Cost Saving'!S107","v":4782051.9073155057},{"$f":"'Accident Cost Saving'!T107","v":4705602.855960587},{"$f":"'Accident Cost Saving'!U107","v":4630375.9698113874},{"$f":"'Accident Cost Saving'!V107","v":4556351.7105248673},{"$f":"'Accident Cost Saving'!W107","v":4483510.8521109056},{"$f":"'Accident Cost Saving'!X107","v":4411834.475938784},{"$f":"'Accident Cost Saving'!Y107","v":4341303.9658235488},{"$f":"'Accident Cost Saving'!Z107","v":4271901.0031909524},{"$f":"'Accident Cost Saving'!AA107","v":4203607.5623195758},{"$f":"'Accident Cost Saving'!AB107","v":4136405.9056591601},{"$f":"'Accident Cost Saving'!AC107","v":4070278.5792236621},{"$f":"'Accident Cost Saving'!AD107","v":4005208.4080580389},{"$f":"'Accident Cost Saving'!AE107","v":3941178.4917774624}]
[null,"Travel Time Saving ",54.59397660058189,{"$f":"'Travel Time Savings'!D71","v":0},{"$f":"'Travel Time Savings'!E71","v":0},{"$f":"'Travel Time Savings'!F71","v":0},{"$f":"'Travel Time Savings'!G71","v":0},{"$f":"'Travel Time Savings'!H71","v":0},{"$f":"'Travel Time Savings'!I71","v":0},{"$f":"'Travel Time Savings'!J71","v":0},{"$f":"'Travel Time Savings'!K71","v":0},{"$f":"'Travel Time Savings'!L71","v":2006678.1044714742},{"$f":"'Travel Time Savings'!M71","v":2092944.9950471481},{"$f":"'Travel Time Savings'!N71","v":2177401.8942120313},{"$f":"'Travel Time Savings'!O71","v":2260077.5893955426},{"$f":"'Travel Time Savings'!P71","v":2341000.4415338687},{"$f":"'Travel Time Savings'!Q71","v":2420198.3912489503},{"$f":"'Travel Time Savings'!R71","v":2497698.964938635},{"$f":"'Travel Time Savings'!S71","v":2573529.2807791624},{"$f":"'Travel Time Savings'!T71","v":2647716.0546413474},{"$f":"'Travel Time Savings'!U71","v":2720285.6059216275},{"$f":"'Travel Time Savings'!V71","v":2791263.8632892203},{"$f":"'Travel Time Savings'!W71","v":2860676.3703506184},{"$f":"'Travel Time Savings'!X71","v":2928548.2912325514},{"$f":"'Travel Time Savings'!Y71","v":2994904.4160846476},{"$f":"'Travel Time Savings'!Z71","v":3059769.1665029302},{"$f":"'Travel Time Savings'!AA71","v":3123166.6008752263},{"$f":"'Travel Time Savings'!AB71","v":3185120.4196497146},{"$f":"'Travel Time Savings'!AC71","v":3245653.970527635},{"$f":"'Travel Time Savings'!AD71","v":3304790.2535812715},{"$f":"'Travel Time Savings'!AE71","v":3362551.926298291}]
[null,"Travel Time Saving - Douglas Interchange",16.138640853205136,{"$f":"'Travel Time Saving-Interchanges'!D39","v":0},{"$f":"'Travel Time Saving-Interchanges'!E39","v":0},{"$f":"'Travel Time Saving-Interchanges'!F39","v":0},{"$f":"'Travel Time Saving-Interchanges'!G39","v":0},{"$f":"'Travel Time Saving-Interchanges'!H39","v":0},{"$f":"'Travel Time Saving-Interchanges'!I39","v":0},{"$f":"'Travel Time Saving-Interchanges'!J39","v":0},{"$f":"'Travel Time Saving-Interchanges'!K39","v":0},{"$f":"'Travel Time Saving-Interchanges'!L39","v":559572.96757582505},{"$f":"'Travel Time Saving-Interchanges'!M39","v":582494.87987600279},{"$f":"'Travel Time Saving-Interchanges'!N39","v":606060.32642510149},{"$f":"'Travel Time Saving-Interchanges'!O39","v":630257.84853487136},{"$f":"'Travel Time Saving-Interchanges'!P39","v":655071.88588985708},{"$f":"'Travel Time Saving-Interchanges'!Q39","v":680482.29836837505},{"$f":"'Travel Time Saving-Interchanges'!R39","v":706463.84343924129},{"$f":"'Travel Time Saving-Interchanges'!S39","v":732985.60540473007},{"$f":"'Travel Time Saving-Interchanges'!T39","v":760010.37246469536},{"$f":"'Travel Time Saving-Interchanges'!U39","v":787493.95725860458},{"$f":"'Travel Time Saving-Interchanges'!V39","v":815384.45619989012},{"$f":"'Travel Time Saving-Interchanges'!W39","v":843621.44254851155},{"$f":"'Travel Time Saving-Interchanges'!X39","v":872135.08777122945},{"$f":"'Travel Time Saving-Interchanges'!Y39","v":900845.20531259652},{"$f":"'Travel Time Saving-Interchanges'!Z39","v":929660.2104408528},{"$f":"'Travel Time Saving-Interchanges'!AA39","v":958475.98933951708},{"$f":"'Travel Time Saving-Interchanges'!AB39","v":987174.67008469335},{"$f":"'Travel Time Saving-Interchanges'!AC39","v":1015623.287577603},{"$f":"'Travel Time Saving-Interchanges'!AD39","v":1043672.3338880239},{"$f":"'Travel Time Saving-Interchanges'!AE39","v":1071154.1848049152}]
[null,"Residual Value",30.923587101307522,{"$f":"'Residual Value'!D26","v":0},{"$f":"'Residual Value'!E26","v":0},{"$f":"'Residual Value'!F26","v":0},{"$f":"'Residual Value'!G26","v":0},{"$f":"'Residual Value'!H26","v":0},{"$f":"'Residual Value'!I26","v":0},{"$f":"'Residual Value'!J26","v":0},{"$f":"'Residual Value'!K26","v":0},{"$f":"'Residual Value'!L26","v":0},{"$f":"'Residual Value'!M26","v":0},{"$f":"'Residual Value'!N26","v":0},{"$f":"'Residual Value'!O26","v":0},{"$f":"'Residual Value'!P26","v":0},{"$f":"'Residual Value'!Q26","v":0},{"$f":"'Residual Value'!R26","v":0},{"$f":"'Residual Value'!S26","v":0},{"$f":"'Residual Value'!T26","v":0},{"$f":"'Residual Value'!U26","v":0},{"$f":"'Residual Value'!V26","v":0},{"$f":"'Residual Value'!W26","v":0},{"$f":"'Residual Value'!X26","v":0},{"$f":"'Residual Value'!Y26","v":0},{"$f":"'Residual Value'!Z26","v":0},{"$f":"'Residual Value'!AA26","v":0},{"$f":"'Residual Value'!AB26","v":0},{"$f":"'Residual Value'!AC26","v":0},{"$f":"'Residual Value'!AD26","v":0},{"$f":"'Residual Value'!AE26","v":30923587.101307523}]
[null,"Agency Cost Saving",19.881595782621602,{"$f":"'Project Data'!J24*'Project Data'!J7","v":0},{"$f":"'Project Data'!K24*'Project Data'!K7","v":0},{"$f":"'Project Data'!L24*'Project Data'!L7","v":0},{"$f":"'Project Data'!M24*'Project Data'!M7","v":0},{"$f":"'Project Data'!N24*'Project Data'!N7","v":0},{"$f":"'Project Data'!O24*'Project Data'!O7","v":0},{"$f":"'Project Data'!P24*'Project Data'!P7","v":0},{"$f":"'Project Data'!Q24*'Project Data'!Q7","v":5944558.2668174999},{"$f":"'Project Data'!R24*'Project Data'!R7","v":0},{"$f":"'Project Data'!S24*'Project Data'!S7","v":0},{"$f":"'Project Data'!T24*'Project Data'!T7","v":0},{"$f":"'Project Data'!U24*'Project Data'!U7","v":4586707.3643780788},{"$f":"'Project Data'!V24*'Project Data'!V7","v":0},{"$f":"'Project Data'!W24*'Project Data'!W7","v":0},{"$f":"'Project Data'!X24*'Project Data'!X7","v":0},{"$f":"'Project Data'!Y24*'Project Data'!Y7","v":0},{"$f":"'Project Data'!Z24*'Project Data'!Z7","v":3956534.0639120676},{"$f":"'Project Data'!AA24*'Project Data'!AA7","v":0},{"$f":"'Project Data'!AB24*'Project Data'!AB7","v":0},{"$f":"'Project Data'!AC24*'Project Data'!AC7","v":0},{"$f":"'Project Data'!AD24*'Project Data'!AD7","v":0},{"$f":"'Project Data'!AE24*'Project Data'!AE7","v":2895828.7605721308},{"$f":"'Project Data'!AF24*'Project Data'!AF7","v":0},{"$f":"'Project Data'!AG24*'Project Data'!AG7","v":0},{"$f":"'Project Data'!AH24*'Project Data'!AH7","v":0},{"$f":"'Project Data'!AI24*'Project Data'!AI7","v":0},{"$f":"'Project Data'!AJ24*'Project Data'!AJ7","v":2497967.3269418259},{"$f":"'Project Data'!AK24*'Project Data'!AK7","v":0}]
[null,"O&M Costs",3.2355394868502421,{"$f":"('Project Data'!J19)*'Project Data'!J7","v":0},{"$f":"('Project Data'!K19)*'Project Data'!K7","v":0},{"$f":"('Project Data'!L19)*'Project Data'!L7","v":0},{"$f":"('Project Data'!M19)*'Project Data'!M7","v":0},{"$f":"('Project Data'!N19)*'Project Data'!N7","v":0},{"$f":"('Project Data'!O19)*'Project Data'!O7","v":0},{"$f":"('Project Data'!P19)*'Project Data'!P7","v":0},{"$f":"('Project Data'!Q19)*'Project Data'!Q7","v":782178.71931809199},{"$f":"('Project Data'!R19)*'Project Data'!R7","v":0},{"$f":"('Project Data'!S19)*'Project Data'!S7","v":0},{"$f":"('Project Data'!T19)*'Project Data'!T7","v":0},{"$f":"('Project Data'!U19)*'Project Data'!U7","v":0},{"$f":"('Project Data'!V19)*'Project Data'!V7","v":0},{"$f":"('Project Data'!W19)*'Project Data'!W7","v":0},{"$f":"('Project Data'!X19)*'Project Data'!X7","v":0},{"$f":"('Project Data'!Y19)*'Project Data'!Y7","v":0},{"$f":"('Project Data'!Z19)*'Project Data'!Z7","v":0},{"$f":"('Project Data'!AA19)*'Project Data'!AA7","v":0},{"$f":"('Project Data'!AB19)*'Project Data'!AB7","v":0},{"$f":"('Project Data'!AC19)*'Project Data'!AC7","v":0},{"$f":"('Project Data'!AD19)*'Project Data'!AD7","v":0},{"$f":"('Project Data'!AE19)*'Project Data'!AE7","v":0},{"$f":"('Project Data'!AF19)*'Project Data'!AF7","v":0},{"$f":"('Project Data'!AG19)*'Project Data'!AG7","v":0},{"$f":"('Project Data'!AH19)*'Project Data'!AH7","v":0},{"$f":"('Project Data'!AI19)*'Project Data'!AI7","v":0},{"$f":"('Project Data'!AJ19)*'Project Data'!AJ7","v":2453360.7675321503},{"$f":"('Project Data'!AK19)*'Project Data'!AK7","v":0}]
[null,{"$f":"B50","v":"Capital Costs"},-93.272639967800018,{"$f":"-'Project Data'!J29","v":-5841586.2456203802},{"$f":"-(('Project Data'!K14)*'Project Data'!K7)","v":0},{"$f":"-(('Project Data'!L14)*'Project Data'!L7)","v":0},{"$f":"-(('Project Data'!M14)*'Project Data'!M7)","v":0},{"$f":"-(('Project Data'!N14)*'Project Data'!N7)","v":-17601304.677204773},{"$f":"-(('Project Data'!O14)*'Project Data'!O7)","v":-22982809.921488915},{"$f":"-(('Project Data'!P14)*'Project Data'!P7)","v":-28873364.619474929},{"$f":"-(('Project Data'!Q14)*'Project Data'!Q7)","v":-17973574.504011013},{"$f":"-(('Project Data'!R14)*'Project Data'!R7)","v":0},{"$f":"-(('Project Data'!S14)*'Project Data'!S7)","v":0},{"$f":"-(('Project Data'!T14)*'Project Data'!T7)","v":0},{"$f":"-(('Project Data'!U14)*'Project Data'!U7)","v":0},{"$f":"-(('Project Data'!V14)*'Project Data'!V7)","v":0},{"$f":"-(('Project Data'!W14)*'Project Data'!W7)","v":0},{"$f":"-(('Project Data'!X14)*'Project Data'!X7)","v":0},{"$f":"-(('Project Data'!Y14)*'Project Data'!Y7)","v":0},{"$f":"-(('Project Data'!Z14)*'Project Data'!Z7)","v":0},{"$f":"-(('Project Data'!AA14)*'Project Data'!AA7)","v":0},{"$f":"-(('Project Data'!AB14)*'Project Data'!AB7)","v":0},{"$f":"-(('Project Data'!AC14)*'Project Data'!AC7)","v":0},{"$f":"-(('Project Data'!AD14)*'Project Data'!AD7)","v":0},{"$f":"-(('Project Data'!AE14)*'Project Data'!AE7)","v":0},{"$f":"-(('Project Data'!AF14)*'Project Data'!AF7)","v":0},{"$f":"-(('Project Data'!AG14)*'Project Data'!AG7)","v":0},{"$f":"-(('Project Data'!AH14)*'Project Data'!AH7)","v":0},{"$f":"-(('Project Data'!AI14)*'Project Data'!AI7)","v":0},{"$f":"-(('Project Data'!AJ14)*'Project Data'!AJ7)","v":0},{"$f":"-(('Project Data'!AK14)*'Project Data'!AK7)","v":0}]
[null,"Total Benefits",213.79926280583538,{"$f":"SUM(D58:D62)","v":0},{"$f":"SUM(E58:E62)","v":0},0,0,0,0,0,5944558.2668174999,7919376.1625347296,7942986.3596397135,7966798.2158965468,12577514.552810296,8015004.5559073808,8039376.9409265732,8063905.7880245699,8088566.793499398,12069863.346978698,8138155.5329916198,8163000.0300139775,8187808.665010035,8212517.8549425649,11132882.347792923,8261330.3801347353,8285250.1525343191,8308700.9953935677,8331555.8373288997,10851638.32246916,39298471.70418819]
[null,"Total Costs",-90.037100480949775,{"$f":"SUM(D63:D64)","v":-5841586.2456203802},{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":0},{"$f":"SUM(G63:G64)","v":0},-17601304.677204773,-22982809.921488915,-28873364.619474929,-17191395.784692921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB63:AB64)","v":0},0,2453360.7675321503,0]
[null,"Net Impacts",123.76216232488564,{"$f":"SUM(D58:D64)","v":-5841586.2456203802},{"$f":"SUM(E58:E64)","v":0},{"$f":"SUM(F58:F64)","v":0},0,-17601304.677204773,-22982809.921488915,-28873364.619474929,-11246837.517875422,7919376.1625347296,7942986.3596397135,7966798.2158965468,12577514.552810296,8015004.5559073808,8039376.9409265732,8063905.7880245699,8088566.793499398,12069863.346978698,8138155.5329916198,8163000.0300139775,8187808.665010035,8212517.8549425649,11132882.347792923,8261330.3801347353,8285250.1525343191,{"$f":"SUM(AB58:AB64)","v":8308700.9953935677},8331555.8373288997,13304999.090001311,39298471.70418819]
[null,"Cumulative Net Impacts",null,{"$f":"D67","v":-5841586.2456203802},{"$f":"E67","v":0},{"$f":"E68+F67","v":0},{"$f":"F68+G67","v":0},-17601304.677204773,-40584114.598693684,-69457479.218168616,-80704316.736044034,-72784940.573509306,-64841954.213869594,-56875155.997973047,-44297641.445162751,-36282636.889255367,-28243259.948328793,-20179354.160304222,-12090787.366804823,-20924.019826125354,8117231.5131654944,16280231.543179471,24468040.208189506,32680558.06313207,43813440.410924993,52074770.791059732,60360020.943594053,{"$f":"AA68+AB67","v":68668721.938987628},{"$f":"AB68+AC67","v":77000277.776316524},{"$f":"AC68+AD67","v":90305276.866317838},{"$f":"AD68+AE67","v":129603748.57050604}]

{"sheet":"Report Tables","index":2,"n_rows":162,"n_cols":13,"rows_kept":162,"cut":false,"hidden":false,"merged":[[134,1,134,3],[150,2,150,3],[40,9,40,12],[41,1,41,2],[41,3,41,4],[41,5,41,6],[41,7,41,8],[41,9,41,10],[41,11,41,12],[40,5,40,8],[110,1,110,4],[110,5,110,8],[111,1,111,2],[111,3,111,4],[111,5,111,6],[111,7,111,8],[32,0,33,0],[36,0,37,0],[159,0,160,0],[159,2,160,2],[159,3,160,3],[157,0,158,0],[153,0,154,0],[153,1,154,1],[153,2,153,4],[155,0,156,0],[134,0,135,0],[159,4,160,4],[40,0,42,0],[40,1,40,4],[117,1,117,2],[117,3,117,4],[5,4,7,4],[18,1,18,3],[29,0,30,0],[29,2,30,2],[29,3,30,3],[29,4,30,4],[22,0,23,0],[22,1,22,3],[3,0,8,0],[3,1,8,1],[5,2,7,2],[5,3,7,3]]}
[]
["Table ES-1"]
["Current Status or Baseline & Problems to be Addressed","Changes to Baseline / Alternatives","Type of Impacts","Population Affected by Impacts","Economic Benefit/Impact","Summary of Results"]
["The stretch of I-40 from Industrial through Douglas Interchange to I-240 is now well beyond its design life and inadequate for the level of traffic it carries. During peak hours, multiple segments operate at LOS D. Conditions are forecasted to deteriorate to LOS F without improvements. Inadequate capacity and design also contribute to safety issues and a high accident rate. The Douglas Boulevard Interchange in particular is an outdated and dangerous design for the level of traffic it carries. The bridge structures within the Project area are approaching structural deficiency, are too narrow, or too low to allow for safe passage of trucks on the roadway beneath.  ","The Project addresses the various concerns with improvements that include mainline widening from 4 to 6 lanes, reconstruction of the Douglas Boulevard Interchange, correction, or reconstruction of substandard bridges, and addition of acceleration lanes at the Anderson Road Interchange.","Safety: reduction in number of crashes due to road widening and interchange improvements ","Auto Users, Truck Operators","Reductions in fatalities, injuries, and property losses, reduction in accident costs on highway segment.","$49.5 million in accident cost savings."]
[null,null,"Agency cost savings due to infrastructure renewal","Agency operating I-40; Oklahoma residents","Reduction in maintenance, rehabilitation and repair costs of road and bridges due to inadequate design. ","$12.7 million in maintenance cost savings."]
[null,null,"Congestion reduction – reduction in travel times","Auto Users, Truck Operators,","Travel time savings due to additional capacity with road widening on I-40 mainline and interchange improvements","$27.8 million in travel time savings on I-40 mainline"]
[]
[null,null,null,null,null,"$8.1 million in travel time savings due to interchange improvements"]
[null,null,"State of good repair","Agency operating I-40; Oklahoma residents","Residual value of investment","$11.1 million in residual value"]
[]
[]
["Table ES-2"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Benefits",{"$f":"Results!D19","v":377.68504618639247},{"$f":"Results!E19","v":108.39363804724138},{"$f":"Results!F19","v":213.79926280583538}]
["Total O&M Costs",{"$f":"Results!D20","v":6.2528775723753052},{"$f":"Results!E20","v":1.5101420375333863},{"$f":"Results!F20","v":3.2355394868502421}]
["Total Costs",{"$f":"Results!D21","v":108.3308248729882},{"$f":"Results!E21","v":77.178416111609181},{"$f":"Results!F21","v":93.272639967800018}]
["Net Present Value",{"$f":"Results!D22","v":269.35422131340425},{"$f":"Results!E22","v":31.215221935632201},{"$f":"Results!F22","v":120.52662283803535}]
["Benefit / Cost Ratio",{"$f":"Results!D24","v":3.4286840246024202},{"$f":"Results!E24","v":1.3848884363620748},{"$f":"Results!F24","v":2.2575079186316254}]
["Internal Rate of Return (%)",{"$f":"Results!D26","v":0.10536455377264864}]
[]
[]
["Table 1"]
[null,"Over the Project Lifecycle"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
["Construction & Development Costs",{"$f":"Results!D21","v":108.3308248729882},{"$f":"Results!E21","v":77.178416111609181},{"$f":"Results!F21","v":93.272639967800018}]
["Operations and Maintenance",{"$f":"Results!D20","v":6.2528775723753052},{"$f":"Results!E20","v":1.5101420375333863},{"$f":"Results!F20","v":3.2355394868502421}]
["Total",{"$f":"SUM(B25:B26)","v":114.58370244536351},{"$f":"SUM(C25:C26)","v":78.688558149142565},{"$f":"SUM(D25:D26)","v":96.508179454650261}]
[]
["Table 2"]
["Project Requirements","Benefit or Impact","Description","Monetized","Qualitative"]
[null,"Categories"]
["Safety","Reduction in number of traffic crashes, fatalities and injuries","Reduction in property losses, injuries, and deaths due to improved interchange design, acceleration and deceleration lanes, additional travel lanes","Yes"]
["Infrastructure Condition","Agency costs savings - Reduction in highway maintenance costs","Reduction in the costs of maintenance and repair of road and bridges due to inadequate design and clearance issues for trucks using the Interstate","Yes"]
[null,"State of good repair","Renewal of infrastructure assets with outdated design that is also beyond its design life","Yes (residual value)","Yes"]
["Congestion reduction","Reduction in travel times ","Travel time savings for roadway users due additional capacity with road widening and interchange improvements.","Yes"]
["System reliability","More reliable/consistent travel times","Reduction in congestion typically also improves the reliability of travel times. Reliability will also improve as a result of reduction in the number of accidents and corresponding non-recurrent delays.",null,"Yes"]
["Freight movements and economic vitality","Travel time savings","Travel time savings for truck operators due additional capacity with road widening. (Also captured under congestion reduction).","Yes "]
[null,"More reliable/consistent travel times","Improvement in reliability of travel times (Also captured under system reliability) ",null,"Yes"]
[]
["Table 3 "]
["TIME","Industrial to Douglas",null,null,null,"Douglas to Anderson",null,null,null,"Anderson to I-240"]
[null,2015,null,2045,null,2015,null,2045,null,2015,null,2045]
[null,"EB","WB","EB","WB","EB","WB","EB","WB","EB","WB","EB","WB"]
[{"$f":"'Traffic Projection'!B8","v":"00:00"},{"$f":"'Traffic Projection'!C8","v":428.83599811104375},{"$f":"'Traffic Projection'!D8","v":519.10064076185984},{"$f":"'Traffic Projection'!E8","v":661.40997099102754},{"$f":"'Traffic Projection'!F8","v":801.48139439186434},{"$f":"'Traffic Projection'!G8","v":345.75457059974372},{"$f":"'Traffic Projection'!H8","v":423.7243548292281},{"$f":"'Traffic Projection'!I8","v":514.29062942724147},{"$f":"'Traffic Projection'!J8","v":630.22367879607316},{"$f":"'Traffic Projection'!K8","v":298.38696620117378},{"$f":"'Traffic Projection'!L8","v":367.38492739991773},{"$f":"'Traffic Projection'!M8","v":438.07798691223093},{"$f":"'Traffic Projection'!N8","v":539.34983246134857}]
[{"$f":"'Traffic Projection'!B9","v":"01:00"},{"$f":"'Traffic Projection'!C9","v":230.91169129056198},{"$f":"'Traffic Projection'!D9","v":291.26594556463459},{"$f":"'Traffic Projection'!E9","v":356.14383053363014},{"$f":"'Traffic Projection'!F9","v":449.70901181588397},{"$f":"'Traffic Projection'!G9","v":186.17553801524659},{"$f":"'Traffic Projection'!H9","v":237.75057315854448},{"$f":"'Traffic Projection'!I9","v":276.9257235377454},{"$f":"'Traffic Projection'!J9","v":353.61677737934286},{"$f":"'Traffic Projection'!K9","v":160.66990487755513},{"$f":"'Traffic Projection'!L9","v":206.13867497501619},{"$f":"'Traffic Projection'!M9","v":235.88814679889359},{"$f":"'Traffic Projection'!N9","v":302.62771148080657}]
[{"$f":"'Traffic Projection'!B10","v":"02:00"},{"$f":"'Traffic Projection'!C10","v":94.463873709775356},{"$f":"'Traffic Projection'!D10","v":47.897066603962124},{"$f":"'Traffic Projection'!E10","v":145.69520340012141},{"$f":"'Traffic Projection'!F10","v":73.952148609723125},{"$f":"'Traffic Projection'!G10","v":76.162720097146334},{"$f":"'Traffic Projection'!H10","v":39.096760919405085},{"$f":"'Traffic Projection'!I10","v":113.28779599271404},{"$f":"'Traffic Projection'!J10","v":58.150314502380816},{"$f":"'Traffic Projection'!K10","v":65.728597449908918},{"$f":"'Traffic Projection'!L10","v":33.89835988478044},{"$f":"'Traffic Projection'!M10","v":96.499696417729197},{"$f":"'Traffic Projection'!N10","v":49.765445887954854}]
[{"$f":"'Traffic Projection'!B11","v":"03:00"},{"$f":"'Traffic Projection'!C11","v":88.466167442488057},{"$f":"'Traffic Projection'!D11","v":71.198342249132907},{"$f":"'Traffic Projection'!E11","v":136.44471429535184},{"$f":"'Traffic Projection'!F11","v":109.92886955499385},{"$f":"'Traffic Projection'!G11","v":71.32699183701007},{"$f":"'Traffic Projection'!H11","v":58.116806772088651},{"$f":"'Traffic Projection'!I11","v":106.09492005666871},{"$f":"'Traffic Projection'!J11","v":86.439656692728263},{"$f":"'Traffic Projection'!K11","v":61.555353167375031},{"$f":"'Traffic Projection'!L11","v":50.389453882781737},{"$f":"'Traffic Projection'!M11","v":90.372731565809886},{"$f":"'Traffic Projection'!N11","v":73.975662806419393}]
[{"$f":"'Traffic Projection'!B12","v":"04:00"},{"$f":"'Traffic Projection'!C12","v":89.965594009309882},{"$f":"'Traffic Projection'!D12","v":142.39668449826578},{"$f":"'Traffic Projection'!E12","v":138.75733657154422},{"$f":"'Traffic Projection'!F12","v":219.85773910998768},{"$f":"'Traffic Projection'!G12","v":72.535923902044132},{"$f":"'Traffic Projection'!H12","v":116.2336135441773},{"$f":"'Traffic Projection'!I12","v":107.89313904068004},{"$f":"'Traffic Projection'!J12","v":172.8793133854565},{"$f":"'Traffic Projection'!K12","v":62.598664238008496},{"$f":"'Traffic Projection'!L12","v":100.77890776556346},{"$f":"'Traffic Projection'!M12","v":91.904472778789724},{"$f":"'Traffic Projection'!N12","v":147.95132561283876}]
[{"$f":"'Traffic Projection'!B13","v":"05:00"},{"$f":"'Traffic Projection'!C13","v":128.9506847466775},{"$f":"'Traffic Projection'!D13","v":424.60102286755614},{"$f":"'Traffic Projection'!E13","v":198.88551575254672},{"$f":"'Traffic Projection'!F13","v":655.57580389159966},{"$f":"'Traffic Projection'!G13","v":103.96815759292991},{"$f":"'Traffic Projection'!H13","v":346.58750220445592},{"$f":"'Traffic Projection'!I13","v":154.64683262497471},{"$f":"'Traffic Projection'!J13","v":515.49467991299753},{"$f":"'Traffic Projection'!K13","v":89.724752074478843},{"$f":"'Traffic Projection'!L13","v":300.50437951913466},{"$f":"'Traffic Projection'!M13","v":131.72974431626525},{"$f":"'Traffic Projection'!N13","v":441.16395273646464}]
[{"$f":"'Traffic Projection'!B14","v":"06:00"},{"$f":"'Traffic Projection'!C14","v":632.75801119881282},{"$f":"'Traffic Projection'!D14","v":1299.6933748750807},{"$f":"'Traffic Projection'!E14","v":975.92660055319459},{"$f":"'Traffic Projection'!F14","v":2006.7015460584332},{"$f":"'Traffic Projection'!G14","v":510.16933144437712},{"$f":"'Traffic Projection'!H14","v":1060.8958908941274},{"$f":"'Traffic Projection'!I14","v":758.84841125278308},{"$f":"'Traffic Projection'!J14","v":1577.9166421727123},{"$f":"'Traffic Projection'!K14","v":440.27727180732649},{"$f":"'Traffic Projection'!L14","v":919.83657633296127},{"$f":"'Traffic Projection'!M14","v":646.39479187748771},{"$f":"'Traffic Projection'!N14","v":1350.3920992299104}]
[{"$f":"'Traffic Projection'!B15","v":"07:00"},{"$f":"'Traffic Projection'!C15","v":1219.0337988261488},{"$f":"'Traffic Projection'!D15","v":2579.9690200458517},{"$f":"'Traffic Projection'!E15","v":1880.1619105444242},{"$f":"'Traffic Projection'!F15","v":3983.42249132914},{"$f":"'Traffic Projection'!G15","v":982.86176887269801},{"$f":"'Traffic Projection'!H15","v":2105.9417435776845},{"$f":"'Traffic Projection'!I15","v":1461.9520340012143},{"$f":"'Traffic Projection'!J15","v":3132.2588325201336},{"$f":"'Traffic Projection'!K15","v":848.21190042501519},{"$f":"'Traffic Projection'!L15","v":1825.9305743342541},{"$f":"'Traffic Projection'!M15","v":1245.3056061526006},{"$f":"'Traffic Projection'!N15","v":2680.6090176944326}]
[{"$f":"'Traffic Projection'!B16","v":"08:00"},{"$f":"'Traffic Projection'!C16","v":1592},{"$f":"'Traffic Projection'!D16","v":3227},{"$f":"'Traffic Projection'!E16","v":2730},{"$f":"'Traffic Projection'!F16","v":5095},{"$f":"'Traffic Projection'!G16","v":1070},{"$f":"'Traffic Projection'!H16","v":3035},{"$f":"'Traffic Projection'!I16","v":1730},{"$f":"'Traffic Projection'!J16","v":4575},{"$f":"'Traffic Projection'!K16","v":935},{"$f":"'Traffic Projection'!L16","v":2410},{"$f":"'Traffic Projection'!M16","v":1510},{"$f":"'Traffic Projection'!N16","v":3565}]
[{"$f":"'Traffic Projection'!B17","v":"09:00"},{"$f":"'Traffic Projection'!C17","v":1060.0945827430346},{"$f":"'Traffic Projection'!D17","v":1667.3357239433305},{"$f":"'Traffic Projection'!E17","v":1635.0239492680296},{"$f":"'Traffic Projection'!F17","v":2574.334254306038},{"$f":"'Traffic Projection'!G17","v":854.71496997908673},{"$f":"'Traffic Projection'!H17","v":1360.9899476809126},{"$f":"'Traffic Projection'!I17","v":1271.3408216960131},{"$f":"'Traffic Projection'!J17","v":2024.2595967315269},{"$f":"'Traffic Projection'!K17","v":737.62092693786678},{"$f":"'Traffic Projection'!L17","v":1180.0293927458706},{"$f":"'Traffic Projection'!M17","v":1082.9410375767388},{"$f":"'Traffic Projection'!N17","v":1732.3755217212395}]
[{"$f":"'Traffic Projection'!B18","v":"10:00"},{"$f":"'Traffic Projection'!C18","v":1001.6169466369831},{"$f":"'Traffic Projection'!D18","v":1277.6866145435304},{"$f":"'Traffic Projection'!E18","v":1544.8316804965257},{"$f":"'Traffic Projection'!F18","v":1972.7235318323442},{"$f":"'Traffic Projection'!G18","v":807.56661944275788},{"$f":"'Traffic Projection'!H18","v":1042.9325142554819},{"$f":"'Traffic Projection'!I18","v":1201.2102813195709},{"$f":"'Traffic Projection'!J18","v":1551.1989301040508},{"$f":"'Traffic Projection'!K18","v":696.93179518316128},{"$f":"'Traffic Projection'!L18","v":904.26165422373765},{"$f":"'Traffic Projection'!M18","v":1023.2031302705253},{"$f":"'Traffic Projection'!N18","v":1327.5268943624715}]
[{"$f":"'Traffic Projection'!B19","v":"11:00"},{"$f":"'Traffic Projection'!C19","v":1036.1037576738854},{"$f":"'Traffic Projection'!D19","v":1368.302686496972},{"$f":"'Traffic Projection'!E19","v":1598.021992848951},{"$f":"'Traffic Projection'!F19","v":2112.6330021750632},{"$f":"'Traffic Projection'!G19","v":835.3720569385415},{"$f":"'Traffic Projection'!H19","v":1116.8993592381401},{"$f":"'Traffic Projection'!I19","v":1242.5693179518316},{"$f":"'Traffic Projection'!J19","v":1661.2130386220681},{"$f":"'Traffic Projection'!K19","v":720.92794980773112},{"$f":"'Traffic Projection'!L19","v":968.39368643818693},{"$f":"'Traffic Projection'!M19","v":1058.4331781690614},{"$f":"'Traffic Projection'!N19","v":1421.6777379342777}]
[{"$f":"'Traffic Projection'!B20","v":"12:00"},{"$f":"'Traffic Projection'!C20","v":1244.5240504621197},{"$f":"'Traffic Projection'!D20","v":1506.8158250543763},{"$f":"'Traffic Projection'!E20","v":1919.4764892396952},{"$f":"'Traffic Projection'!F20","v":2326.4946211275064},{"$f":"'Traffic Projection'!G20","v":1003.4136139782771},{"$f":"'Traffic Projection'!H20","v":1229.9629651402036},{"$f":"'Traffic Projection'!I20","v":1492.5217567294071},{"$f":"'Traffic Projection'!J20","v":1829.3774616424671},{"$f":"'Traffic Projection'!K20","v":865.94818862578416},{"$f":"'Traffic Projection'!L20","v":1066.424078537417},{"$f":"'Traffic Projection'!M20","v":1271.3452067732576},{"$f":"'Traffic Projection'!N20","v":1565.5940273940396}]
[{"$f":"'Traffic Projection'!B21","v":"13:00"},{"$f":"'Traffic Projection'!C21","v":1323.9936585036767},{"$f":"'Traffic Projection'!D21","v":1183.1869966492266},{"$f":"'Traffic Projection'!E21","v":2042.0454698778924},{"$f":"'Traffic Projection'!F21","v":1826.8179413320793},{"$f":"'Traffic Projection'!G21","v":1067.4870134250828},{"$f":"'Traffic Projection'!H21","v":965.79566163070933},{"$f":"'Traffic Projection'!I21","v":1587.8273628820075},{"$f":"'Traffic Projection'!J21","v":1436.4699312209746},{"$f":"'Traffic Projection'!K21","v":921.24367536935824},{"$f":"'Traffic Projection'!L21","v":837.38110634295447},{"$f":"'Traffic Projection'!M21","v":1352.5274910611884},{"$f":"'Traffic Projection'!N21","v":1229.3410146375873}]
[{"$f":"'Traffic Projection'!B22","v":"14:00"},{"$f":"'Traffic Projection'!C22","v":1458.9420495176414},{"$f":"'Traffic Projection'!D22","v":1209.0773029216384},{"$f":"'Traffic Projection'!E22","v":2250.1814747352082},{"$f":"'Traffic Projection'!F22","v":1866.7920757157135},{"$f":"'Traffic Projection'!G22","v":1176.2908992781488},{"$f":"'Traffic Projection'!H22","v":986.92904591146885},{"$f":"'Traffic Projection'!I22","v":1749.6670714430275},{"$f":"'Traffic Projection'!J22","v":1467.902533654694},{"$f":"'Traffic Projection'!K22","v":1015.1416717263709},{"$f":"'Traffic Projection'!L22","v":855.70454411851142},{"$f":"'Traffic Projection'!M22","v":1490.3842002293727},{"$f":"'Traffic Projection'!N22","v":1256.2412556581032}]
[{"$f":"'Traffic Projection'!B23","v":"15:00"},{"$f":"'Traffic Projection'!C23","v":2066.2098090804834},{"$f":"'Traffic Projection'!D23","v":1688.04796896126},{"$f":"'Traffic Projection'!E23","v":3186.7934965931322},{"$f":"'Traffic Projection'!F23","v":2606.313561812945},{"$f":"'Traffic Projection'!G23","v":1665.9083856169468},{"$f":"'Traffic Projection'!H23","v":1377.89665510552},{"$f":"'Traffic Projection'!I23","v":2477.9457599676184},{"$f":"'Traffic Projection'!J23","v":2049.4056786785022},{"$f":"'Traffic Projection'!K23","v":1437.6826553329286},{"$f":"'Traffic Projection'!L23","v":1194.6881429663158},{"$f":"'Traffic Projection'!M23","v":2110.7393914862037},{"$f":"'Traffic Projection'!N23","v":1753.8957145376521}]
[{"$f":"'Traffic Projection'!B24","v":"16:00"},{"$f":"'Traffic Projection'!C24","v":3222},{"$f":"'Traffic Projection'!D24","v":1792},{"$f":"'Traffic Projection'!E24","v":5280},{"$f":"'Traffic Projection'!F24","v":3195},{"$f":"'Traffic Projection'!G24","v":3140},{"$f":"'Traffic Projection'!H24","v":1120},{"$f":"'Traffic Projection'!I24","v":4935},{"$f":"'Traffic Projection'!J24","v":2010},{"$f":"'Traffic Projection'!K24","v":2580},{"$f":"'Traffic Projection'!L24","v":985},{"$f":"'Traffic Projection'!M24","v":4025},{"$f":"'Traffic Projection'!N24","v":1795}]
[{"$f":"'Traffic Projection'!B25","v":"17:00"},{"$f":"'Traffic Projection'!C25","v":2917.8840990352828},{"$f":"'Traffic Projection'!D25","v":1934.0058785491735},{"$f":"'Traffic Projection'!E25","v":4500.3629494704173},{"$f":"'Traffic Projection'!F25","v":2986.067838457469},{"$f":"'Traffic Projection'!G25","v":2352.5817985562976},{"$f":"'Traffic Projection'!H25","v":1578.663805772735},{"$f":"'Traffic Projection'!I25","v":3499.3341428860554},{"$f":"'Traffic Projection'!J25","v":2348.0154017988361},{"$f":"'Traffic Projection'!K25","v":2030.283343452742},{"$f":"'Traffic Projection'!L25","v":1368.7608018341075},{"$f":"'Traffic Projection'!M25","v":2980.7684004587459},{"$f":"'Traffic Projection'!N25","v":2009.4480042325554}]
[{"$f":"'Traffic Projection'!B26","v":"18:00"},{"$f":"'Traffic Projection'!C26","v":2465.0572758550902},{"$f":"'Traffic Projection'!D26","v":1526.2335547586849},{"$f":"'Traffic Projection'!E26","v":3801.9510220603111},{"$f":"'Traffic Projection'!F26","v":2356.4752219152315},{"$f":"'Traffic Projection'!G26","v":1987.484314916009},{"$f":"'Traffic Projection'!H26","v":1245.8130033507728},{"$f":"'Traffic Projection'!I26","v":2956.2720097146325},{"$f":"'Traffic Projection'!J26","v":1852.951913467756},{"$f":"'Traffic Projection'!K26","v":1715.2034001214327},{"$f":"'Traffic Projection'!L26","v":1080.1666568690846},{"$f":"'Traffic Projection'!M26","v":2518.182554138838},{"$f":"'Traffic Projection'!N26","v":1585.7692081594259}]
[{"$f":"'Traffic Projection'!B27","v":"19:00"},{"$f":"'Traffic Projection'!C27","v":1457.4426229508199},{"$f":"'Traffic Projection'!D27","v":1099.0435012638877},{"$f":"'Traffic Projection'!E27","v":2247.8688524590161},{"$f":"'Traffic Projection'!F27","v":1696.9020045852685},{"$f":"'Traffic Projection'!G27","v":1175.0819672131147},{"$f":"'Traffic Projection'!H27","v":897.11216271824105},{"$f":"'Traffic Projection'!I27","v":1747.8688524590164},{"$f":"'Traffic Projection'!J27","v":1334.3139733113867},{"$f":"'Traffic Projection'!K27","v":1014.0983606557375},{"$f":"'Traffic Projection'!L27","v":777.82993357239434},{"$f":"'Traffic Projection'!M27","v":1488.8524590163931},{"$f":"'Traffic Projection'!N27","v":1141.9152313209099}]
[{"$f":"'Traffic Projection'!B28","v":"20:00"},{"$f":"'Traffic Projection'!C28","v":1120.0716454159081},{"$f":"'Traffic Projection'!D28","v":758.58597378167053},{"$f":"'Traffic Projection'!E28","v":1727.5288403157256},{"$f":"'Traffic Projection'!F28","v":1171.2421374404801},{"$f":"'Traffic Projection'!G28","v":903.07225258044957},{"$f":"'Traffic Projection'!H28","v":619.2081594262537},{"$f":"'Traffic Projection'!I28","v":1343.2695810564664},{"$f":"'Traffic Projection'!J28","v":920.97525130797737},{"$f":"'Traffic Projection'!K28","v":779.35336976320582},{"$f":"'Traffic Projection'!L28","v":536.87672682381992},{"$f":"'Traffic Projection'!M28","v":1144.210686095932},{"$f":"'Traffic Projection'!N28","v":788.1770619011229}]
[{"$f":"'Traffic Projection'!B29","v":"21:00"},{"$f":"'Traffic Projection'!C29","v":937.14160426364447},{"$f":"'Traffic Projection'!D29","v":631.72347304685195},{"$f":"'Traffic Projection'!E29","v":1445.3889226202523},{"$f":"'Traffic Projection'!F29","v":975.36887896067265},{"$f":"'Traffic Projection'!G29","v":755.58254064629307},{"$f":"'Traffic Projection'!H29","v":515.65457645053198},{"$f":"'Traffic Projection'!I29","v":1123.8868650070835},{"$f":"'Traffic Projection'!J29","v":766.95549938275246},{"$f":"'Traffic Projection'!K29","v":652.06941914592187},{"$f":"'Traffic Projection'!L29","v":447.09188172359069},{"$f":"'Traffic Projection'!M29","v":957.33825811239285},{"$f":"'Traffic Projection'!N29","v":656.36588090059377}]
[{"$f":"'Traffic Projection'!B30","v":"22:00"},{"$f":"'Traffic Projection'!C30","v":694.23450043850789},{"$f":"'Traffic Projection'!D30","v":393.5326553406619},{"$f":"'Traffic Projection'!E30","v":1070.7441138770828},{"$f":"'Traffic Projection'!F30","v":607.60684263123869},{"$f":"'Traffic Projection'!G30","v":559.73554611077384},{"$f":"'Traffic Projection'!H30","v":321.22744106754453},{"$f":"'Traffic Projection'!I30","v":832.57538959724752},{"$f":"'Traffic Projection'!J30","v":477.77555699253429},{"$f":"'Traffic Projection'!K30","v":483.05302570329889},{"$f":"'Traffic Projection'!L30","v":278.51625418846629},{"$f":"'Traffic Projection'!M30","v":709.19618160966058},{"$f":"'Traffic Projection'!N30","v":408.88366351184533}]
[{"$f":"'Traffic Projection'!B31","v":"23:00"},{"$f":"'Traffic Projection'!C31","v":529.29757808810632},{"$f":"'Traffic Projection'!D31","v":401.29974722238546},{"$f":"'Traffic Projection'!E31","v":816.35566349591841},{"$f":"'Traffic Projection'!F31","v":619.59908294632896},{"$f":"'Traffic Projection'!G31","v":426.75301895702626},{"$f":"'Traffic Projection'!H31","v":327.56745635177242},{"$f":"'Traffic Projection'!I31","v":634.77130135600078},{"$f":"'Traffic Projection'!J31","v":487.20533772265014},{"$f":"'Traffic Projection'!K31","v":368.28880793361662},{"$f":"'Traffic Projection'!L31","v":284.01328552113347},{"$f":"'Traffic Projection'!M31","v":540.70464818187941},{"$f":"'Traffic Projection'!N31","v":416.95373581800015}]
[{"$f":"'Traffic Projection'!B32","v":"TOTAL"},{"$f":"'Traffic Projection'!C32","v":27040.000000000004},{"$f":"'Traffic Projection'!D32","v":27040},{"$f":"'Traffic Projection'!E32","v":42289.999999999993},{"$f":"'Traffic Projection'!F32","v":42290},{"$f":"'Traffic Projection'!G32","v":22130},{"$f":"'Traffic Projection'!H32","v":22130},{"$f":"'Traffic Projection'!I32","v":33320.000000000007},{"$f":"'Traffic Projection'!J32","v":33320},{"$f":"'Traffic Projection'!K32","v":18979.999999999996},{"$f":"'Traffic Projection'!L32","v":18980},{"$f":"'Traffic Projection'!M32","v":28239.999999999996},{"$f":"'Traffic Projection'!N32","v":28239.999999999996}]
[]
["Table 4 "]
["Accident Severity","I-40 Mainline","Douglas Boulevard Interchange","Anderson Interchange","Total"]
["Property Damage Only",368,338,168,874]
["Potential Injury",72,79,32,183]
["Non-incapacitating Injury",42,48,28,118]
["Serious Injury",27,8,13,48]
["Fatal",5,1,2,8]
["Grand Total",514,474,243,1231]
[]
["Table 5"]
["CMF ID#","Value","Applied to","Description of Improvement"]
[8336,{"$f":"Inputs!E80","v":0.74},"Mainlines","Adding additional 12-foot lane. Affects all accidents"]
[474,{"$f":"Inputs!E82","v":0.89},"Anderson Interchange","Extend acceleration lane by approximately 98 feet. Affects all accidents"]
[475,{"$f":"Inputs!E81","v":0.93},"Anderson Interchange","Extend deceleration lane by approximately 98 feet. Affects all accidents"]
[478,{"$f":"Inputs!E83","v":0.55000000000000004},"Douglas Interchange","Provide as straight ramp instead of a cloverleaf ramp. Affects all accidents."]
[]
["Table 6"]
["Data Item","Unit","Value","Source"]
[{"$f":"Inputs!B50","v":"   Cost of a Fatality"},{"$f":"Inputs!D50","v":"$/fatality"},{"$f":"Inputs!E50","v":9600000},{"$f":"Inputs!F50","v":"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."}]
[{"$f":"Inputs!B51","v":"   Cost of serious injury (MAIS 3)"},{"$f":"Inputs!D51","v":"$/serious Injury"},{"$f":"Inputs!E51","v":1008000},{"$f":"Inputs!F51","v":"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."}]
[{"$f":"Inputs!B52","v":"   Cost of non-incapacitating injury (MAIS 2)"},{"$f":"Inputs!D52","v":"$/non-incapacitating Injury"},{"$f":"Inputs!E52","v":451200},{"$f":"Inputs!F52","v":"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."}]
[{"$f":"Inputs!B53","v":"   Possible Injury (MAIS 1)"},{"$f":"Inputs!D53","v":"$/possible injury"},{"$f":"Inputs!E53","v":28800},{"$f":"Inputs!F53","v":"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."}]
[{"$f":"Inputs!B54","v":"   Cost of Property Damage Only (PDO)"},{"$f":"Inputs!D54","v":"$/PDO"},{"$f":"Inputs!E54","v":4400},{"$f":"Inputs!F54","v":"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."}]
[{"$f":"Inputs!B73","v":"Average number of victims per accident"}]
[{"$f":"Inputs!B74","v":"      Fatal Accident "},{"$f":"Inputs!D74","v":"Average number of victims/accident"},{"$f":"Inputs!E74","v":1},{"$f":"Inputs!F74","v":"Based on crash data at project location, 2009 - 2018"}]
[{"$f":"Inputs!B75","v":"      Serious Injury"},{"$f":"Inputs!D75","v":"Average number of victims/accident"},{"$f":"Inputs!E75","v":1.61},{"$f":"Inputs!F75","v":"Based on crash data at project location, 2009 - 2019"}]
[{"$f":"Inputs!B76","v":"      Non-Incapacitating Injury"},{"$f":"Inputs!D76","v":"Average number of victims/accident"},{"$f":"Inputs!E76","v":1.1499999999999999},{"$f":"Inputs!F76","v":"Based on crash data at project location, 2009 - 2020"}]
[{"$f":"Inputs!B77","v":"      Possible Injury"},{"$f":"Inputs!D77","v":"Average number of victims/accident"},{"$f":"Inputs!E77","v":1.1499999999999999},{"$f":"Inputs!F77","v":"Assumed the same as non-incapacitating injury"}]
[{"$f":"Inputs!B78","v":"      PDO"},{"$f":"Inputs!D78","v":"Average number of victims/accident"},{"$f":"Inputs!E78","v":2.0299999999999998},{"$f":"Inputs!F78","v":"California Department of Transportation, TASAS Unit, 2010 to 2013 average"}]
[]
[]
["Table 7"]
["Year","Maintenance & Rehabilitation Costs for I-40","Bridge Rehabilitation Costs","Bridge Damage Repair Costs","Total"]
[2026,{"$f":"'Project Costs'!C17","v":5500000},{"$f":"'Project Costs'!D17","v":2000000},{"$f":"'Project Costs'!E17","v":100000},{"$f":"'Project Costs'!F17","v":7600000}]
[2030,{"$f":"'Project Costs'!C20","v":5500000},{"$f":"'Project Costs'!D20","v":1000000},{"$f":"'Project Costs'!E20","v":100000},{"$f":"'Project Costs'!F20","v":6600000}]
[2035,{"$f":"'Project Costs'!C21","v":5500000},{"$f":"'Project Costs'!D21","v":1000000},{"$f":"'Project Costs'!E21","v":100000},{"$f":"'Project Costs'!F21","v":6600000}]
[2040,{"$f":"'Project Costs'!C22","v":5500000},null,{"$f":"'Project Costs'!E22","v":100000},{"$f":"'Project Costs'!F22","v":5600000}]
[2045,{"$f":"'Project Costs'!C24","v":5500000},null,{"$f":"'Project Costs'!E24","v":100000},{"$f":"'Project Costs'!F24","v":5600000}]
["Total",{"$f":"SUM(B103:B107)","v":27500000},{"$f":"SUM(C103:C107)","v":4000000},500000,32000000]
[]
["Table 8"]
[null,2015,null,null,null,2045]
[null,"Eastbound",null,"Westbound",null,"Eastbound",null,"Westbound"]
[null,"AM","PM","AM","PM","AM","PM","AM","PM"]
["No Build ",{"$f":"'Traffic Projection'!C164","v":64.5},{"$f":"'Traffic Projection'!G164","v":63.8},{"$f":"'Traffic Projection'!K164","v":64.3},{"$f":"'Traffic Projection'!M164","v":64.400000000000006},{"$f":"'Traffic Projection'!G164","v":63.8},{"$f":"'Traffic Projection'!I164","v":59.5},{"$f":"'Traffic Projection'!O164","v":28.9},{"$f":"'Traffic Projection'!Q164","v":62.4}]
["Build ",{"$f":"'Traffic Projection'!D164","v":66.8},{"$f":"'Traffic Projection'!F164","v":67.3},{"$f":"'Traffic Projection'!L164","v":69.2},{"$f":"'Traffic Projection'!N164","v":68.900000000000006},{"$f":"'Traffic Projection'!H164","v":66.7},{"$f":"'Traffic Projection'!J164","v":64.5},{"$f":"'Traffic Projection'!P164","v":66.8},{"$f":"'Traffic Projection'!R164","v":68.8}]
[]
["Table 9"]
[null,2015,null,2045]
[null,"AM","PM","AM","PM"]
["No Build ",95,159,1146,2630]
["Build ",84,125,919,2513]
[]
[]
[]
["Table 10"]
["Variable Name","Unit","Value","Source"]
["Value of Travel Time Savings",null,null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grant Programs, January 2020."]
["Auto ","$/h, per person",{"$f":"timevalue_auto","v":16.600000000000001},"Value of travel time for all purposes. I-40 is likely to carry commuters as well as users travelling on business."]
["Truck Drivers","$/h",{"$f":"timevalue_auto","v":16.600000000000001}]
["Average Vehicle Occupancy – Peak Period","persons/ vehicle",{"$f":"Avg_Veh_Occ","v":1.48},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grant Programs, January 2020."]
["Truck Share in Total Traffic","%",{"$f":"ShareTruck","v":0.13},"ODOT"]
[]
[]
["Table 11"]
["Benefit Categories","Over Project Lifecycle"]
[null,"Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate","Distribution"]
[{"$f":"Results!B7","v":"Reduction in Accident Costs "},{"$f":"Results!D7","v":154.56180014065956},{"$f":"Results!E7","v":49.499393561464089},{"$f":"Results!F7","v":92.261462468119234},{"$f":"C137/$C$142","v":0.45666327335457352}]
[{"$f":"Results!B8","v":"Travel Time Saving - Mainline"},{"$f":"Results!D8","v":95.274052599927856},{"$f":"Results!E8","v":27.76330928225687},{"$f":"Results!F8","v":54.59397660058189},{"$f":"C138/$C$142","v":0.25613412172914374}]
[{"$f":"Results!B9","v":"Travel Time Saving - Interchanges"},{"$f":"Results!D9","v":28.375572125493456},{"$f":"Results!E9","v":8.1278945021947901},{"$f":"Results!F9","v":16.138640853205136},{"$f":"C139/$C$142","v":7.4984977426926072E-2}]
[{"$f":"Results!B10","v":"Residual Value"},{"$f":"Results!D10","v":68.690224040925472},{"$f":"Results!E10","v":11.0543429848536},{"$f":"Results!F10","v":30.923587101307522},{"$f":"C140/$C$142","v":0.10198331916893284}]
[{"$f":"Results!B11","v":"Agency Cost Saving"},{"$f":"Results!D11","v":30.783397279386119},{"$f":"Results!E11","v":11.948697716472026},{"$f":"Results!F11","v":19.881595782621602},{"$f":"C141/$C$142","v":0.11023430832042379}]
["Total Benefits",{"$f":"SUM(B137:B141)","v":377.68504618639247},{"$f":"SUM(C137:C141)","v":108.39363804724138},{"$f":"SUM(D137:D141)","v":213.79926280583538}]
[]
["Table 12"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Discounted Benefits",{"$f":"Results!D19","v":377.68504618639247},{"$f":"Results!E19","v":108.39363804724138},{"$f":"Results!F19","v":213.79926280583538}]
["Total O&M Costs",{"$f":"Results!D20","v":6.2528775723753052},{"$f":"Results!E20","v":1.5101420375333863},{"$f":"Results!F20","v":3.2355394868502421}]
["Total Discounted Costs",{"$f":"Results!D21","v":108.3308248729882},{"$f":"Results!E21","v":77.178416111609181},{"$f":"Results!F21","v":93.272639967800018}]
["Net Present Value",{"$f":"Results!D22","v":269.35422131340425},{"$f":"Results!E22","v":31.215221935632201},{"$f":"Results!F22","v":120.52662283803535}]
["Benefit / Cost Ratio",{"$f":"Results!D24","v":3.4286840246024202},{"$f":"Results!E24","v":1.3848884363620748},{"$f":"Results!F24","v":2.2575079186316254}]
["Internal Rate of Return (%)",{"$f":"Results!D26","v":0.10536455377264864}]
[]
[]
["Parameters","Change in Parameter Value"]
[null,null,"New NPV","% Change in NPV","New B/C Ratio"]
["Value of Travel Time","Lower Bound of Range Recommended by US DOT (Auto $11.80 and Truck $23.58)",20.366872967458363,{"$f":"(C156-Results!$E$15)/Results!$E$15","v":-0.34753393682556005},1.2443264824540567]
[null,"Upper Bound of Range Recommended by US DOT (Auto $19.97 and Truck $35.42)",38.488824570089349,{"$f":"(C157-Results!$E$15)/Results!$E$15","v":0.23301460580532748},1.4791324361863087]
["Capital Cost Estimate ","25% Reduction",50.509825963534496,{"$f":"(C158-Results!$E$15)/Results!$E$15","v":0.61811522813097441},1.8465179151494331]
[null,"25% Increase",11.920617907729904,{"$f":"(C159-Results!$E$15)/Results!$E$15","v":-0.61811522813097441},1.1079107490896598]
["Crash Modification Factors","CMF reduction on mainline from 0.74 to 0.89",11.857224064137212,{"$f":"(C160-Results!$E$15)/Results!$E$15","v":-0.6201460912695872},1.1340670429364694]
[null,"CMF reduction on Douglas Interchange from 0.55 to 0.66"]
["Length of Analysis Period","Extension from 20 years to 30 years",{"$f":"Results!G15","v":50.86740583102295},{"$f":"(C162-Results!$E$15)/Results!$E$15","v":0.62957053247658523},{"$f":"Results!G24","v":1.6311050030237684}]

{"sheet":"Inputs","index":3,"n_rows":83,"n_cols":6,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[null,"Model Inputs"]
[]
[null,"Variable","Year","Unit","Value","Source / Assumptions"]
[null,"General Economic Inputs"]
[null,"   Real Discount Rate",null,"%",7.0000000000000007E-2,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020"]
[null,"   Real Discount Rate - Sensitivity",null,"%",0.03,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020"]
[null,"   Length of Analysis",null,"years",20,"Reasoned assumption"]
[null,"   End year of Analysis",null,"year",{"$f":"E7+(YEAR($E$18)-1)","v":2046},"Reasoned assumption"]
[null,"   Days/Year",null,"days",365,"Known"]
[null,"Animalization factor",null,"days",260,"Known - Weekdays per year"]
[null,"Number of seconds in hour",null,"seconds",3600,"Known"]
[null,"GDP Deflator 2020 to 2018",null,"Index",{"$f":"'Deflation Factors'!C95","v":1.0395213923132705},"Office of Management and Budget- Table 10.1 Gross Domestic Product and Deflators used in the historical Tables: 1940-2025."]
[null,"Inflation Factor 2015 to 2018",null,"Index",{"$f":"'Deflation Factors'!B132","v":1.0545},"US DOT BCA Guidance for Discretionary Grant Programs, January 2020"]
[null,"Inflation Factor 2016 to 2018",null,"Index",{"$f":"'Deflation Factors'!B133","v":1.0437000000000001},"US DOT BCA Guidance for Discretionary Grant Programs, January 2020"]
[null,"Inflation Factor 2016 to 2018",null,"Index",{"$f":"'Deflation Factors'!B134","v":1.0244},"US DOT BCA Guidance for Discretionary Grant Programs, January 2020"]
[null,"Project Inputs"]
[null,"Base Year",null,"year",2019,"Assumption"]
[null,"   First Year of Benefits from Widening I-40",null,"date","2027-01-01","ODOT Project Schedule; 2026 is last year of construction"]
[null,"Affected Segment Lengths"]
[null,"     West of Industrial",null,"miles",0.8,"Approximation from project scope"]
[null,"     Douglas to Anderson",null,"miles",3.7,"Approximation from project scope"]
[null,"Anderson to I-240",null,"miles",1.8,"Approximation from project scope"]
[null,"Traffic Inputs"]
[null,"West of Industrial "]
[null,"Current Traffic - With Turnpike",2015,"ADT",{"$f":"SUM('Traffic Projection'!C8:D31)","v":54079.999999999993},"Provided by Garver "]
[null,"Future Traffic - With Turnpike ",2045,"ADT",{"$f":"SUM('Traffic Projection'!E8:F31)","v":84580},"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E26/E25)^(1/(2045-2015))-1","v":1.5019455215772526E-2},"Calculated from above"]
[null,"Douglas to Anderson "]
[null,"Current Traffic - With Turnpike",2015,"ADT",{"$f":"SUM('Traffic Projection'!G8:H31)","v":44260.000000000007},"Provided by Garver "]
[null,"Future Traffic - With Turnpike ",2045,"ADT",{"$f":"SUM('Traffic Projection'!I8:J31)","v":66640.000000000015},"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E30/E29)^(1/(2045-2015))-1","v":1.3734248806402727E-2},"Calculated from above"]
[null,"Anderson to I-240"]
[null,"Current Traffic - With Turnpike",2015,"ADT",{"$f":"SUM('Traffic Projection'!K8:L31)","v":37960.000000000007},"Provided by Garver "]
[null,"Future Traffic - With Turnpike",2045,"ADT",{"$f":"SUM('Traffic Projection'!M8:N31)","v":56479.999999999993},"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E34/E33)^(1/(2045-2015))-1","v":1.3333225816734906E-2},"Calculated from above"]
[null,"Douglas Boulevard Interchange "]
[null,"Current Traffic",2015,"AADT",34400,"Provided by Garver "]
[null,"Future Traffic ",2045,"AADT",44160,"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E38/E37)^(1/(2045-2015))-1","v":8.3601806715674076E-3},"Calculated from above"]
[null,"Travel Time Inputs"]
[null,"   Value of Time"]
[null,"      Auto",null,"$/hr/per",16.600000000000001,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-3."]
[null,"      Truck",null,"$/hr/veh",29.5,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-3."]
[null,"   Average Vehicle Occupancy"]
[null,"      Auto",null,"per/veh",1.48,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-4."]
[null,"      Truck",null,"per/veh",1,"Reasoned Assumption"]
[null,"   Percentage of Truck Traffic",null,"%",0.13,"From previous Model"]
[null,"Vehicle Operating Costs Inputs"]
[null,"Safety Inputs"]
[null,"   Cost of a Fatality",null,"$/fatality",9600000,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."]
[null,"   Cost of serious injury (MAIS 3)",null,"$/serious Injury",1008000,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."]
[null,"   Cost of non-incapacitating injury (MAIS 2)",null,"$/non-incapacitating Injury",451200,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."]
[null,"   Possible Injury (MAIS 1)",null,"$/possible injury",28800,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."]
[null,"   Cost of Property Damage Only (PDO)",null,"$/PDO",4400,"US DOT BCA Guidance for Discretionary Grant Programs, January 2020; Table A-1."]
[null,"   Average number of accidents on the mainline of project location "]
[null,"      Fatal Accident ",null,"Average number of accidents/year",0.5,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      Serious Injury",null,"Average number of accidents/year",2.7,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      Non-Incapacitating Injury",null,"Average number of accidents/year",4.2,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      Possible Injury",null,"Average number of accidents/year",7.2,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      PDO",null,"Average number of accidents/year",36.799999999999997,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"   Average number of accidents on Anderson Interchange"]
[null,"      Fatal Accident ",null,"Average number of accidents/year",0.2,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2018"]
[null,"      Serious Injury",null,"Average number of accidents/year",1.3,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2019"]
[null,"      Non-Incapacitating Injury",null,"Average number of accidents/year",2.8,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2020"]
[null,"      Possible Injury",null,"Average number of accidents/year",3.2,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2021"]
[null,"      PDO",null,"Average number of accidents/year",16.8,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2022"]
[null,"   Average number of accidents on Douglas Interchange"]
[null,"      Fatal Accident ",null,"Average number of accidents/year",0.1,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2018"]
[null,"      Serious Injury",null,"Average number of accidents/year",0.8,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2019"]
[null,"      Non-Incapacitating Injury",null,"Average number of accidents/year",4.8,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2020"]
[null,"      Possible Injury",null,"Average number of accidents/year",7.9,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2021"]
[null,"      PDO",null,"Average number of accidents/year",33.799999999999997,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2022"]
[null,"Average number of victims per accident"]
[null,"      Fatal Accident ",null,"Average number of victims/accident",1,"Based on crash data at project location, 2009 - 2018"]
[null,"      Serious Injury",null,"Average number of victims/accident",1.61,"Based on crash data at project location, 2009 - 2019"]
[null,"      Non-Incapacitating Injury",null,"Average number of victims/accident",1.1499999999999999,"Based on crash data at project location, 2009 - 2020"]
[null,"      Possible Injury",null,"Average number of victims/accident",1.1499999999999999,"Assumed the same as non-incapacitating injury"]
[null,"      PDO",null,"Average number of victims/accident",2.0299999999999998,"California Department of Transportation, TASAS Unit, 2010 to 2013 average"]
[null,"   Crash Modification Factors"]
[null,"     Adding one 12-foot lane - All crash types",null,null,0.74,"CMF Clearinghouse, CMF ID 8336. CMFs determined to mirror installation feature."]
[null,"     Extend deceleration lane by approximately 100 ft. - All crash type",null,null,0.93,"CMF Clearinghouse, CMF ID 475. CMFs determined to mirror installation feature."]
[null,"     Extend acceleration lane by approximately 98ft - All crash type",null,null,0.89,"CMF Clearinghouse, CMF ID 474. CMFs determined to mirror installation feature."]
[null,"     Provide a straight ramp instead of a cloverleaf ramp - All crash type",null,null,0.55000000000000004,"CMF Clearinghouse, CMF ID 478. CMFs determined to mirror installation feature."]

{"sheet":"Accident Cost Saving","index":4,"n_rows":110,"n_cols":41,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Reduction in Accident Costs "]
[]
[null,"Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"Y4+1","v":2041},{"$f":"Z4+1","v":2042},{"$f":"AA4+1","v":2043},{"$f":"AB4+1","v":2044},{"$f":"AC4+1","v":2045},{"$f":"AD4+1","v":2046},{"$f":"AE4+1","v":2047},{"$f":"AF4+1","v":2048},{"$f":"AG4+1","v":2049},{"$f":"AH4+1","v":2050},{"$f":"AI4+1","v":2051},{"$f":"AJ4+1","v":2052},{"$f":"AK4+1","v":2053},{"$f":"AL4+1","v":2054},{"$f":"AM4+1","v":2055},2056]
["Benefits Index",null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Real_discount_rate)^(D4-$D$4)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,0.1405628153554111,0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2,{"$f":"1/(1+Real_discount_rate)^(AO4-$D$4)","v":8.1808838300143641E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(D4-$D$4)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AO4-$D$4)","v":0.33498293694823961}]
[]
["ADT Growth Rate",{"$f":"(AVERAGE(GrowthRate_Douglas_Anderson,GrowthRate_Anderson_I40))","v":1.3533737311568816E-2}]
[]
["No Build Case Alternative ","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D11+1","v":2020},{"$f":"E11+1","v":2021},{"$f":"F11+1","v":2022},{"$f":"G11+1","v":2023},{"$f":"H11+1","v":2024},{"$f":"I11+1","v":2025},{"$f":"J11+1","v":2026},{"$f":"K11+1","v":2027},{"$f":"L11+1","v":2028},{"$f":"M11+1","v":2029},{"$f":"N11+1","v":2030},{"$f":"O11+1","v":2031},{"$f":"P11+1","v":2032},{"$f":"Q11+1","v":2033},{"$f":"R11+1","v":2034},{"$f":"S11+1","v":2035},{"$f":"T11+1","v":2036},{"$f":"U11+1","v":2037},{"$f":"V11+1","v":2038},{"$f":"W11+1","v":2039},{"$f":"X11+1","v":2040},{"$f":"Y11+1","v":2041},{"$f":"Z11+1","v":2042},{"$f":"AA11+1","v":2043},{"$f":"AB11+1","v":2044},{"$f":"AC11+1","v":2045},{"$f":"AD11+1","v":2046},{"$f":"AE11+1","v":2047},{"$f":"AF11+1","v":2048},{"$f":"AG11+1","v":2049},{"$f":"AH11+1","v":2050},{"$f":"AI11+1","v":2051},{"$f":"AJ11+1","v":2052},{"$f":"AK11+1","v":2053},{"$f":"AL11+1","v":2054},{"$f":"AM11+1","v":2055},2056]
["Average Number of Accident on Mainline"]
["      Fatal Accident ","Average number of accident/year",null,{"$f":"Acc_Fatal_Mainlanes*(1+$B$9)","v":0.50676686865578446},{"$f":"D13*(1+$B$9)","v":0.51362531833437819},{"$f":"E13*(1+$B$9)","v":0.52057658846928667},{"$f":"F13*(1+$B$9)","v":0.52762193526818268},0.5347626319399239,0.54199996892464208,0.54933525412694673,{"$f":"J13*(1+$B$9)","v":0.5567698131522848},0.5643049895464991,0.57194214503862906,0.57968265978699707,0.5875279326286259,0.59547938133203093,0.60353844285343428,0.61170657359644598,0.61998524967526014,0.62837596718141264,0.63688024245414898,0.64549961235445175,0.65423563454277645,0.663089887760546,0.67206397211545499,0.68115950937063519,0.6903781432377345,0.69972153967396267,0.70919138718315666,0.71878939712092071,0.72851730400389625,0.73837686582321738,{"$f":"AF13*(1+$B$9)","v":0.74836986436220843},{"$f":"AG13*(1+$B$9)","v":0.75849810551838104},{"$f":"AH13*(1+$B$9)","v":0.76876341962978945},{"$f":"AI13*(1+$B$9)","v":0.77916766180580244},{"$f":"AJ13*(1+$B$9)","v":0.78971271226235151},{"$f":"AK13*(1+$B$9)","v":0.80040047666171676},{"$f":"AL13*(1+$B$9)","v":0.81123288645691094},{"$f":"AM13*(1+$B$9)","v":0.82221189924072458},0.83333949909949467]
["     Serious Injury","Average number of accident/year",null,{"$f":"Acc_IncapacitatingInj_Mailanes*(1+$B$9)","v":2.7365410907412362},{"$f":"D14*(1+$B$9)","v":2.7735767190056424},{"$f":"E14*(1+$B$9)","v":2.8111135777341478},2.8491584504481864,2.8877182124755891,2.9267998321930673,2.9664103722855124,3.0065569910223378,3.0472469435510954,3.0884875832085972,3.1302863628497848,3.1726508361945802,3.2155886591929672,3.259107591408545,3.3032154974208083,3.3479203482464048,3.393230222779628,3.4391533092524043,3.4856979067140395,3.532872426530993,3.5806853939069487,3.629145449423457,3.6782613506014297,3.7280419734837662,3.7784963142393986,3.8296334907890461,3.8814627444529717,3.9339934416210398,3.987235075445374,4.0411972675559253,4.0958897697992578,4.1513224660008632,4.2075053737513333,4.2644486462166986,4.3221625739732712,4.3806575868673203,4.4399442558999143,4.500033295137273]
["     Non-Incapacitating Injury","Average number of accident/year",null,{"$f":"Acc_NonIncapacitatingInj_mainlanes*(1+$B$9)","v":4.25684169670859},4.3144526740087779,{"$f":"E15*(1+$B$9)","v":4.3728433431420086},4.4320242562527357,4.492006108295362,4.5527997389669945,4.614416134666353,4.6768664304791931,4.7401619121905938,4.8043140183244857,4.8693343422107773,4.9352346340804596,5.0020268031890618,5.0697229199688492,5.1383352182101474,5.2078760972721865,5.2783581243238666,5.3497940366148518,5.4221967437773948,5.4955793301593223,5.5699550571885865,5.645337365769822,5.7217398787133353,5.7991764031969701,5.8776609332612875,5.9572076523385169,6.0378309358157347,6.1195453536327289,6.2023656729150263,6.2863068606425507,6.3713840863544009,6.4576127248902315,6.5450083591687411,6.6335867830037536,6.7233640039584222,6.814356246238054,6.9065799536220887,7.0000517924357579]
["     Possible Injury","Average number of accident/year",null,{"$f":"Acc_PossibleInj_Mainlanes*(1+$B$9)","v":7.2974429086432968},7.396204584015047,{"$f":"E16*(1+$B$9)","v":7.4963028739577284},7.5977558678618315,7.7005818999349049,7.8047995525148464,7.9104276594280334,8.0174853093929013,8.1259918494695871,8.2359668885562591,8.3474303009327588,8.4604022298522139,8.5749030911812465,8.6909535770894539,8.8085746597888228,8.927787595323748,9.0486139274123438,9.1710754913397459,9.2951944179041064,9.4209931374159819,9.5484943837518639,9.6777211984625531,9.8086969349371476,9.9414452626233789,10.075990171305065,10.212355975437458,10.350567318541259,10.490649177656106,10.632626867854331,10.776526046815802,10.922372719464686,11.070193242668967,11.220014330003554,11.371863056577862,11.525766863928721,11.681753564979518,11.839851349066434,12.000088787032723]
["     Property Damage Only (PDO)","Average number of accident/year",null,{"$f":"Acc_PDO_Mainlanes*(1+$B$9)","v":37.298041533065735},37.802823429410232,{"$f":"E17*(1+$B$9)","v":38.314436911339492},38.832974435738244,39.358529710778399,39.891197712853653,40.431074703743271,40.978258248008153,41.53284723062233,42.094941874843094,42.664643760322981,43.242055841466858,43.827282466037467,44.42042939401275,45.021603816698416,45.630914376099142,46.24847118455196,46.874385844625351,47.508771469287638,48.151742702348336,48.803415739176174,49.463908347697476,50.133339889678737,50.811831342297246,51.499505320003642,52.196486096680317,52.902899628099746,53.618873574686745,54.344537324588778,55.080022017058518,55.82546056615282,56.580987684752479,57.346739908907033,58.12285562250905,58.909475082302336,59.706740443228632,60.514795784117318,61.333787133722801]
[]
["Average Number of Accident on Anderson Interchange"]
["      Fatal Accident ","Average number of accident/year",null,{"$f":"Acc_Fatal_AndersonInt*(1+$B$9)","v":0.20270674746231379},{"$f":"D20*(1+$B$9)","v":0.20545012733375129},{"$f":"E20*(1+$B$9)","v":0.20823063538771466},{"$f":"F20*(1+$B$9)","v":0.21104877410727307},0.21390505277596955,0.2167999875698568,0.21973410165077864,0.22270792526091387,0.22572199581859961,0.22877685801545161,0.23187306391479884,0.23501117305145036,0.23819175253281236,0.24141537714137368,0.24468262943857838,0.24799409987010407,0.25135038687256506,0.25475209698165957,0.25819984494178067,0.26169425381711053,0.26523595510421838,0.26882558884618196,0.27246380374825402,0.27615125729509377,0.27988861586958502,0.2836765548732626,0.28751575884836822,0.29140692160155846,0.29535074632928693,{"$f":"AF20*(1+$B$9)","v":0.29934794574488333},{"$f":"AG20*(1+$B$9)","v":0.30339924220735237},{"$f":"AH20*(1+$B$9)","v":0.30750536785191573},{"$f":"AI20*(1+$B$9)","v":0.31166706472232092},{"$f":"AJ20*(1+$B$9)","v":0.31588508490494055},{"$f":"AK20*(1+$B$9)","v":0.32016019066468665},{"$f":"AL20*(1+$B$9)","v":0.32449315458276434},{"$f":"AM20*(1+$B$9)","v":0.32888475969628983},0.33333579963979787]
["     Serious Injury","Average number of accident/year",null,{"$f":"Acc_IncapacitatingInj_Anderson_Int*(1+$B$9)","v":1.3175938585050397},{"$f":"D21*(1+$B$9)","v":1.3354258276693836},{"$f":"E21*(1+$B$9)","v":1.3534991300201455},1.3718170316972753,1.3903828430438026,1.4091999192040698,1.4282716607300618,1.4476015141959409,1.4671929728208981,1.4870495771004359,1.5071749154461929,1.5275726248344277,1.5482463914632807,1.5691999514189292,1.5904370913507597,1.6119616491556767,1.6337775146716731,1.6558886303807874,1.6782989921215745,1.7010126498112188,1.7240337081774195,1.7473663275001827,1.7710147243636511,1.7949831724181096,1.819276003152303,1.8438976066762074,1.8688524325143938,1.8941449904101302,1.9197798511403652,1.9457616473417418,1.9720950743477905,1.9987848910374526,2.0258359206950862,2.0532530518821139,2.0810412393204638,2.109205504787969,2.1377509380258846,2.166682697658687]
["     Non-Incapacitating Injury","Average number of accident/year",null,{"$f":"Acc_NonIncapacitatingInj_AndersonInt*(1+$B$9)","v":2.8378944644723929},2.8763017826725177,{"$f":"E22*(1+$B$9)","v":2.915228895428005},2.954682837501823,2.9946707388635736,3.0351998259779953,3.0762774231109011,3.1179109536527942,3.1601079414603945,3.2028760122163225,3.2462228948071834,3.2901564227203046,3.3346845354593726,3.3798152799792311,3.4255568121400968,3.4719173981814562,3.5189054162159099,3.5665293577432333,3.614797829184929,3.6637195534395475,3.7133033714590571,3.7635582438465471,3.8144932524755562,3.8661176021313124,3.9184406221741903,3.9714717682256766,4.0252206238771553,4.0796969024218184,4.1349104486100163,4.1908712404283657,4.2475893909029319,4.3050751499268189,4.3633389061124914,4.4223911886691667,4.4822426693056121,4.5429041641587,4.6043866357480567,4.6667011949571693]
["     Possible Injury","Average number of accident/year",null,{"$f":"Acc_PossibleInj_AndersonInt*(1+$B$9)","v":3.2433079593970207},3.2872020373400206,{"$f":"E23*(1+$B$9)","v":3.3316901662034346},3.3767803857163692,3.4224808444155128,3.4687998011177088,3.5157456264124582,3.563326804174622,3.6115519330975938,3.6604297282472258,3.7099690226367814,3.7601787688232058,3.8110680405249977,3.8626460342619788,3.9149220710172541,3.9679055979216651,4.0216061899610409,4.0760335517065531,4.1311975190684906,4.1871080610737685,4.2437752816674941,4.3012094215389114,4.3594208599720643,4.4184201167215003,4.4782178539133604,4.5388248779722016,4.6002521415738915,4.6625107456249353,4.7256119412685909,4.7895671319181332,4.8543878753176379,4.9200858856306517,4.9866730355571347,5.0541613584790488,5.1225630506349864,5.1918904733242295,5.2621561551406373,5.3333727942367659]
["     Property Damage Only (PDO)","Average number of accident/year",null,{"$f":"Acc_PDO_AndersonInt*(1+$B$9)","v":17.02736678683436},17.257810696035111,{"$f":"E24*(1+$B$9)","v":17.491373372568034},17.728097025010943,17.968024433181448,18.211198955867978,18.457664538665412,18.707465721916773,18.960647648762375,19.217256073297943,19.477337368843109,19.740938536321838,20.008107212756247,20.278891679875397,20.55334087284059,20.831504389088746,21.113432497295467,21.399176146459407,21.688786975109579,21.982317320637289,22.279820228754346,22.581349463079288,22.886959514853341,23.196705612787881,23.51064373304515,23.828830609354068,24.151323743262939,24.478181414530916,24.809462691660105,25.145227442570203,25.485536345417604,25.830450899560926,26.180033436674965,26.534347132015014,26.893456015833689,27.257424984952216,27.626319814488355,28.000207169743032]
[]
["Average Number of Accident on Douglas Interchange"]
["     Fatal Accident ","Average number of accident/year",null,{"$f":"Acc_Fatal_DouglasInt*(1+$B$9)","v":0.1013533737311569},{"$f":"D27*(1+$B$9)","v":0.10272506366687564},{"$f":"E27*(1+$B$9)","v":0.10411531769385733},{"$f":"F27*(1+$B$9)","v":0.10552438705363654},0.10695252638798478,0.1083999937849284,0.10986705082538932,0.11135396263045694,0.11286099790929981,0.11438842900772581,0.11593653195739942,0.11750558652572518,0.11909587626640618,0.12070768857068684,0.12234131471928919,0.12399704993505203,0.12567519343628253,0.12737604849082979,0.12909992247089033,0.13084712690855527,0.13261797755210919,0.13441279442309098,0.13623190187412701,0.13807562864754688,0.13994430793479251,0.1418382774366313,0.14375787942418411,0.14570346080077923,0.14767537316464346,{"$f":"AF27*(1+$B$9)","v":0.14967397287244166},{"$f":"AG27*(1+$B$9)","v":0.15169962110367619},{"$f":"AH27*(1+$B$9)","v":0.15375268392595787},{"$f":"AI27*(1+$B$9)","v":0.15583353236116046},{"$f":"AJ27*(1+$B$9)","v":0.15794254245247027},{"$f":"AK27*(1+$B$9)","v":0.16008009533234333},{"$f":"AL27*(1+$B$9)","v":0.16224657729138217},{"$f":"AM27*(1+$B$9)","v":0.16444237984814492},0.16666789981989893]
["     Serious Injury","Average number of accident/year",null,{"$f":"Acc_IncapacitatingInj_DouglasInt*(1+$B$9)","v":0.81082698984925516},{"$f":"D28*(1+$B$9)","v":0.82180050933500515},{"$f":"E28*(1+$B$9)","v":0.83292254155085865},0.8441950964290923,0.8556202111038782,0.8671999502794272,0.87893640660311456,0.8908317010436555,0.90288798327439845,0.91510743206180645,0.92749225565919535,0.94004469220580145,0.95276701013124943,0.96566150856549471,0.97873051775431352,0.99197639948041627,1.0054015474902602,1.0190083879266383,1.0327993797671227,1.0467770152684421,1.0609438204168735,1.0753023553847278,1.0898552149930161,1.1046050291803751,1.1195544634783401,1.1347062194930504,1.1500630353934729,1.1656276864062338,1.1814029853171477,1.1973917829795333,1.2135969688294095,1.2300214714076629,1.2466682588892837,1.2635403396197622,1.2806407626587466,1.2979726183310574,1.3155390387851593,1.3333431985591915]
["     Non-Incapacitating Injury","Average number of accident/year",null,{"$f":"Acc_NonIncapacitatingInj_DouglasInt*(1+$B$9)","v":4.8649619390955303},4.9308030560100304,{"$f":"E29*(1+$B$9)","v":4.9975352493051517},5.0651705785745538,5.1337212666232697,5.2031997016765636,5.273618439618688,5.344990206261933,5.4173278996463905,5.4906445923708382,5.5649535339551717,5.6402681532348078,5.7166020607874959,5.7939690513929678,5.8723831065258807,5.9518583968824972,6.0324092849415605,6.1140503275598288,6.1967962786027355,6.2806620916106528,6.3656629225012402,6.4518141323083658,6.5391312899580951,6.6276301750822491,6.7173267808700396,6.8082373169583015,6.9003782123608364,6.9937661184374011,7.0884179119028836,7.1843506978771972,7.2815818129764542,7.380128828445975,7.4800095533356998,7.581242037718571,7.6838445759524774,7.787835709986342,7.8932342327109533,8.0000591913551471]
["     Possible Injury","Average number of accident/year",null,{"$f":"Acc_PossibleInj_DouglasInt*(1+$B$9)","v":8.0069165247613956},8.1152800296831771,{"$f":"E30*(1+$B$9)","v":8.2251100978147313},8.3364265772372885,8.4492495846507989,8.5635995090093449,8.679497015205758,8.7969630478060985,8.9160188348346843,9.0366858916103379,9.1589860246345527,9.2829413355322874,9.4085742250460864,9.5359073970842587,9.6649638628238446,9.7957669448691096,9.9283402814663191,10.062707830775553,10.198893875200337,10.336923025775867,10.476820226616626,10.618610759424188,10.762320248056033,10.907974663156203,11.055600326848609,11.205223917493873,11.356872474510544,11.510573403261557,11.666354480006831,11.824243856922889,11.984270067190415,12.146462030150669,12.310849056531675,12.47746085374515,12.646327531255121,12.817479606019189,12.990948008003445,13.166764085772012]
["     Property Damage Only (PDO)","Average number of accident/year",null,{"$f":"Acc_PDO_DouglasInt*(1+$B$9)","v":34.257440321131028},34.721071519403964,{"$f":"E31*(1+$B$9)","v":35.190977380523776},35.667242824129147,36.149953919138852,36.639197899305799,37.135063178981589,37.637639369094444,38.147017293343332,38.663289004611315,39.186547801600994,39.716888245695102,40.254406178045279,40.799198736892144,41.351364375119736,41.911002878047576,42.478215381463478,43.053104389900454,43.635773795160922,44.226328895091676,44.824876412612895,45.431524515004739,46.046382833454913,46.66956248287083,47.301176081959859,47.941337773581374,48.590163245374221,49.247769750663366,49.914276129649473,50.589802830885262,51.274471933042527,51.968407166973741,52.671733938072222,53.384579348934942,54.107072222332036,54.839343124487165,55.581524388672968,56.333750139125826]
[]
["Annual Cost of Collision on Mainline"]
["     Fatal Accident ","$/year",null,{"$f":"D13*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":4864961.9390955307},4930803.0560100302,4997535.2493051523,5065170.5785745541,5133721.2666232698,5203199.7016765643,5273618.439618689,5344990.2062619338,5417327.8996463912,5490644.5923708389,5564953.5339551717,5640268.1532348087,5716602.0607874971,5793969.0513929687,5872383.1065258812,5951858.3968824977,6032409.2849415615,6114050.3275598306,6196796.278602737,6280662.0916106543,6365662.9225012418,6451814.1323083676,6539131.289958098,6627630.1750822514,6717326.7808700418,6808237.3169583036,6900378.2123608384,6993766.1184374038,7088417.9119028868,7184350.6978772013,7281581.8129764581,7380128.8284459785,7480009.553335703,7581242.0377185745,7683844.5759524805,7787835.7099863449,7893234.2327109557,{"$f":"AO13*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":8000059.1913551493}]
["     Serious Injury","$/year",null,{"$f":"D14*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":4441077.8053421378},4501182.1857398767,4562100.0030331938,4623842.266063353,4686420.1326623848,4749844.9116694853,4814128.0649747122,4879281.2095903317,4945316.1197502017,5012244.7290375689,5080079.1325416593,5148831.5890434599,5218514.5232310826,5289140.5279450994,5360722.3664542818,5433272.9747621259,5506805.4639446028,5581333.1225195425,5656869.4188480806,5733428.0035686186,5811022.7120637093,5889667.5669603404,5969376.7806640491,6050164.7579273349,6132046.0984528353,6215035.5995317269,6299148.2587178387,6384399.2765379539,6470804.0592387896,6558378.2215711605,6647137.589611819,6737098.2036234811,6828276.3209535647,6920688.418972156,7014351.1980497427,7109281.5845752377,7205496.7340148529,{"$f":"AO14*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":7303014.0340123782}]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D15*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2208790.0195881529},2238683.2034896747,2268980.9538895255,2299688.7460844191,2330812.1294722972,2362356.7285551941,2394328.2439556774,2426732.4534470434,2459575.2129974551,2492862.4578282088,2526600.203486328,2560794.5469316687,2595451.66763874,2630577.8287134361,2666179.3780248808,2702262.749352592,2738834.4635491678,2775901.1297187144,2813469.4464112143,2851546.202833069,2890138.2800740134,2929252.652350645,2968896.3882667753,3009076.6520908438,3049800.705050617,3091075.9066454093,3132909.7159760683,3175309.6930929502,3218283.5003621485,3261838.9038502066,3305983.7747275713,3350726.0906910431,3396073.9374054759,3442035.5099649876,3488619.1143739456,3535833.1690480011,3583686.2063354291,{"$f":"AO15*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":3632186.8740590657}]
["     Possible Injury","$/year",null,{"$f":"D16*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":241691.30913426596},244962.29582257831,248277.55118547997,251637.67434358381,255043.27252584405,258494.96117929171,261993.36408025646,265539.11344709288,269132.8500544327,272775.22334898327,276466.89156689291,280208.52185270534,284000.7903799229,287844.38247320271,291739.99273220584,295688.32515712251,299690.0932758968,303746.02027317235,307856.83912098396,312023.29271121731,316246.1339898617,320526.12609307974,324864.04248511826,329260.66709808633,333716.79447362374,338233.22990648862,342810.7895900865,347450.30076397018,352152.60186333541,356918.54267053929,361748.98446867039,366644.80019719613,371606.87460971769,376636.10443385871,381733.39853331924,386899.67807212158,392135.87668108026,{"$f":"AO16*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":397442.94062652375}]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D17*number_of_victims_accident_PDO*AccidentCost_PDO","v":333146.10697334312},337654.81887149217,342224.55049208429,346856.12766001391,351550.38737667265,356308.17797120882,361130.35925383482,366017.8026712088,370971.39146391861,375992.02082609851,381080.59806720488,386238.04277598194,391465.28698664665,396763.27534732182,402132.9652907502,407575.32720731752,413091.34462041804,418682.0143641936,424348.34676367708,430091.36581737531,435912.10938232153,441811.62936163385,447790.99189461046,453851.27754939895,459993.58151827252,466219.01381554856,472528.6994781869,478923.77876910195,485405.40738322691,491974.75665636663,498633.01377687696,505381.38200020907,512221.0808663576,519153.34642025077,526179.43143512437,533300.60563891812,540518.15594373585,{"$f":"AO17*number_of_victims_accident_PDO*AccidentCost_PDO","v":547833.38667841197}]
[]
["Annual Cost of Collision on Anderson Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D20*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":1945984.7756382124},1972321.2224040125,1999014.0997220608,2026068.2314298216,2053488.5066493077,2081279.8806706253,2109447.3758474751,2137996.082504773,2166931.1598585565,2196257.8369483356,2225981.4135820689,2256107.2612939235,2286640.8243149985,2317587.6205571871,2348953.2426103526,2380743.358752999,2412963.7139766244,2445620.1310239318,2478718.5114410943,2512264.8366442611,2546265.1690004966,2580725.652923347,2615652.5159832384,2651052.0700329002,2686930.7123480164,2723294.926783321,2760151.284944335,2797506.4473749613,2835367.1647611544,2873740.2791508799,2912632.7251905827,2952051.5313783912,2992003.821334281,3032496.8150874292,3073537.830380992,3115134.2839945378,3157293.6930843825,{"$f":"AO20*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":3200023.6765420595}]
["     Serious Injury","$/year",null,{"$f":"D21*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":2138296.721090659},2167235.8672080892,2196566.6681270939,2226294.4244008744,2256424.5083189262,2286962.364877901,2317913.5127656031,2349283.5453583086,2381078.1317315791,2413303.0176847558,2445964.0267793178,2479067.0613912963,2512618.1037779292,2546623.217158752,2581088.5468113208,2616020.3211817648,2651424.8530103648,2687308.5404723724,2723677.8683342612,2760539.4091256312,2797899.8243269706,2835765.8655734966,2874144.3758752821,2913042.2908539018,2952466.6399958096,2992424.5479226839,3032923.2356789596,3073970.0220367922,3115572.3248186759,3157737.6622379664,3200473.6542575425,3243788.0239668614,3287688.5989776417,3332183.3128384454,3377280.2064683945,3422987.4296102994,3469313.2423034478,{"$f":"AO21*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":3516266.0163763301}]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D22*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":1472526.6797254351},1492455.4689931159,1512653.969259683,1533125.8307229457,1553874.752981531,1574904.485703462,1596218.8293037843,1617821.6356313617,1639716.8086649694,1661908.3052188053,1684400.1356575512,1707196.3646211114,1730301.111759159,1753718.5524756233,1777452.9186832535,1801508.4995683937,1825889.642366111,1850600.7531458088,1875646.2976074757,1901030.8018887122,1926758.8533826754,1952835.1015670961,1979264.2588445165,2006051.1013938952,2033200.4700337437,2060717.2710969388,2088606.4773173782,2116873.1287286333,2145522.3335747649,2174559.2692334703,2203989.1831517131,2233817.3937940276,2264049.2916036495,2294690.3399766572,2325746.0762492958,2357222.1126986663,2389124.1375569515,{"$f":"AO22*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2421457.9160393756}]
["     Possible Injury","$/year",null,{"$f":"D23*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":107418.35961522932},108872.13147670147,110345.57830465774,111838.96637492614,113352.56556704178,114886.64941301852,116441.49514678062,118017.38375426346,119614.6000241923,121233.4325995481,122874.1740297302,124537.12082342457,126222.57350218792,127930.83665475674,129662.21899209144,131417.03340316555,133195.59701150967,134998.23123252101,136825.26183154841,138677.0189827632,140553.83732882739,142456.05604136872,144384.01888227474,146338.0742658161,148318.57532161049,150325.8799584393,152360.35092892728,154422.35589509786,156512.26749481572,158630.46340912857,160777.32643052016,162953.24453208718,165158.61093765229,167393.82419282608,169659.28823703073,171955.41247649846,174282.61185825788,{"$f":"AO23*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":176641.30694512167}]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D24*number_of_victims_accident_PDO*AccidentCost_PDO","v":152088.4401400045},154146.76513698557,156232.94696377768,158347.36262739773,160490.39423717666,162662.42907381276,164863.85965935944,167095.0838281606,169356.50479874553,171648.53124669721,173971.57737850663,176326.06300642664,178712.41362433881,181131.06048464702,183582.44067621214,186066.99720334067,188585.17906584308,191137.44134017543,193724.24526167876,196346.05830793225,199003.35428323381,201696.61340422419,204426.32238667001,207192.97453342134,209997.06982355929,212839.11500275051,215719.62367482454,218639.11639459012,221598.12076190804,224597.17151703703,227636.81063727001,230717.58743487817,233840.05865638074,237004.78858315808,240212.3491334265,243463.31996559317,246758.28858300997,{"$f":"AO24*number_of_victims_accident_PDO*AccidentCost_PDO","v":250097.85044014474}]
[]
["Annual Cost of Collision on Douglas Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D27*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":972992.38781910622},986160.61120200623,999507.04986103042,1013034.1157149108,1026744.2533246538,1040639.9403353126,1054723.6879237376,1068998.0412523865,1083465.5799292782,1098128.9184741678,1112990.7067910344,1128053.6306469617,1143320.4121574992,1158793.8102785936,1174476.6213051763,1190371.6793764995,1206481.8569883122,1222810.0655119659,1239359.2557205472,1256132.4183221306,1273132.5845002483,1290362.8264616735,1307826.2579916192,1325526.0350164501,1343465.3561740082,1361647.4633916605,1380075.6424721675,1398753.2236874807,1417683.5823805772,1436870.13957544,1456316.3625952913,1476025.7656891956,1496001.9106671405,1516248.4075437146,1536768.915190496,1557567.1419972689,1578646.8465421912,{"$f":"AO27*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":1600011.8382710298}]
["     Serious Injury","$/year",null,{"$f":"D28*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":1315874.9052865591},1333683.6105895932,1351733.3342320574,1370027.3380928454,1388568.9281962619,1407361.4553094767,1426408.3155480626,1445712.9509897276,1465278.8502963558,1485109.5493444644,1505208.631864195,1525579.7300869511,1546226.5254018023,1567152.7490207702,1588362.1826531203,1609858.6591887781,1631646.0633909937,1653728.3325983828,1676109.457436468,1698793.4825388496,1721784.5072781357,1745086.6865067671,1768704.2313078661,1792641.4097562472,1816902.5476897287,1841492.0294908818,1866414.2988793594,1891673.8597149488,1917275.2768114926,1943223.1767618251,1969522.2487738722,1996177.2455180681,2023192.983986241,2050574.3463621198,2078326.2809036267,2106453.8028371064,2134961.9952636594,{"$f":"AO28*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":2163856.0100777405}]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D29*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2524331.4509578887},2558495.0897024842,2593121.0901594572,2628215.7098107641,2663785.290825482,2699836.2612059349,2736375.1359493444,2773408.5182251916,2810943.100568519,2848985.6660893802,2887543.0896986593,2926622.3393504769,2966230.477301416,3006374.6613867828,3047062.1463141488,3088300.2849743897,3130096.5297704767,3172458.4339642436,3215393.653041387,3258909.9460949353,3303015.1772274431,3347717.3169721644,3393024.4437334561,3438944.7452466772,3485486.5200578459,3532658.1790233236,3580468.2468297905,3628925.3635347979,3678038.286128168,3727815.8901145197,3778267.1711172219,3829401.2465040474,3881227.3570348276,3933754.868531412,3986993.2735702214,4040952.1931977128,4095641.3786690594,{"$f":"AO29*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":4151070.7132103578}]
["     Possible Injury","$/year",null,{"$f":"D30*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":265189.07530009741},268778.07458310679,272415.64643962384,276102.44823809894,279839.14624363446,283626.41573838948,287464.94114361465,291355.41614333796,295298.54380972468,299295.03673013439,303345.61713589635,307451.01703282929,311611.97833352635,315829.25299143064,320103.60313672572,324435.80121406488,328826.6301221645,333276.88335528632,337787.36514663516,342358.89061369671,346992.28590554261,351688.38835212908,356448.04661561584,361272.12084373343,366161.48282522586,371117.01614739699,376139.61635578919,381230.1911160227,386389.66037782619,391618.95654128608,396919.02462534653,402290.82243859011,407735.32075232902,413253.50347603933,418846.36783516954,424514.92455135548,430260.19802507403,{"$f":"AO30*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":436083.22652076901}]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D31*number_of_victims_accident_PDO*AccidentCost_PDO","v":305987.45694834227},310128.61081131618,314325.80996283836,318579.81290512148,322891.38840574818,327261.31563659938,331690.38431466353,336179.39484475157,340729.15846414265,345340.49738918821,350014.24496390001,354751.2458105486,359552.35598230042,364418.4431179206,369350.38659856946,374349.07770672097,379415.41978723177,384550.32841059077,389754.73153837729,395029.56969095877,400375.79611745832,405794.37696802232,411286.29146841925,416852.53209700226,422494.10476406547,428212.0289936288,434007.33810768247,439881.07941292512,445834.31439002906,451868.11888546712,457983.58330593584,464181.81281540939,470463.92753486102,476831.06274468685,483284.36908986967,489825.01278791926,496454.17583962693,{"$f":"AO31*number_of_victims_accident_PDO*AccidentCost_PDO","v":503173.05624267185}]
[]
["Total Cost","$/year",null,{"$f":"SUM(D34:D38,D41:D45,D48:D52)","v":23290357.432654966},{"$f":"SUM(E34:E38,E41:E45,E48:E52)","v":23605563.012041058},{"$f":"SUM(F34:F38,F41:F45,F48:F52)","v":23925034.500937715},24248829.633043628,24577006.923410237,24909625.679016273,25246746.009485591,25588428.837949876,25934735.912058458,26285729.815137178,26641473.977498122,27002032.687902577,27367471.105179042,27737855.269998495,28113252.11680897,28493729.485931773,28879356.135821275,29270201.755490735,29666336.977106169,30067833.388750803,30474763.547362186,30887200.991844356,31305220.256357614,31728896.883787964,{"$f":"SUM(AB34:AB38,AB41:AB45,AB48:AB52)","v":32158307.439399004},32593529.5246685,33034641.791312233,33481723.955497626,33934856.812249795,{"$f":"SUM(AG34:AG38,AG41:AG45,AG48:AG52)","v":34394122.250052497},34859603.265646689,{"$f":"SUM(AI34:AI38,AI41:AI45,AI48:AI52)","v":35331383.979029462},35809549.648655817,36294186.686846316,36785382.67540314,37283226.381437577,37787807.773411714,{"$f":"SUM(AO34:AO38,AO41:AO45,AO48:AO52)","v":38299218.037397131}]
[]
["Build (Alternative Case)","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D56+1","v":2020},{"$f":"E56+1","v":2021},{"$f":"F56+1","v":2022},{"$f":"G56+1","v":2023},{"$f":"H56+1","v":2024},{"$f":"I56+1","v":2025},{"$f":"J56+1","v":2026},{"$f":"K56+1","v":2027},{"$f":"L56+1","v":2028},{"$f":"M56+1","v":2029},{"$f":"N56+1","v":2030},{"$f":"O56+1","v":2031},{"$f":"P56+1","v":2032},{"$f":"Q56+1","v":2033},{"$f":"R56+1","v":2034},{"$f":"S56+1","v":2035},{"$f":"T56+1","v":2036},{"$f":"U56+1","v":2037},{"$f":"V56+1","v":2038},{"$f":"W56+1","v":2039},{"$f":"X56+1","v":2040},{"$f":"Y56+1","v":2041},{"$f":"Z56+1","v":2042},{"$f":"AA56+1","v":2043},{"$f":"AB56+1","v":2044},{"$f":"AC56+1","v":2045},{"$f":"AD56+1","v":2046},{"$f":"AE56+1","v":2047},{"$f":"AF56+1","v":2048},{"$f":"AG56+1","v":2049},{"$f":"AH56+1","v":2050},{"$f":"AI56+1","v":2051},{"$f":"AJ56+1","v":2052},{"$f":"AK56+1","v":2053},{"$f":"AL56+1","v":2054},{"$f":"AM56+1","v":2055},2056]
["Average Number of Accident on Mainline"]
["     Fatal Accident ","Average number of accident/year",null,{"$f":"Acc_Fatal_Mainlanes*(1+$B$9)","v":0.50676686865578446},{"$f":"D58*(1+$B$9)","v":0.51362531833437819},{"$f":"E58*(1+$B$9)","v":0.52057658846928667},{"$f":"F58*(1+$B$9)","v":0.52762193526818268},0.5347626319399239,0.54199996892464208,0.54933525412694673,0.5567698131522848,{"$f":"L13*$B$63","v":0.41758569226440934},{"$f":"M13*$B$63","v":0.42323718732858551},0.42896516824237785,0.43477067014518317,0.44065474218570289,0.44661844771154136,0.45266286446137,0.45878908475969249,0.46499821571424532,0.47129137941607024,0.47766971314229428,0.48413436956165457,0.49068651694280402,0.49732733936543666,0.50405803693426998,0.51087982599592352,0.51779393935873241,0.52480162651553597,0.53190415386948131,0.53910280496288321,0.54639888070918086,0.55379369962803426,0.56128859808360199,0.56888493052604416,0.57658406973629384,0.58438740707414016,0.59229635272967041,0.60031233597811406,0.60843680543813616,{"$f":"AO13*$B$63","v":0.61667122933362606}]
["     Serious Injury","Average number of accident/year",null,{"$f":"Acc_IncapacitatingInj_Mailanes*(1+$B$9)","v":2.7365410907412362},{"$f":"D59*(1+$B$9)","v":2.7735767190056424},{"$f":"E59*(1+$B$9)","v":2.8111135777341478},2.8491584504481864,2.8877182124755891,2.9267998321930673,2.9664103722855124,3.0065569910223378,{"$f":"L14*$B$63","v":2.2549627382278103},2.2854808115743617,2.3164119085088406,2.3477616187839891,2.3795356078027958,2.4117396176423234,2.4443794680913982,2.4774610577023397,2.5109903648569247,2.544973448846779,2.579416450968389,2.614325595632935,2.6497071914911419,2.685567632573358,2.7219133994450577,2.7587510603779868,2.7960872725371551,2.833928783183894,2.8722824308951989,2.9111551467995693,2.9505539558295766,2.9904859779913848,3.0309584296514509,3.0719786248406389,3.1135539765759868,3.1556919982003571,3.1984003047402205,3.241686614281817,3.2855587493659364,{"$f":"AO14*$B$63","v":3.3300246384015821}]
["     Non-Incapacitating Injury","Average number of accident/year",null,{"$f":"Acc_NonIncapacitatingInj_mainlanes*(1+$B$9)","v":4.25684169670859},4.3144526740087779,{"$f":"E60*(1+$B$9)","v":4.3728433431420086},4.4320242562527357,4.492006108295362,4.5527997389669945,4.614416134666353,4.6768664304791931,3.5077198150210394,3.5551923735601192,3.6033074132359753,3.6520736292195402,3.7014998343599057,3.7515949607769485,3.8023680614755091,3.8538283119814181,3.9059850119996611,3.9588475870949904,4.0124255903952717,4.0667287043178986,4.1217667423195543,4.1775496506696683,4.2340875102478677,4.291390538365758,4.3494690906133524,4.4083336627305023,4.4679948925036435,4.528463561688219,4.5897505979571198,4.6518670768754875,4.7148242239022569,4.7786334164187716,4.8433061857848685,4.9088542194227776,4.9752893629292325,5.0426236222161602,5.1108691656803451,{"$f":"AO15*$B$63","v":5.1800383264024612}]
["     Possible Injury","Average number of accident/year",null,{"$f":"Acc_PossibleInj_Mainlanes*(1+$B$9)","v":7.2974429086432968},7.396204584015047,{"$f":"E61*(1+$B$9)","v":7.4963028739577284},7.5977558678618315,7.7005818999349049,7.8047995525148464,7.9104276594280334,8.0174853093929013,6.0132339686074943,6.094615497531632,6.1770984226902419,6.2606976500906386,6.3454282874741219,6.4313056470461962,6.5183452482437287,6.6065628205395734,6.6959743062851347,6.7865958635914119,6.8784438692490388,6.9715349216878266,7.0658858439763792,7.1615136868622891,7.2584357318534893,7.3566694943413005,7.456232726765748,7.5571434218237181,7.6594198157205318,7.7630803914655182,7.8681438822122045,7.9746292746436929,8.0825558124038679,8.1919429995750352,8.3028106042026302,8.4151786618676176,8.529067479307253,8.6444976380848431,8.7614899983091608,{"$f":"AO16*$B$63","v":8.8800657024042149}]
["     Property Damage Only (PDO)","Average number of accident/year",null,{"$f":"Acc_PDO_Mainlanes*(1+$B$9)","v":37.298041533065735},37.802823429410232,{"$f":"E62*(1+$B$9)","v":38.314436911339492},38.832974435738244,39.358529710778399,39.891197712853653,40.431074703743271,40.978258248008153,30.734306950660525,31.150256987383891,31.571836382639006,31.999121322685475,32.432189024867725,32.871117751569436,33.315986824356827,33.766876638313363,34.223868676568451,34.687045525022761,35.156490887272852,35.632289599737767,36.114527646990368,36.603292177296133,37.098671518362266,37.60075519329996,38.109633936802695,38.625399711543437,39.148145724793814,39.67796644526819,40.214957620195698,40.7592162926233,41.310840818953089,41.869930886716837,42.436587532591204,43.010913160656699,43.593011560903726,44.182987927989188,44.780948880246818,{"$f":"AO17*$B$63","v":45.387002478954869}]
["CMF (All crashes)",{"$f":"(Inputs!E80)","v":0.74}]
[]
["Average Number of Accident on Anderson Interchange"]
["     Fatal Accident ","Average number of accident/year",null,{"$f":"Acc_Fatal_AndersonInt*(1+$B$9)","v":0.20270674746231379},{"$f":"D66*(1+$B$9)","v":0.20545012733375129},{"$f":"E66*(1+$B$9)","v":0.20823063538771466},0.21104877410727307,0.21390505277596955,0.2167999875698568,0.21973410165077864,0.22270792526091387,{"$f":"(L20*$B$71)","v":0.20540701619492566},{"$f":"(M20*$B$71)","v":0.20818694079406097},0.21100448816246695,0.21386016747681982,0.21675449480485925,0.21968799319865007,0.22266119278910634,0.22567463088179471,0.2287288520540342,0.23182440825331022,0.23496185889702043,0.23814177097357059,0.24136471914483873,0.24463128585002558,0.24794206141091116,0.25129764413853534,0.2546986404413224,0.25814566493466895,0.2616393405520151,0.26518029865741821,0.26876917915965109,0.27240663062784382,0.27609331040869067,0.27982988474524334,0.28361702889731205,0.28745542726349593,0.29134577350486485,0.29528877067031556,0.29928513132362378,{"$f":"(AO20*$B$71)","v":0.30333557767221608}]
["     Serious Injury","Average number of accident/year",null,{"$f":"Acc_IncapacitatingInj_Anderson_Int*(1+$B$9)","v":1.3175938585050397},{"$f":"D67*(1+$B$9)","v":1.3354258276693836},{"$f":"E67*(1+$B$9)","v":1.3534991300201455},1.3718170316972753,1.3903828430438026,1.4091999192040698,1.4282716607300618,1.4476015141959409,{"$f":"(L21*$B$71)","v":1.3351456052670174},{"$f":"(M21*$B$71)","v":1.3532151151613967},1.3715291730560355,1.3900910885993292,1.4089042162315855,1.4279719557912256,1.4472977531291913,1.4668851007316659,1.4867375383512225,1.5068586536465165,1.5272520828306329,1.5479215113282092,1.5688706744414518,1.5901033580251662,1.6116233991709226,1.6334346869004797,1.6555411628685959,1.6779468220753488,1.7006557135880984,1.7236719412732184,1.7469996645377324,1.7706430990809852,1.7946065176564894,1.818894250844082,1.8435106878325285,1.8684602772127237,1.893747527781622,1.9193770093570519,1.945353353603555,{"$f":"(AO21*$B$71)","v":1.9716812548694054}]
["     Non-Incapacitating Injury","Average number of accident/year",null,{"$f":"Acc_NonIncapacitatingInj_AndersonInt*(1+$B$9)","v":2.8378944644723929},2.8763017826725177,{"$f":"E68*(1+$B$9)","v":2.915228895428005},2.954682837501823,2.9946707388635736,3.0351998259779953,3.0762774231109011,3.1179109536527942,{"$f":"(L22*$B$71)","v":2.875698226728959},{"$f":"(M22*$B$71)","v":2.9146171711168534},2.954062834274537,2.9940423446754774,3.0345629272680292,3.0756319047811003,3.1172566990474881,3.1594448323451254,3.2022039287564783,3.2455417155463424,3.2894660245582856,3.3339847936299885,3.3791060680277423,3.4248380019003579,3.4711888597527563,3.5181670179394944,3.5657809661785134,3.6140393090853657,3.6629507677282116,3.7125241812038547,3.7627685082351148,3.8136928287898129,3.8653063457216681,3.9176183864334053,3.9706384045623673,4.0243759816889417,4.0788408290681071,4.1340427893844174,4.189991838530732,{"$f":"(AO22*$B$71)","v":4.2466980874110245}]
["     Possible Injury","Average number of accident/year",null,{"$f":"Acc_PossibleInj_AndersonInt*(1+$B$9)","v":3.2433079593970207},3.2872020373400206,{"$f":"E69*(1+$B$9)","v":3.3316901662034346},3.3767803857163692,3.4224808444155128,3.4687998011177088,3.5157456264124582,3.563326804174622,{"$f":"(L23*$B$71)","v":3.2865122591188105},{"$f":"(M23*$B$71)","v":3.3309910527049755},3.3760718105994711,3.4217626796291172,3.4680719168777481,3.5150078911784011,3.5625790846257015,3.6107940941087153,3.6596616328645473,3.7091905320529635,3.7593897423523268,3.8102683355771294,3.8618355063174197,3.9141005736004093,3.9670729825745785,4.0207623062165654,4.0751782470611584,4.1303306389547032,4.1862294488322416,4.2428847785186914,4.3003068665544175,4.358506090045501,4.4174929665390508,4.4772781559238934,4.5378724623569928,4.5992868362159349,4.6615323760778375,4.7246203307250489,4.7885621011779804,{"$f":"(AO23*$B$71)","v":4.8533692427554573}]
["     Property Damage Only (PDO)","Average number of accident/year",null,{"$f":"Acc_PDO_AndersonInt*(1+$B$9)","v":17.02736678683436},17.257810696035111,{"$f":"E70*(1+$B$9)","v":17.491373372568034},17.728097025010943,17.968024433181448,18.211198955867978,18.457664538665412,18.707465721916773,{"$f":"(L24*$B$71)","v":17.254189360373761},{"$f":"(M24*$B$71)","v":17.48770302670113},17.724377005647231,17.964254068052874,18.207377563608187,18.45379142868661,18.703540194284937,18.95666899407076,19.213223572538876,19.47325029327806,19.736796147349718,20.003908761779932,20.274636408166455,20.549028011402154,20.827133158516542,21.109002107636972,21.394685797071087,21.684235854512202,21.977704606369276,22.275145087223134,22.576611049410698,22.882156972738887,23.191838074330018,23.505710318600443,23.823830427374219,24.146255890133663,24.473044974408658,24.804256736306517,25.139951031184403,{"$f":"(AO24*$B$71)","v":25.480188524466161}]
["CMF (All crashes)",{"$f":"AVERAGE(Inputs!E81:E82)","v":0.91}]
[]
["Average Number of Accident on Douglas Interchange"]
["     Fatal Accident ","Average number of accident/year",null,{"$f":"Acc_Fatal_DouglasInt*(1+$B$9)","v":0.1013533737311569},0.10272506366687564,{"$f":"E74*(1+$B$9)","v":0.10411531769385733},0.10552438705363654,0.10695252638798478,0.1083999937849284,0.10986705082538932,0.11135396263045694,{"$f":"L27*($B$79)","v":6.2073548850114901E-2},{"$f":"M27*($B$79)","v":6.2913635954249203E-2},6.376509257656969E-2,6.4628072589148849E-2,6.550273194652341E-2,6.6389228713877771E-2,6.7287723095609056E-2,6.819837746427862E-2,6.9121356389955396E-2,7.0056826669956385E-2,7.1004957358989693E-2,7.1965919799705402E-2,7.2939887653660065E-2,7.3927036932700044E-2,7.4927546030769857E-2,7.5941595756150795E-2,7.6969369364135884E-2,7.801105259014722E-2,7.9066833683301266E-2,8.0136903440428578E-2,8.1221455240553908E-2,8.2320685079842915E-2,8.3434791607021913E-2,8.4563976159276827E-2,8.5708442798638262E-2,8.6868398348858664E-2,8.804405243278883E-2,8.9235617510260198E-2,9.0443308916479712E-2,{"$f":"AO27*($B$79)","v":9.1667344900944428E-2}]
["     Serious Injury","Average number of accident/year",null,{"$f":"Acc_IncapacitatingInj_DouglasInt*(1+$B$9)","v":0.81082698984925516},0.82180050933500515,{"$f":"E75*(1+$B$9)","v":0.83292254155085865},0.8441950964290923,0.8556202111038782,0.8671999502794272,0.87893640660311456,0.8908317010436555,{"$f":"L28*($B$79)","v":0.49658839080091921},{"$f":"M28*($B$79)","v":0.50330908763399362},0.51012074061255752,0.5170245807131908,0.52402185557218728,0.53111382971102217,0.53830178476487245,0.54558701971422896,0.55297085111964317,0.56045461335965108,0.56803965887191754,0.57572735839764322,0.58351910122928052,0.59141629546160035,0.59942036824615885,0.60753276604920636,0.61575495491308707,0.62408842072117776,0.63253466946641013,0.64109522752342862,0.64977164192443126,0.65856548063874332,0.6674783328561753,0.67651180927421461,0.6856675423891061,0.69494718679086931,0.70435241946231064,0.71388494008208159,0.72354647133183769,{"$f":"AO28*($B$79)","v":0.73333875920755542}]
["     Non-Incapacitating Injury","Average number of accident/year",null,{"$f":"Acc_NonIncapacitatingInj_DouglasInt*(1+$B$9)","v":4.8649619390955303},4.9308030560100304,{"$f":"E76*(1+$B$9)","v":4.9975352493051517},5.0651705785745538,5.1337212666232697,5.2031997016765636,5.273618439618688,5.344990206261933,{"$f":"L29*($B$79)","v":2.9795303448055148},{"$f":"M29*($B$79)","v":3.0198545258039613},3.0607244436753445,3.1021474842791443,3.144131133433123,3.1866829782661323,3.2298107085892345,3.2735221182853738,3.3178251067178586,3.362727680157906,3.408237953231505,3.4543641503858593,3.5011146073756825,3.5484977727696014,3.5965222094769524,3.6451965962952371,3.6945297294785222,3.7445305243270659,3.7952080167984601,3.8465713651405711,3.8986298515465863,3.9513928838324586,4.0048699971370505,4.0590708556452864,4.1140052543346348,4.1696831207452147,4.2261145167738627,4.2833096404924884,4.341278827991025,{"$f":"AO29*($B$79)","v":4.400032555245331}]
["     Possible Injury","Average number of accident/year",null,{"$f":"Acc_PossibleInj_DouglasInt*(1+$B$9)","v":8.0069165247613956},8.1152800296831771,{"$f":"E77*(1+$B$9)","v":8.2251100978147313},8.3364265772372885,8.4492495846507989,8.5635995090093449,8.679497015205758,8.7969630478060985,{"$f":"L30*($B$79)","v":4.9038103591590767},{"$f":"M30*($B$79)","v":4.9701772403856861},5.0374423135490041,5.1056177345427587,5.1747158237753483,5.2447490683963425,5.3157301245531148,5.3876718196780109,5.4605871548064755,5.5344893069265542,5.6093916313601859,5.6853076641767277,5.7622511246391444,5.8402359176833034,5.9192761364308186,5.9993860647359121,6.0805801797667351,6.1628731546216304,6.2462798609807999,6.3308153717938564,6.4164949640037579,6.5033341213075895,6.5913485369547287,6.6805541165828686,6.770966981092422,6.8626034695598328,6.955480142190317,7.049613783310555,7.1450214044018949,{"$f":"AO30*($B$79)","v":7.2417202471746069}]
["     Property Damage Only (PDO)","Average number of accident/year",null,{"$f":"Acc_PDO_DouglasInt*(1+$B$9)","v":34.257440321131028},34.721071519403964,{"$f":"E78*(1+$B$9)","v":35.190977380523776},35.667242824129147,36.149953919138852,36.639197899305799,37.135063178981589,37.637639369094444,{"$f":"L31*($B$79)","v":20.980859511338835},{"$f":"M31*($B$79)","v":21.264808952536224},21.552601290880549,21.844288535132307,22.139923397924907,22.439559305290683,22.743250406315855,23.051051582926167,23.363018459804916,23.679207414445251,23.999675587338508,24.324480892300425,24.653682026937094,24.987338483252607,25.325510558400204,25.668259365578958,26.015646845077924,26.367735775469757,26.724589784955825,27.086273362864855,27.452851871307214,27.824391556986896,28.200959563173392,28.582623941835561,28.969453665939724,29.36151864191422,29.758889722282621,30.161638718467945,30.569838413770135,{"$f":"AO31*($B$79)","v":30.983562576519208}]
["CMF (All crashes)",{"$f":"(Inputs!E83)","v":0.55000000000000004}]
[]
["Annual Cost of Collision on Mainline"]
["     Fatal Accident ","$/year",null,{"$f":"D58*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":4864961.9390955307},4930803.0560100302,4997535.2493051523,5065170.5785745541,5133721.2666232698,5203199.7016765643,5273618.439618689,5344990.2062619338,4008822.6457383297,4063076.998354421,4118065.6151268273,4173798.4333937583,4230285.5249827476,4287537.0980307972,4345563.4988291515,4404375.2136930479,4463982.8708567554,4524397.2423942741,4585629.2461660253,4647689.9477918837,4710590.562650919,4774342.4579081917,4838957.1545689916,4904446.3295608656,4970821.8178438311,5038095.6145491451,5106279.8771470208,5175386.9276436791,5245429.2548081363,5316419.5164291291,5388370.5416025789,5461295.3330500238,5535207.0694684209,5610119.107911746,5686044.9862048356,5762998.4253898952,5840993.3322061067,{"$f":"AO58*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":5920043.8016028106}]
["     Serious Injury","$/year",null,{"$f":"D59*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":4441077.8053421378},4501182.1857398767,4562100.0030331938,4623842.266063353,4686420.1326623848,4749844.9116694853,4814128.0649747122,4879281.2095903317,3659533.9286151491,3709061.0994878002,3759258.5580808278,3810135.3758921605,3861700.7471910012,3913963.990679374,3966934.5511761685,4020622.0013239733,4075036.043319006,4130186.5106644612,4186083.3699475792,4242736.7226407779,4300156.8069271445,4358353.9995506508,4417338.817691396,4477121.9208662277,4537714.1128550982,4599126.3436534777,4661369.7114511998,4724455.464638086,4788395.0038367035,4853199.8839626592,4918881.8163127471,4985452.670681376,5052924.4775056373,5121309.4300393956,5190619.8865568098,5260868.3725856757,5332067.5831709914,{"$f":"AO59*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":5404230.3851691606}]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D60*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2208790.0195881529},2238683.2034896747,2268980.9538895255,2299688.7460844191,2330812.1294722972,2362356.7285551941,2394328.2439556774,2426732.4534470434,1820085.6576181166,1844718.2187928746,1869684.1505798828,1894987.9647294348,1920634.2340526679,1946627.5932479429,1972972.7397384122,1999674.4345209182,2026737.5030263839,2054166.8359918487,2081967.3903442984,2110144.190096471,2138702.3272547699,2167646.9627394774,2196983.3273174134,2226716.7225472243,2256852.5217374559,2287396.1709176027,2318353.1898222901,2349729.1728887828,2381529.79026799,2413760.7888491531,2446427.993298403,2479537.3071113718,2513094.7136800527,2547106.2773740906,2581578.14463672,2616516.545095521,2651927.792688217,{"$f":"AO60*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2687818.2868037089}]
["     Possible Injury","$/year",null,{"$f":"D61*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":241691.30913426596},244962.29582257831,248277.55118547997,251637.67434358381,255043.27252584405,258494.96117929171,261993.36408025646,265539.11344709288,199158.30904028018,201853.66527824764,204585.49975950079,207354.30617100192,210160.58488114289,213004.84303016998,215887.59462183228,218809.36061627066,221770.66902416365,224772.05500214756,227814.06094952815,230897.23660630078,234022.13915249766,237189.333308879,240399.39143898751,243652.89365258385,246950.42791048158,250292.59013080155,253679.98429666398,257113.22256533796,260592.92537886818,264119.72157619905,267694.24850681605,271317.15214592515,274989.08721119107,278710.71728105552,282482.71491465619,286305.76177336997,290180.54874399939,{"$f":"AO61*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":294107.77606362756}]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D62*number_of_victims_accident_PDO*AccidentCost_PDO","v":333146.10697334312},337654.81887149217,342224.55049208429,346856.12766001391,351550.38737667265,356308.17797120882,361130.35925383482,366017.8026712088,274518.82968329976,278234.09541131288,281999.64256973157,285816.15165422665,289684.31237011845,293604.82375701814,297578.39431515511,301605.74213341495,305687.59501910937,309824.69062950328,314017.77660512109,318267.61070485768,322574.96094291797,326940.60572760907,331365.33400201175,335849.94538655516,340395.25032352161,345002.07022350596,349671.23761385831,354403.59628913546,359200.00146358792,364061.31992571126,368988.43019488896,373982.22268015478,379043.59984110459,384173.47635098564,389372.77926199202,394642.44817279937,399983.43539836456,{"$f":"AO62*number_of_victims_accident_PDO*AccidentCost_PDO","v":405396.70614202489}]
[]
["Annual Cost of Collision on Anderson Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D66*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":1945984.7756382124},1972321.2224040125,1999014.0997220608,2026068.2314298216,2053488.5066493077,2081279.8806706253,2109447.3758474751,2137996.082504773,1971907.3554712862,1998594.6316229852,2025643.0863596827,2053057.6077774703,2080843.1501266488,2109004.7347070407,2137547.4507754208,2166476.4564652294,2195796.9797187285,2225514.3192317779,2255633.8454113961,2286161.0013462775,2317101.303790452,2348460.3441602457,2380243.7895447472,2412457.3837299393,2445106.948236695,2478198.3833728218,2511737.669299345,2545730.8671112149,2580184.1199326506,2615103.6540273004,2650495.7799234306,2686366.8935543359,2722723.4774141959,2759572.1017295611,2796919.4256467028,2834772.1984350295,2873137.2607067884,{"$f":"AO66*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":2912021.5456532743}]
["     Serious Injury","$/year",null,{"$f":"D67*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":2138296.721090659},2167235.8672080892,2196566.6681270939,2226294.4244008744,2256424.5083189262,2286962.364877901,2317913.5127656031,2349283.5453583086,2166781.0998757374,2196105.7460931274,2225827.264369179,2255951.0258660796,2286482.4744379157,2317427.1276144641,2348790.5775983022,2380578.4922754061,2412796.6162394322,2445450.7718298589,2478546.8601841773,2512090.8623043243,2546088.8401375432,2580546.9376718816,2615471.3820465067,2650868.4846770507,2686744.6423961869,2723106.3386096423,2759960.1444678535,2797312.7200534809,2835170.8155849953,2873541.2726365495,2912431.0253743636,2951847.1018098439,2991796.6250696541,3032286.8146829852,3073324.9878862388,3114918.5609453726,3157075.0504961377,{"$f":"AO67*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":3199802.0749024604}]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D68*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":1472526.6797254351},1492455.4689931159,1512653.969259683,1533125.8307229457,1553874.752981531,1574904.485703462,1596218.8293037843,1617821.6356313617,1492142.2958851221,1512336.5577491128,1532804.1234483717,1553548.6918052116,1574574.0117008348,1595883.8827528171,1617482.1560017604,1639372.7346072386,1661559.5745531612,1684046.6853626859,1706838.1308228031,1729938.0297187283,1753350.5565782348,1777079.9424260575,1801130.47554851,1825506.5022684447,1850212.4277307068,1875252.7166982144,1900631.8943588142,1926354.5471430561,1952425.3235530362,1978848.9350024578,2005630.1566680591,2032773.8283525652,2060284.8553593208,2088168.2093787582,2116428.9293868593,2145072.1225557863,2174102.9651768259,{"$f":"AO68*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2203526.7035958325}]
["     Possible Injury","$/year",null,{"$f":"D69*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":107418.35961522932},108872.13147670147,110345.57830465774,111838.96637492614,113352.56556704178,114886.64941301852,116441.49514678062,118017.38375426346,108849.28602201499,110322.42366558878,111815.49836705448,113328.77994931635,114862.54188699101,116417.06135582863,117992.61928280322,119589.50039688064,121207.99328047378,122848.39042159413,124510.98826670906,126196.08727431452,127903.99196923293,129635.01099764554,131389.45718287001,133167.64758189261,134969.90354266553,136796.55076217977,138647.91934532384,140524.34386453906,142426.1634202823,144353.72170230697,146307.36705177336,148287.45252419935,150294.3359532636,152328.38001547175,154389.95229569796,156479.42535361362,158597.1767910147,{"$f":"AO69*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":160743.58932006071}]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D70*number_of_victims_accident_PDO*AccidentCost_PDO","v":152088.4401400045},154146.76513698557,156232.94696377768,158347.36262739773,160490.39423717666,162662.42907381276,164863.85965935944,167095.0838281606,154114.4193668584,156200.16343449449,158314.13541444106,160456.71733584825,162628.29639814832,164829.26504102876,167060.02101535304,169320.96745504002,171612.51294991723,173935.07161955963,176289.06318812768,178674.91306021836,181093.05239774278,183543.91819784403,186027.95337186972,188545.60682541342,191097.33353943893,193683.59465250297,196304.85754409034,198961.59591907702,201654.28989333633,204383.4260805037,207149.49767991572,209953.00456573913,212794.45337730649,215674.35761067385,218593.23771141813,221551.62116868977,224550.04261053907,{"$f":"AO70*number_of_victims_accident_PDO*AccidentCost_PDO","v":227589.04390053175}]
[]
["Annual Cost of Collision on Douglas Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D74*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":972992.38781910622},986160.61120200623,999507.04986103042,1013034.1157149108,1026744.2533246538,1040639.9403353126,1054723.6879237376,1068998.0412523865,595906.0689611031,603970.9051607924,612144.88873506908,620429.49685582891,628826.22668662469,637336.5956532266,645962.14171784697,654704.4236570748,663565.02134357183,672545.53603158135,681647.59064630105,690872.83007717191,700222.92147513665,709699.5545539204,719304.44189539063,729039.31925904762,738905.94589570444,748906.10486541328,759041.60335969215,769314.27302811434,779725.97030931746,790278.57676649198,800973.99942741031,811814.17112905753,822801.05086692737,833936.62414904311,845222.90335477272,856661.92809849791,868255.76559820527,{"$f":"AO74*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":880006.51104906655}]
["     Serious Injury","$/year",null,{"$f":"D75*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":1315874.9052865591},1333683.6105895932,1351733.3342320574,1370027.3380928454,1388568.9281962619,1407361.4553094767,1426408.3155480626,1445712.9509897276,805903.36766299582,816810.25213945564,827864.74752530747,839068.85154782305,850424.58897099143,861934.01196142368,873599.20045921626,885422.26255382795,897405.33486504655,909550.5829291105,921860.20159005758,934336.4153963672,946981.47900297481,959797.67757872213,972787.32721932628,985952.7753659361,999296.40122935071,1012820.6162199851,1026527.8643836478,1040420.622843222,1054501.4022463211,1068772.7472190037,1083237.2368256298,1097897.4850349375,1112756.1411924327,1127815.890499166,1143079.4544969946,1158549.5915604085,1174229.0973950129,{"$f":"AO75*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":1190120.8055427577}]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D76*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2524331.4509578887},2558495.0897024842,2593121.0901594572,2628215.7098107641,2663785.290825482,2699836.2612059349,2736375.1359493444,2773408.5182251916,1546018.7053126856,1566942.1163491593,1588148.6993342626,1609642.2866427624,1631426.7625157787,1653506.0637627307,1675884.1804727819,1698565.1567359148,1721553.0913737623,1744852.1386803342,1768466.5091727632,1792400.4703522145,1816658.3474750938,1841244.5243346908,1866163.444053401,1891419.6098856726,1917017.5860318157,1942961.9984628279,1969257.535756385,1995908.9499441395,2022921.0573704925,2050298.739562986,2078046.9441144725,2106170.6855772259,2134675.0463691549,2163565.1776922769,2192846.300463622,2222523.7062587421,2252602.7582679829,{"$f":"AO76*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2283088.892265697}]
["     Possible Injury","$/year",null,{"$f":"D77*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":265189.07530009741},268778.07458310679,272415.64643962384,276102.44823809894,279839.14624363446,283626.41573838948,287464.94114361465,291355.41614333796,162414.19909534859,164612.27020157393,166840.089424743,169098.05936805616,171386.58808343954,173706.08914528685,176056.98172519915,178439.6906677357,180854.64656719044,183302.28584540746,185783.05083064936,188297.38983753321,190845.75724804844,193428.61359367101,196046.4256385887,198699.66646405339,201388.81555387424,204114.35888106839,206876.7889956841,209676.60511381252,212514.31320780446,215390.42609770733,218305.4635439406,221259.95234122459,224254.42641378098,227289.42691182165,230365.50230934328,233483.20850324555,236643.10891379073,{"$f":"AO77*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":239845.77458642295}]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D78*number_of_victims_accident_PDO*AccidentCost_PDO","v":305987.45694834227},310128.61081131618,314325.80996283836,318579.81290512148,322891.38840574818,327261.31563659938,331690.38431466353,336179.39484475157,187401.03715527846,189937.27356405355,192507.83473014503,195113.18519580175,197753.79579026526,200430.14371485636,203142.7126292132,205891.99273869648,208678.48088297751,211502.68062582496,214365.10234610751,217266.26333002737,220206.68786460211,223186.90733241226,226207.46030763059,229268.89265335124,232371.75762023602,235516.61594649585,238704.03595922538,241934.59367710887,245208.87291451602,248527.46538700693,251890.9708182647,255299.9970484752,258755.16014417357,262257.08450957778,265806.40299942833,269403.75703335565,273049.7967117948,{"$f":"AO78*number_of_victims_accident_PDO*AccidentCost_PDO","v":276745.18093346956}]
[]
["Total Cost","$/year",null,{"$f":"SUM(D82:D86,D89:D93,D96:D100)","v":23290357.432654966},{"$f":"SUM(E82:E86,E89:E93,E96:E100)","v":23605563.012041058},{"$f":"SUM(F82:F86,F89:F93,F96:F100)","v":23925034.500937715},24248829.633043628,24577006.923410237,24909625.679016273,25246746.009485591,25588428.837949876,19153557.205503605,19412776.417305004,19675503.833825029,19941786.934184778,20211673.840075318,20485213.324454006,20762454.820358619,21043448.429840676,21328244.933019679,21616895.797259971,21909453.186471649,22205969.970537461,22506499.734867305,22811096.790081903,23119816.181827642,23432713.700724263,23749845.892447062,24071270.067945685,24397044.313801099,24727227.502722781,25061879.304188039,25401060.195225157,25744831.471342698,26093255.257606458,26446394.519866619,26804313.076136604,27167075.608126085,27534747.672930002,27907395.714875773,{"$f":"SUM(AO82:AO86,AO89:AO93,AO96:AO100)","v":28285087.077530902}]
[]
["No Build Less Build","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D104+1","v":2020},{"$f":"E104+1","v":2021},{"$f":"F104+1","v":2022},{"$f":"G104+1","v":2023},{"$f":"H104+1","v":2024},{"$f":"I104+1","v":2025},{"$f":"J104+1","v":2026},2027,{"$f":"L104+1","v":2028},{"$f":"M104+1","v":2029},{"$f":"N104+1","v":2030},{"$f":"O104+1","v":2031},{"$f":"P104+1","v":2032},{"$f":"Q104+1","v":2033},{"$f":"R104+1","v":2034},{"$f":"S104+1","v":2035},{"$f":"T104+1","v":2036},{"$f":"U104+1","v":2037},{"$f":"V104+1","v":2038},{"$f":"W104+1","v":2039},{"$f":"X104+1","v":2040},{"$f":"Y104+1","v":2041},{"$f":"Z104+1","v":2042},{"$f":"AA104+1","v":2043},{"$f":"AB104+1","v":2044},{"$f":"AC104+1","v":2045},{"$f":"AD104+1","v":2046},{"$f":"AE104+1","v":2047},{"$f":"AF104+1","v":2048},{"$f":"AG104+1","v":2049},{"$f":"AH104+1","v":2050},{"$f":"AI104+1","v":2051},{"$f":"AJ104+1","v":2052},{"$f":"AK104+1","v":2053},{"$f":"AL104+1","v":2054},{"$f":"AM104+1","v":2055},2056]
["Undiscounted Impacts","$/year",null,{"$f":"D54-D102","v":0},{"$f":"E54-E102","v":0},{"$f":"F54-F102","v":0},0,0,0,0,{"$f":"K54-K102","v":0},6781178.7065548524,6872953.3978321739,6965970.1436730921,7060245.7537177987,7155797.2651037239,7252641.9455444887,7350797.2964503504,7450281.0560910963,7551111.2028015964,7653305.9582307637,7756883.7906345204,7861863.4182133414,7968263.8124948815,8076104.2017624527,8185404.0745299719,8296183.1830637008,{"$f":"AB54-AB102","v":8408461.5469519421},8522259.4567228146,8637597.477511134,8754496.4527748451,8872977.5080617554,{"$f":"AG54-AG102","v":8993062.0548273399},9114771.7943039909,{"$f":"AI54-AI102","v":9238128.7214230038},9363155.1287891977,9489873.6107097119,9618307.0672770552,9748478.7085075751,9880412.0585359409,{"$f":"AO54-AO102","v":10014130.959866229}]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D105*D6","v":0},0,0,0,0,0,0,0,3946707.7468974949,3738431.2642892916,3541145.9915677947,3354271.8983173734,3177259.5636081998,3009588.5606661178,2850765.9267869857,2700324.7139970935,2557822.6161983833,2422840.6687622466,2294982.0167486537,2173870.7481290717,2059150.7885827629,1950484.8546171477,1847553.461934329,1750053.986128249,1657699.7729510029,1570219.2955323069,1487355.3560743907,1408864.3296751934,1334515.4480566881,1264090.1210924494,1197381.2941396832,1134192.8392863143,1074338.9787232499,1017643.7385466084,963940.43138398323,913071.16632367554,864886.38470604515,{"$f":"AO105*AO6","v":819244.42041215859}]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D105*D7","v":0},0,0,0,0,0,0,0,5353125.0904874308,5267546.4847165626,5183335.9952594144,5100471.7505018031,5018932.2284836555,4938696.2513092486,4859742.9796466939,4782051.9073155057,4705602.855960587,4630375.9698113874,4556351.7105248673,4483510.8521109056,4411834.475938784,4341303.9658235488,4271901.0031909524,4203607.5623195758,4136405.9056591601,4070278.5792236621,4005208.4080580389,3941178.4917774624,3878172.200177846,3816173.1689165924,3755165.2952622897,3695132.7339125155,3636059.8928783159,3577931.4294346282,3520732.2461353461,3464447.4868921419,3409062.5331159858,{"$f":"AO105*AO7","v":3354562.9999202834}]
[]
["Key Quantified Impacts"]
["Total Accident Costs Saving","$/year",null,{"$f":"D105","v":0},{"$f":"E105","v":0},{"$f":"F105","v":0},{"$f":"G105","v":0},0,0,0,0,6781178.7065548524,6872953.3978321739,6965970.1436730921,7060245.7537177987,7155797.2651037239,7252641.9455444887,7350797.2964503504,7450281.0560910963,7551111.2028015964,7653305.9582307637,7756883.7906345204,7861863.4182133414,7968263.8124948815,8076104.2017624527,8185404.0745299719,8296183.1830637008,{"$f":"AB105","v":8408461.5469519421},8522259.4567228146,8637597.477511134,8754496.4527748451,8872977.5080617554,{"$f":"AG105","v":8993062.0548273399},9114771.7943039909,{"$f":"AI105","v":9238128.7214230038},9363155.1287891977,9489873.6107097119,9618307.0672770552,9748478.7085075751,9880412.0585359409,{"$f":"AO105","v":10014130.959866229}]

{"sheet":"Travel Time Savings","index":5,"n_rows":74,"n_cols":41,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[" "]
["Travel Time Savings"]
[]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},{"$f":"E4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
["Benefits Index","Number",null,0,0,0,0,0,0,0,0,1,{"$f":"L5+1","v":2},{"$f":"M5+1","v":3},{"$f":"N5+1","v":4},{"$f":"O5+1","v":5},6,7,8,9,10,11,{"$f":"V5+1","v":12},13,14,15,16,{"$f":"AA5+1","v":17},{"$f":"AB5+1","v":18},{"$f":"AC5+1","v":19},{"$f":"AD5+1","v":20},{"$f":"AE5+1","v":21},{"$f":"AF5+1","v":22},{"$f":"AG5+1","v":23},{"$f":"AH5+1","v":24},{"$f":"AI5+1","v":25},{"$f":"AJ5+1","v":26},{"$f":"AK5+1","v":27},{"$f":"AL5+1","v":28},{"$f":"AM5+1","v":29},30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Real_discount_rate)^(D4-$D$4)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,{"$f":"1/(1+Real_discount_rate)^(AG4-$D$4)","v":0.1405628153554111},0.13136711715458982,{"$f":"1/(1+Real_discount_rate)^(AI4-$D$4)","v":0.1227730066865325},0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2,{"$f":"1/(1+Real_discount_rate)^(AO4-$D$4)","v":8.1808838300143641E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(D4-$D$4)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AG4-$D$4)","v":0.42434636230138412},0.41198675951590691,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AI4-$D$4)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AO4-$D$4)","v":0.33498293694823961}]
[]
["Share of Traffic - Auto",{"$f":"1-ShareTruck","v":0.87}]
["Share of Traffic - Trucks",{"$f":"ShareTruck","v":0.13}]
[]
["No Build Case Alternative ","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D12+1","v":2020},{"$f":"E12+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
["Average Annual Travel Time - West of Industrial","hours/year",null,{"$f":"'Traffic Projection'!W99*(1+'Traffic Projection'!W111)^(2019-2015)","v":80927.935123292526},{"$f":"D14*(1+'Traffic Projection'!$W$111)","v":83003.051333469208},{"$f":"E14*(1+'Traffic Projection'!$W$111)","v":85131.376701635381},{"$f":"F14*(1+'Traffic Projection'!$W$111)","v":87314.275592099919},{"$f":"G14*(1+'Traffic Projection'!$W$111)","v":89553.147353562323},{"$f":"H14*(1+'Traffic Projection'!$W$111)","v":91849.427216166063},{"$f":"I14*(1+'Traffic Projection'!$W$111)","v":94204.587211553764},{"$f":"J14*(1+'Traffic Projection'!$W$111)","v":96620.137116514015},{"$f":"K14*(1+'Traffic Projection'!$W$111)","v":99097.625420824712},{"$f":"L14*(1+'Traffic Projection'!$W$111)","v":101638.64031991342},{"$f":"M14*(1+'Traffic Projection'!$W$111)","v":104244.81073297103},{"$f":"N14*(1+'Traffic Projection'!$W$111)","v":106917.80734717142},{"$f":"O14*(1+'Traffic Projection'!$W$111)","v":109659.34368866651},{"$f":"P14*(1+'Traffic Projection'!$W$111)","v":112471.17722104333},{"$f":"Q14*(1+'Traffic Projection'!$W$111)","v":115355.11047194705},{"$f":"R14*(1+'Traffic Projection'!$W$111)","v":118312.99218859254},{"$f":"S14*(1+'Traffic Projection'!$W$111)","v":121346.71852290492},{"$f":"T14*(1+'Traffic Projection'!$W$111)","v":124458.23424704889},{"$f":"U14*(1+'Traffic Projection'!$W$111)","v":127649.53400012619},{"$f":"V14*(1+'Traffic Projection'!$W$111)","v":130922.6635668402},{"$f":"W14*(1+'Traffic Projection'!$W$111)","v":134279.72118894756},{"$f":"X14*(1+'Traffic Projection'!$W$111)","v":137722.85891033732},{"$f":"Y14*(1+'Traffic Projection'!$W$111)","v":141254.28395660003},{"$f":"Z14*(1+'Traffic Projection'!$W$111)","v":144876.26014997109},{"$f":"AA14*(1+'Traffic Projection'!$W$111)","v":148591.10936055539},{"$f":"AB14*(1+'Traffic Projection'!$W$111)","v":152401.21299476363},{"$f":"AC14*(1+'Traffic Projection'!$W$111)","v":156309.01352191437},{"$f":"AD14*(1+'Traffic Projection'!$W$111)","v":160317.01603998055},{"$f":"AE14*(1+'Traffic Projection'!$W$111)","v":164427.789881484},{"$f":"AF14*(1+'Traffic Projection'!$W$111)","v":168643.97026056782},{"$f":"AG14*(1+'Traffic Projection'!$W$111)","v":172968.25996230193},{"$f":"AH14*(1+'Traffic Projection'!$W$111)","v":177403.43107530518},{"$f":"AI14*(1+'Traffic Projection'!$W$111)","v":181952.3267687945},{"$f":"AJ14*(1+'Traffic Projection'!$W$111)","v":186617.86311520031},{"$f":"AK14*(1+'Traffic Projection'!$W$111)","v":191403.0309595165},{"$f":"AL14*(1+'Traffic Projection'!$W$111)","v":196310.89783658361},{"$f":"AM14*(1+'Traffic Projection'!$W$111)","v":201344.60993753385},{"$f":"AN14*(1+'Traffic Projection'!$W$111)","v":206507.39412665897}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D14*(1-ShareTruck)","v":70407.303557264502},72212.654660118205,74064.297730422782,75963.419765126935,77911.238197599218,79909.00167806448,81957.990874051771,84059.519291367193,86214.934116117496,88425.617078324678,90692.985337684804,93018.49239203913,95403.62900913987,97849.924182307688,100358.94611059393,102932.30320407551,105571.64511492728,108278.66379493254,111055.09458010978,113902.71730315097,116823.35743438438,119818.88725199347,122891.22704224203,126042.34633047484,129274.26514368319,132589.05530544434,135988.8417640655,139475.80395478307,143052.17719689108,146720.254126694,150482.38616720267,154340.98503551551,158298.52428885121,162357.54091022426,166520.63693477935,170790.48111782773,175169.81064565445,{"$f":"AO14*(1-ShareTruck)","v":179661.4328901933}]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D14*(ShareTruck)","v":10520.631566028029},10790.396673350997,{"$f":"F14*(ShareTruck)","v":11067.078971212601},11350.855826972989,11641.909155963102,11940.425538101588,12246.596337501989,12560.617825146823,12882.691304707212,13213.023241588746,13551.825395286234,13899.314955132284,14255.714679526647,14621.253038735633,14996.164361353116,15380.688984517032,15775.073407977639,16179.570452116357,16594.439420016406,17019.946263689228,17456.363754563183,17903.971658343853,18363.056914358003,18833.913819496243,19316.844216872203,19812.157689319272,20320.171757848868,20841.212085197472,21375.612684592921,21923.716133873819,22485.873795099251,23062.446039789673,23653.802479943286,24260.322204976041,24882.394024737147,25520.416718755871,26174.799291879401,{"$f":"AO14*(ShareTruck)","v":26845.961236465668}]
[]
["Average Annual Travel Time - Douglas to Anderson","hours/year",null,{"$f":"'Traffic Projection'!W123*(1+'Traffic Projection'!W136)^(2019-2015)","v":309174.87811726576},{"$f":"D18*(1+'Traffic Projection'!$W$136)","v":316843.4481979757},{"$f":"E18*(1+'Traffic Projection'!$W$136)","v":324702.2244411037},{"$f":"F18*(1+'Traffic Projection'!$W$136)","v":332755.92459504888},{"$f":"G18*(1+'Traffic Projection'!$W$136)","v":341009.38342413493},{"$f":"H18*(1+'Traffic Projection'!$W$136)","v":349467.55561099609},{"$f":"I18*(1+'Traffic Projection'!$W$136)","v":358135.51873095194},{"$f":"J18*(1+'Traffic Projection'!$W$136)","v":367018.47630015662},{"$f":"K18*(1+'Traffic Projection'!$W$136)","v":376121.76089935232},{"$f":"L18*(1+'Traffic Projection'!$W$136)","v":385450.83737510245},{"$f":"M18*(1+'Traffic Projection'!$W$136)","v":395011.30612042587},{"$f":"N18*(1+'Traffic Projection'!$W$136)","v":404808.90643680189},{"$f":"O18*(1+'Traffic Projection'!$W$136)","v":414849.51997956436},{"$f":"P18*(1+'Traffic Projection'!$W$136)","v":425139.17428875284},{"$f":"Q18*(1+'Traffic Projection'!$W$136)","v":435684.04640754085},{"$f":"R18*(1+'Traffic Projection'!$W$136)","v":446490.46659041313},{"$f":"S18*(1+'Traffic Projection'!$W$136)","v":457564.92210331798},{"$f":"T18*(1+'Traffic Projection'!$W$136)","v":468914.0611180765},{"$f":"U18*(1+'Traffic Projection'!$W$136)","v":480544.69670338556},{"$f":"V18*(1+'Traffic Projection'!$W$136)","v":492463.81091481156},{"$f":"W18*(1+'Traffic Projection'!$W$136)","v":504678.55898622936},{"$f":"X18*(1+'Traffic Projection'!$W$136)","v":517196.27362522302},{"$f":"Y18*(1+'Traffic Projection'!$W$136)","v":530024.46941502695},{"$f":"Z18*(1+'Traffic Projection'!$W$136)","v":543170.84732564946},{"$f":"AA18*(1+'Traffic Projection'!$W$136)","v":556643.29933688778},{"$f":"AB18*(1+'Traffic Projection'!$W$136)","v":570449.9131760092},{"$f":"AC18*(1+'Traffic Projection'!$W$136)","v":584598.97717294202},{"$f":"AD18*(1+'Traffic Projection'!$W$136)","v":599098.98523589235},{"$f":"AE18*(1+'Traffic Projection'!$W$136)","v":613958.64195037191},{"$f":"AF18*(1+'Traffic Projection'!$W$136)","v":629186.86780469946},{"$f":"AG18*(1+'Traffic Projection'!$W$136)","v":644792.8045451116},{"$f":"AH18*(1+'Traffic Projection'!$W$136)","v":660785.82066369883},{"$f":"AI18*(1+'Traffic Projection'!$W$136)","v":677175.51702246},{"$f":"AJ18*(1+'Traffic Projection'!$W$136)","v":693971.73261685274},{"$f":"AK18*(1+'Traffic Projection'!$W$136)","v":711184.55048229895},{"$f":"AL18*(1+'Traffic Projection'!$W$136)","v":728824.30374719109},{"$f":"AM18*(1+'Traffic Projection'!$W$136)","v":746901.58183603408},{"$f":"AN18*(1+'Traffic Projection'!$W$136)","v":765427.23682644463}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D18*(1-ShareTruck)","v":268982.14396202122},275653.79993223888,282490.93526376021,289497.65439769253,296678.16357899737,304036.77338156657,311577.90129592817,319306.07438113628,327225.93198243651,335342.22851633915,343659.83632477053,352183.74860001763,360919.08238222101,369871.08163121494,379045.12037456053,388446.7059336594,398081.48222988663,407955.23317272653,418073.88613194542,428443.51549588604,439070.34631801955,449960.75805394404,461121.28839107347,472558.63717331504,{"$f":"AB18*(1-ShareTruck)","v":484279.67042309238},{"$f":"AC18*(1-ShareTruck)","v":496291.42446312797},{"$f":"AD18*(1-ShareTruck)","v":508601.11014045955},{"$f":"AE18*(1-ShareTruck)","v":521216.11715522635},{"$f":"AF18*(1-ShareTruck)","v":534144.01849682361},547392.57499008859,560969.73995424714,{"$f":"AI18*(1-ShareTruck)","v":574883.66397741798},589142.69980954018,603755.4073766619,618730.55891960009,634077.1442600562,649804.37619734963,{"$f":"AO18*(1-ShareTruck)","v":665921.69603900681}]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D18*(ShareTruck)","v":40192.73415524455},{"$f":"E18*(ShareTruck)","v":41189.64826573684},42211.289177343482,43258.27019735636,44331.219845137544,45430.782229429497,46557.617435023756,47712.401919020362,48895.828916915802,50108.60885876332,51351.469795655365,52625.157836784245,53930.437597343371,55268.092657537869,56638.926032980315,58043.760656753708,59483.439873431336,60958.827945349949,62470.810571440124,64020.295418925503,65608.212668209817,67235.515571279,68903.181023953512,70612.210152334432,{"$f":"AB18*(ShareTruck)","v":72363.628913795415},74158.488712881197,75997.867032482463,77882.868080666012,79814.623453548353,{"$f":"AG18*(ShareTruck)","v":81794.292814610933},83823.064590864509,{"$f":"AI18*(ShareTruck)","v":85902.156686280854},88032.817212919806,90216.325240190854,92453.991562698866,94747.15948713485,97097.205638684434,{"$f":"AO18*(ShareTruck)","v":99505.5407874378}]
[]
["Average Annual Travel Time - Anderson to I240","hours/year",null,{"$f":"'Traffic Projection'!W148*(1+'Traffic Projection'!W161)^(2019-2015)","v":127156.54010765166},{"$f":"D22*(1+'Traffic Projection'!$W$161)","v":130231.82904956897},{"$f":"E22*(1+'Traffic Projection'!$W$161)","v":133381.49404849659},{"$f":"F22*(1+'Traffic Projection'!$W$161)","v":136607.33389406398},{"$f":"G22*(1+'Traffic Projection'!$W$161)","v":139911.19087974128},{"$f":"H22*(1+'Traffic Projection'!$W$161)","v":143294.95185498236},{"$f":"I22*(1+'Traffic Projection'!$W$161)","v":146760.54930281415},{"$f":"J22*(1+'Traffic Projection'!$W$161)","v":150309.96244348749},{"$f":"K22*(1+'Traffic Projection'!$W$161)","v":153945.21836481974},{"$f":"L22*(1+'Traffic Projection'!$W$161)","v":157668.39317987501},{"$f":"M22*(1+'Traffic Projection'!$W$161)","v":161481.61321264281},{"$f":"N22*(1+'Traffic Projection'!$W$161)","v":165387.05621239243},{"$f":"O22*(1+'Traffic Projection'!$W$161)","v":169386.95259739654},{"$f":"P22*(1+'Traffic Projection'!$W$161)","v":173483.58672873446},{"$f":"Q22*(1+'Traffic Projection'!$W$161)","v":177679.29821490226},{"$f":"R22*(1+'Traffic Projection'!$W$161)","v":181976.483247975},{"$f":"S22*(1+'Traffic Projection'!$W$161)","v":186377.59597208429},{"$f":"T22*(1+'Traffic Projection'!$W$161)","v":190885.14988499225},{"$f":"U22*(1+'Traffic Projection'!$W$161)","v":195501.71927356292},{"$f":"V22*(1+'Traffic Projection'!$W$161)","v":200229.94068395052},{"$f":"W22*(1+'Traffic Projection'!$W$161)","v":205072.51442734431},{"$f":"X22*(1+'Traffic Projection'!$W$161)","v":210032.20612212989},{"$f":"Y22*(1+'Traffic Projection'!$W$161)","v":215111.84827334801},{"$f":"Z22*(1+'Traffic Projection'!$W$161)","v":220314.3418903524},{"$f":"AA22*(1+'Traffic Projection'!$W$161)","v":225642.65814359102},{"$f":"AB22*(1+'Traffic Projection'!$W$161)","v":231099.84006145649},{"$f":"AC22*(1+'Traffic Projection'!$W$161)","v":236689.00426817502},{"$f":"AD22*(1+'Traffic Projection'!$W$161)","v":242413.34276372628},{"$f":"AE22*(1+'Traffic Projection'!$W$161)","v":248276.12474681076},{"$f":"AF22*(1+'Traffic Projection'!$W$161)","v":254280.69848190568},{"$f":"AG22*(1+'Traffic Projection'!$W$161)","v":260430.49321147584},{"$f":"AH22*(1+'Traffic Projection'!$W$161)","v":266729.02111443132},{"$f":"AI22*(1+'Traffic Projection'!$W$161)","v":273179.87931195064},{"$f":"AJ22*(1+'Traffic Projection'!$W$161)","v":279786.75192181487},{"$f":"AK22*(1+'Traffic Projection'!$W$161)","v":286553.41216242599},{"$f":"AL22*(1+'Traffic Projection'!$W$161)","v":293483.72450771095},{"$f":"AM22*(1+'Traffic Projection'!$W$161)","v":300581.64689414238},{"$f":"AN22*(1+'Traffic Projection'!$W$161)","v":307851.23298113613}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D22*(1-ShareTruck)","v":110626.18989365693},113301.691273125,116041.89982219203,118848.38048783566,121722.73606537491,124666.60811383465,127681.67789344832,130769.66732583412,133932.33997739316,137171.50206649126,140489.00349499926,143886.73890478141,147366.64875973499,150930.72045399898,154580.98944696496,158319.54042573826,162148.50849571332,166070.08039994325,170086.49576799973,174200.04839503695,178413.08755178956,182728.01932625301,187147.30799781275,191673.4774446066,{"$f":"AB22*(1-ShareTruck)","v":196309.11258492418},{"$f":"AC22*(1-ShareTruck)","v":201056.86085346714},{"$f":"AD22*(1-ShareTruck)","v":205919.43371331226},{"$f":"AE22*(1-ShareTruck)","v":210899.60820444187},{"$f":"AF22*(1-ShareTruck)","v":216000.22852972537},221224.20767925793,226574.52909398399,{"$f":"AI22*(1-ShareTruck)","v":232054.24836955525},237666.49500139707,243414.47417197895,249301.46858131062,255330.84032170853,261506.03279790387,{"$f":"AO22*(1-ShareTruck)","v":267830.57269358844}]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D22*(ShareTruck)","v":16530.350213994716},16930.137776443968,{"$f":"F22*(ShareTruck)","v":17339.594226304558},17758.953406228316,18188.454814366367,18628.343741147706,19078.871409365842,19540.295117653375,20012.878387426568,20496.891113383754,20992.609717643565,21500.317307611018,22020.303837661551,22552.866274735479,23098.308767937295,23656.94282223675,24229.087476370958,24815.069485048993,25415.223505563179,26029.892288913568,26659.42687555476,27304.186795876885,27964.540275535241,28640.864445745814,{"$f":"AB22*(ShareTruck)","v":29333.545558666832},30042.979207989345,30769.570554862752,31513.734559284418,32275.896217085399,{"$f":"AG22*(ShareTruck)","v":33056.490802647742},33855.964117491858,{"$f":"AI22*(ShareTruck)","v":34674.772744876071},35513.384310553585,36372.277749835936,37251.943581115382,38152.884186002426,39075.614096238511,{"$f":"AO22*(ShareTruck)","v":40020.660287547696}]
[]
["Average Annual Travel Costs - West of Industrial","$/year",null,{"$f":"SUM(D27:D28)","v":2040125.2649927014},{"$f":"SUM(E27:E28)","v":2092437.2015536386},2146090.4962917985,2201119.5436853422,2257559.620139529,2315446.9066006849,2374818.5117500126,2435712.4957921407,2498167.8948536376,2562224.7460071491,2627924.1129371845,2695308.1122640199,2764419.9405425843,2835303.9019536367,2908005.4367049886,2982571.1501609795,3059048.8427188741,3137487.5404513348,3217937.5265346216,3300450.373482646,3385078.9762075692,3471877.5859281197,3560901.8449473637,3652208.8223222457,3745857.0504477397,3841906.5625790753,3940418.9313161029,4041457.3080744366,4145086.4635687117,4251372.8293338958,4360384.5403112629,4472191.4785263408,4586865.3178868238,4704479.5701291831,4825109.6319434056,4948832.83330609,5075728.4870528812,{"$f":"SUM(AO27:AO28)","v":5205877.9397220062}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D15*timevalue_auto*Avg_Veh_Occ","v":1729766.6337948744},{"$f":"E15*timevalue_auto*Avg_Veh_Occ","v":1774120.4996897841},1819611.666641027,1866269.2967896389,1914123.3000386176,1963204.3532266882,2013543.9197937041,2065174.2699503093,2118128.5013647745,2172440.5603802809,2228145.2637762404,2285278.3210876174,2343876.3574965484,2403976.9373109355,2465618.5880450718,2528840.8251177273,2593684.1771835336,2660190.2121139024,2728401.5636441377,2798361.9587038136,2870116.2454479556,2943710.4220069759,3019191.6659738026,3096608.3646471063,3176010.1460500094,3257447.9107441567,3340973.8644595612,3426641.5515611111,3514505.8893732205,3604623.2033846183,3697051.2633558353,3791849.3203525455,3889078.1447284971,3988800.0650823899,4091079.0082136597,4195980.540102792,4303571.9079424385,{"$f":"AO15*timevalue_auto*Avg_Veh_Occ","v":4413922.0832462693}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D16*Avg_Truck_Occ*TimeValue_truck","v":310358.63119782688},318316.70186385443,326478.82965077175,334850.2468957032,343436.32010091149,352242.55337399687,361274.59195630869,370538.2258418313,380039.39348886278,389784.18562686798,399778.84916094394,410029.79117640236,420543.58304603607,431326.96464270115,442386.8486599169,453730.32504325244,465364.66553534038,477297.32833743253,489535.96289048396,502088.41477883223,514962.73075961391,528167.16392114363,541710.17897356115,555600.45767513919,569846.90439773002,584458.65183491854,599445.06685654155,614815.75651332538,630580.57419549115,646749.62594927766,663333.27695542795,680342.15817379532,697787.17315832688,715679.50504679314,734030.62372974586,{"$f":"AM16*Avg_Truck_Occ*TimeValue_truck","v":752852.29320329824},772156.57911044231,{"$f":"AO16*Avg_Truck_Occ*TimeValue_truck","v":791955.85647573718}]
[]
["Average Annual Travel Costs - Douglas to Anderson","$/year",null,{"$f":"SUM(D31:D32)","v":7794038.9704386517},{"$f":"SUM(E31:E32)","v":7987357.1805744814},{"$f":"SUM(F31:F32)","v":8185470.3282916937},8388497.3440645225,8596560.108240366,8809783.5242064986,9028295.5933715664,9252227.4920068569,9481713.6499935165,9716891.8315229379,9957903.2177987956,10204892.491790369,10458007.925088035,10717401.466913056,10983228.835335122,11255649.61075238,11534827.33169008,11820929.592975371,12114128.14634712,12414599.003561232,12722522.542053295,13038083.613222027,13361471.653398521,13692880.79756787,{"$f":"SUM(AB31:AB32)","v":14032509.995911499},14380563.133240124,14737249.151389042,15102782.17464925,15477381.638309639,{"$f":"SUM(AG31:AG32)","v":15861272.420387521},16254684.976626448,{"$f":"SUM(AI31:AI32)","v":16657855.478842491},17071025.956701916,17494444.44301546,17928365.122636355,18373048.485051543,18828761.48075768,{"$f":"SUM(AO31:AO32)","v":19295777.681515738}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D19*timevalue_auto*Avg_Veh_Occ","v":6608353.3128589373},{"$f":"E19*timevalue_auto*Avg_Veh_Occ","v":6772262.5567352446},6940237.2975600613,7112378.3732425105,7288789.1228088075,7469575.4484383278,7654845.8790383646,7844711.6353957569,8039286.6969445003,8238687.8701894209,8443034.8588269632,8652450.3356052339,8867060.0159664061,9086992.7335156891,9312380.5173622034,9543358.671378145,9780065.8554238565,10022644.168587547,10271239.234489636,10526000.288702929,10787080.268341105,11054635.903869297,11328827.813191893,11609820.598074004,{"$f":"AB19*timevalue_auto*Avg_Veh_Occ","v":11897782.942954535},12192887.716210129,12495312.073930809,12805237.566269603,13122850.246429963,{"$f":"AG19*timevalue_auto*Avg_Veh_Occ","v":13448340.782356499},13781904.571195945,{"$f":"AI19*timevalue_auto*Avg_Veh_Occ","v":14123741.856597206},14474057.848920783,14833062.848429829,15200972.371536737,15578007.280181063,15964393.914416488,{"$f":"AO19*timevalue_auto*Avg_Veh_Occ","v":16360364.228286322}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D20*Avg_Truck_Occ*TimeValue_truck","v":1185685.6575797142},{"$f":"E20*Avg_Truck_Occ*TimeValue_truck","v":1215094.6238392368},1245233.0307316328,1276118.9708220125,1307770.9854315575,1340208.0757681702,1373449.7143332008,1407515.8566111007,1442426.9530490162,1478203.9613335179,1514868.3589718333,1552442.1561851352,1590947.9091216295,1630408.7333973672,1670848.3179729192,1712290.9393742343,1754761.4762662244,1798285.4243878236,1842888.9118574837,1888598.7148583024,1935442.2737121896,1983447.7093527305,2032643.8402066287,2083060.1994938657,{"$f":"AB20*Avg_Truck_Occ*TimeValue_truck","v":2134727.0529569648},2187675.4170299955,2241937.0774582326,2297544.6083796471,2354531.3918796764,{"$f":"AG20*Avg_Truck_Occ*TimeValue_truck","v":2412931.6380310226},2472780.4054305032,{"$f":"AI20*Avg_Truck_Occ*TimeValue_truck","v":2534113.6222452852},2596968.1077811341,2661381.5945856301,2727392.7510996168,2795041.2048704783,2864367.5663411906,{"$f":"AO20*Avg_Truck_Occ*TimeValue_truck","v":2935413.4532294152}]
[]
["Average Annual Travel Costs - Anderson to I240","$/year",null,{"$f":"SUM(D35:D36)","v":3205509.5646202075},{"$f":"SUM(E35:E36)","v":3283035.0156032322},{"$f":"SUM(F35:F36)","v":3362435.4245075984},3443756.1373088821,3527043.5966779385,3612345.3685045475,3699710.1690625311,3789187.8928318671,3880829.6409936789,3974687.7506143781,4070815.8245356274,4169268.7619871954,4270102.7899401858,4373375.4952185433,4479145.857387186,4587474.2824355224,4698422.6372756287,4812054.2850747518,4928434.1214423319,5047628.6114922184,5169705.8278012322,5294735.4892857522,5422789.001018553,5553939.4950085972,{"$f":"SUM(AB35:AB36)","v":5688261.8719670894},5825832.8440836668,5966730.9788371073,6111036.7438656185,6258832.5529223122,{"$f":"SUM(AG35:AG36)","v":6410202.8129421175},6565233.9722470092,{"$f":"SUM(AI35:AI36)","v":6724014.5699170781},6886635.2863556538,7053188.9950773399,7223770.8157485444,7398478.1685108077,7577410.829617939,{"$f":"SUM(AO35:AO36)","v":7760670.9884187384}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D23*Avg_Veh_Occ*timevalue_auto","v":2717864.2333073635},{"$f":"E23*Avg_Veh_Occ*timevalue_auto","v":2783595.951198135},2850917.3948316141,2919867.0118251466,2990484.1796541307,3062809.2281406899,3136883.4624862387,3212749.1868610927,3290449.7285645953,3370029.4627695573,3451533.8378651422,3535009.40141267,3620503.8267291696,3708065.9401138471,3797745.7487330358,3889594.4691795381,3983664.5567226852,4080009.7352658063,4178685.0280282181,4279746.7889692681,4383252.7349723671,4489261.9788073841,4597835.0628902633,4709033.9938590955,{"$f":"AB23*Avg_Veh_Occ*timevalue_auto","v":4822922.2779864175},4939564.9574479815,5059028.6474686563,5181381.5743667278,5306693.6145182932,{"$f":"AG23*Avg_Veh_Occ*timevalue_auto","v":5435036.3342640093},5566483.030780999,{"$f":"AI23*Avg_Veh_Occ*timevalue_auto","v":5701108.7739432342},5838990.4491943233,5980206.8014571797,6124838.4801056404,6272968.0850237356,6424680.2137789028,{"$f":"AO23*Avg_Veh_Occ*timevalue_auto","v":6580061.5099360812}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D24*Avg_Truck_Occ*TimeValue_truck","v":487645.33131284412},{"$f":"E24*Avg_Truck_Occ*TimeValue_truck","v":499439.06440509704},511518.02967598446,523889.12548373535,536559.41702380788,549536.14036385738,562826.70657629229,576438.70597077452,590379.91242908372,604658.28784482076,619281.98667048512,634259.36057452508,649598.9632110158,665309.55510469666,681400.10865415016,697879.8132559841,714758.08055294328,732044.54980894527,749749.09341411374,767881.82252295024,786453.0928288654,805473.51047836815,824953.93812828965,844905.50114950154,{"$f":"AB24*Avg_Truck_Occ*TimeValue_truck","v":865339.59398067161},886267.88663568569,907702.33136845124,929655.16949889029,952138.93840401922,{"$f":"AG24*Avg_Truck_Occ*TimeValue_truck","v":975166.47867810843},998750.94146600983,{"$f":"AI24*Avg_Truck_Occ*TimeValue_truck","v":1022905.7959738441},1047644.8371613307,1072982.19362016,1098932.3356429038,1125510.0834870716,1152730.6158390362,{"$f":"AO24*Avg_Truck_Occ*TimeValue_truck","v":1180609.4784826571}]
[]
["Total Travel Time","$/year",null,{"$f":"SUM(D30,D34,D26)","v":13039673.800051561},{"$f":"SUM(E30,E34,E26)","v":13362829.397731353},13693996.249091089,14033373.025058746,14381163.325057834,14737575.799311731,15102824.27418411,15477127.880630866,15860711.185840834,16253804.328144465,16656643.155271607,17069469.366041582,17492530.655570805,17926080.864085235,18370380.129427299,18825695.043348882,19292298.811684582,19770471.418501459,20260499.794324074,20762677.988536097,21277307.346062098,21804696.688435897,22345162.499364439,22899029.114898715,23466628.918326329,24048302.53990287,24644399.061542254,25255276.226589307,25881300.654800661,26522848.062663533,27180303.489184719,27854061.527285911,28544526.560944393,29252113.00822198,29977245.570328303,30720359.486868441,31481900.7974285,{"$f":"SUM(AO30,AO34,AO26)","v":32262326.609656483}]
[]
["Build (Alternative Case)","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D40+1","v":2020},{"$f":"E40+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
["Average Annual Travel Time - West of Industrial","hours/year",null,{"$f":"'Traffic Projection'!W99*(1+'Traffic Projection'!W111)^(2019-2015)","v":80927.935123292526},{"$f":"D42*(1+'Traffic Projection'!$W$111)","v":83003.051333469208},{"$f":"E42*(1+'Traffic Projection'!$W$111)","v":85131.376701635381},{"$f":"F42*(1+'Traffic Projection'!$W$111)","v":87314.275592099919},{"$f":"G42*(1+'Traffic Projection'!$W$111)","v":89553.147353562323},{"$f":"H42*(1+'Traffic Projection'!$W$111)","v":91849.427216166063},{"$f":"I42*(1+'Traffic Projection'!$W$111)","v":94204.587211553764},{"$f":"J42*(1+'Traffic Projection'!$W$111)","v":96620.137116514015},{"$f":"'Traffic Projection'!X99*(1+'Traffic Projection'!$X$111)^(2027-2015)","v":83579.291100342802},{"$f":"L42*(1+'Traffic Projection'!$X$111)","v":84960.290750182452},{"$f":"M42*(1+'Traffic Projection'!$X$111)","v":86364.10897155758},{"$f":"N42*(1+'Traffic Projection'!$X$111)","v":87791.122800919256},{"$f":"O42*(1+'Traffic Projection'!$X$111)","v":89241.71550457766},{"$f":"P42*(1+'Traffic Projection'!$X$111)","v":90716.276681639443},{"$f":"Q42*(1+'Traffic Projection'!$X$111)","v":92215.202368645987},{"$f":"R42*(1+'Traffic Projection'!$X$111)","v":93738.895145940551},{"$f":"S42*(1+'Traffic Projection'!$X$111)","v":95287.764245793063},{"$f":"T42*(1+'Traffic Projection'!$X$111)","v":96862.225662311394},{"$f":"U42*(1+'Traffic Projection'!$X$111)","v":98462.702263168714},{"$f":"V42*(1+'Traffic Projection'!$X$111)","v":100089.62390317702},{"$f":"W42*(1+'Traffic Projection'!$X$111)","v":101743.42753973721},{"$f":"X42*(1+'Traffic Projection'!$X$111)","v":103424.55735019676},{"$f":"Y42*(1+'Traffic Projection'!$X$111)","v":105133.46485114656},{"$f":"Z42*(1+'Traffic Projection'!$X$111)","v":106870.6090196889},{"$f":"AA42*(1+'Traffic Projection'!$X$111)","v":108636.45641670917},{"$f":"AB42*(1+'Traffic Projection'!$X$111)","v":110431.48131218451},{"$f":"AC42*(1+'Traffic Projection'!$X$111)","v":112256.1658125628},{"$f":"AD42*(1+'Traffic Projection'!$X$111)","v":114110.99999024651},{"$f":"AE42*(1+'Traffic Projection'!$X$111)","v":115996.48201521592},{"$f":"AF42*(1+'Traffic Projection'!$X$111)","v":117913.11828882733},{"$f":"AG42*(1+'Traffic Projection'!$X$111)","v":119861.42357982189},{"$f":"AH42*(1+'Traffic Projection'!$X$111)","v":121841.9211625818},{"$f":"AI42*(1+'Traffic Projection'!$X$111)","v":123855.14295767101},{"$f":"AJ42*(1+'Traffic Projection'!$X$111)","v":125901.62967469799},{"$f":"AK42*(1+'Traffic Projection'!$X$111)","v":127981.93095753917},{"$f":"AL42*(1+'Traffic Projection'!$X$111)","v":130096.60553196182},{"$f":"AM42*(1+'Traffic Projection'!$X$111)","v":132246.22135568623},{"$f":"AN42*(1+'Traffic Projection'!$X$111)","v":134431.35577092739}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D42*(1-ShareTruck)","v":70407.303557264502},72212.654660118205,74064.297730422782,75963.419765126935,77911.238197599218,79909.00167806448,81957.990874051771,84059.519291367193,72713.983257298241,73915.452952658728,75136.774805255089,76378.276836799749,77640.292488982566,78923.160713026315,80227.226060722009,81552.838776968274,82900.354893839962,84270.136326210908,85662.550968956784,87077.972795764013,88516.781959571366,89979.364894671176,91466.114420497513,92977.429847129344,94513.717082536983,96075.388741600516,97662.864256929635,99276.569991514465,100916.93935323785,102584.41291127978,104279.43851444504,106002.47141144617,107753.97437317377,109534.41781698725,111344.27993305908,113184.04681280677,115054.21257944702,{"$f":"AO42*(1-ShareTruck)","v":116955.27952070683}]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D42*(ShareTruck)","v":10520.631566028029},10790.396673350997,{"$f":"F42*(ShareTruck)","v":11067.078971212601},11350.855826972989,11641.909155963102,11940.425538101588,12246.596337501989,12560.617825146823,10865.307843044564,11044.83779752372,11227.334166302486,11412.845964119504,11601.423015595095,11793.115968613129,11987.976307923978,12186.056368972271,12387.409351953098,12592.089336100482,12800.151294211933,13011.651107413014,13226.645580165838,13445.192455525579,13667.350430649054,13893.179172559558,14122.739334172193,14356.092570583987,14593.301555633165,14834.429998732046,15079.54266197807,15328.705377547554,15581.985065376846,15839.449751135635,16101.168584497231,16367.211857710739,16637.651024480092,16912.558719155037,17192.00877623921,{"$f":"AO42*(ShareTruck)","v":17476.076250220562}]
[]
["Average Annual Travel Time - Douglas to Anderson","hours/year",null,{"$f":"('Traffic Projection'!H62)*(1+CAGR_NoBuild_TT_Douglas_Anderson)^4","v":309174.87811726576},{"$f":"D46*(1+CAGR_NoBuild_TT_Douglas_Anderson)","v":316843.4481979757},{"$f":"E46*(1+CAGR_NoBuild_TT_Douglas_Anderson)","v":324702.2244411037},332755.92459504888,341009.38342413493,349467.55561099609,358135.51873095194,367018.47630015662,{"$f":"'Traffic Projection'!L62*(1+CAGR_Build_TT_Douglas_Anderson)^(2027-2015)","v":315283.48164254474},{"$f":"L46*(1+CAGR_Build_TT_Douglas_Anderson)","v":320080.79075856268},{"$f":"M46*(1+CAGR_Build_TT_Douglas_Anderson)","v":324951.09505540878},{"$f":"N46*(1+CAGR_Build_TT_Douglas_Anderson)","v":329895.50521748868},{"$f":"O46*(1+CAGR_Build_TT_Douglas_Anderson)","v":334915.14882922568},{"$f":"P46*(1+CAGR_Build_TT_Douglas_Anderson)","v":340011.17063220916},{"$f":"Q46*(1+CAGR_Build_TT_Douglas_Anderson)","v":345184.73278625548},{"$f":"R46*(1+CAGR_Build_TT_Douglas_Anderson)","v":350437.01513444138},{"$f":"S46*(1+CAGR_Build_TT_Douglas_Anderson)","v":355769.2154721698},{"$f":"T46*(1+CAGR_Build_TT_Douglas_Anderson)","v":361182.54982033023},{"$f":"U46*(1+CAGR_Build_TT_Douglas_Anderson)","v":366678.25270261487},{"$f":"V46*(1+CAGR_Build_TT_Douglas_Anderson)","v":372257.57742705493},{"$f":"W46*(1+CAGR_Build_TT_Douglas_Anderson)","v":377921.79637184023},{"$f":"X46*(1+CAGR_Build_TT_Douglas_Anderson)","v":383672.20127548825},{"$f":"Y46*(1+CAGR_Build_TT_Douglas_Anderson)","v":389510.10353142803},{"$f":"Z46*(1+CAGR_Build_TT_Douglas_Anderson)","v":395436.83448706672},{"$f":"AA46*(1+CAGR_Build_TT_Douglas_Anderson)","v":401453.74574740627},{"$f":"AB46*(1+CAGR_Build_TT_Douglas_Anderson)","v":407562.20948328025},{"$f":"AC46*(1+CAGR_Build_TT_Douglas_Anderson)","v":413763.61874428077},{"$f":"AD46*(1+CAGR_Build_TT_Douglas_Anderson)","v":420059.38777644647},{"$f":"AE46*(1+CAGR_Build_TT_Douglas_Anderson)","v":426450.95234478486},{"$f":"AF46*(1+CAGR_Build_TT_Douglas_Anderson)","v":432939.77006070199},{"$f":"AG46*(1+CAGR_Build_TT_Douglas_Anderson)","v":439527.32071441395},{"$f":"AH46*(1+CAGR_Build_TT_Douglas_Anderson)","v":446215.10661241662},{"$f":"AI46*(1+CAGR_Build_TT_Douglas_Anderson)","v":453004.65292009036},{"$f":"AJ46*(1+CAGR_Build_TT_Douglas_Anderson)","v":459897.50800951739},{"$f":"AK46*(1+CAGR_Build_TT_Douglas_Anderson)","v":466895.24381259183},{"$f":"AL46*(1+CAGR_Build_TT_Douglas_Anderson)","v":473999.4561795023},{"$f":"AM46*(1+CAGR_Build_TT_Douglas_Anderson)","v":481211.76524266961},488533.81578622159]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D46*(1-ShareTruck)","v":268982.14396202122},275653.79993223888,282490.93526376021,289497.65439769253,296678.16357899737,304036.77338156657,311577.90129592817,319306.07438113628,274296.62902901391,{"$f":"M46*(1-ShareTruck)","v":278470.28795994952},282707.45269820566,287009.08953921514,291376.17948142637,295809.71845002199,300310.71752404229,304880.203166964,309519.21746078774,314228.81834368728,319010.07985127496,323864.0923615378,328791.96284350101,333794.81510967476,338873.79007234238,344030.04600374802,{"$f":"AB46*(1-ShareTruck)","v":349264.75880024343},{"$f":"AC46*(1-ShareTruck)","v":354579.1222504538},{"$f":"AD46*(1-ShareTruck)","v":359974.34830752428},{"$f":"AE46*(1-ShareTruck)","v":365451.66736550845},{"$f":"AF46*(1-ShareTruck)","v":371012.32853996282},376657.59995281073,382388.76902154012,{"$f":"AI46*(1-ShareTruck)","v":388207.14275280247},394114.04804047861,400110.83196828014,406198.86211695487,412379.52687616699,418654.23576112255,{"$f":"AO46*(1-ShareTruck)","v":425024.4197340128}]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D46*(ShareTruck)","v":40192.73415524455},{"$f":"E46*(ShareTruck)","v":41189.64826573684},42211.289177343482,43258.27019735636,44331.219845137544,45430.782229429497,46557.617435023756,47712.401919020362,40986.85261353082,{"$f":"M46*(ShareTruck)","v":41610.502798613154},42243.642357203142,42886.41567827353,43538.969347799342,44201.452182187189,44874.015262213215,45556.811967477377,46249.998011382078,46953.731476642934,47668.172851339936,48393.485065517139,49129.83352833923,49877.38616581347,50636.313459085643,51406.788483318676,{"$f":"AB46*(ShareTruck)","v":52188.986947162819},52983.087232826438,53789.270436756502,54607.72041093804,55438.623804822033,{"$f":"AG46*(ShareTruck)","v":56282.170107891259},57138.551692873814,{"$f":"AI46*(ShareTruck)","v":58007.963859614167},58890.604879611747,59786.676041237261,60696.381695636941,61619.929303335302,62557.529481547055,{"$f":"AO46*(ShareTruck)","v":63509.396052208809}]
[]
["Average Annual Travel Time - Anderson to I240","hours/year",null,{"$f":"('Traffic Projection'!H75)*(1+CAGR_NoBuild_TT_Anderson_I240)^4","v":127156.54010765166},{"$f":"D50*(1+CAGR_NoBuild_TT_Anderson_I240)","v":130231.82904956897},133381.49404849659,136607.33389406398,139911.19087974128,143294.95185498236,146760.54930281415,150309.96244348749,{"$f":"'Traffic Projection'!L75*(1+CAGR_Build_TT_Anderson_I240)^(2027-2015)","v":129465.47778671188},{"$f":"L50*(1+CAGR_Build_TT_Anderson_I240)","v":131390.35148534569},{"$f":"M50*(1+CAGR_Build_TT_Anderson_I240)","v":133343.8439232684},{"$f":"N50*(1+CAGR_Build_TT_Anderson_I240)","v":135326.38059969022},{"$f":"O50*(1+CAGR_Build_TT_Anderson_I240)","v":137338.39334008106},139380.32039022847,141452.60651169397,143555.70307868862,145690.06817638892,147856.16670071444,150054.47045958901,152285.45827570726,154549.6160908294,156847.43707162619,159179.42171709807,161546.07796759103,{"$f":"AA50*(1+CAGR_Build_TT_Anderson_I240)","v":163947.92131543349},166385.47491721806,168859.26970775271,171369.84451570606,173917.74618097226,{"$f":"AF50*(1+CAGR_Build_TT_Anderson_I240)","v":176503.52967378058},{"$f":"AG50*(1+CAGR_Build_TT_Anderson_I240)","v":179127.75821557615},{"$f":"AH50*(1+CAGR_Build_TT_Anderson_I240)","v":181791.00340169776},{"$f":"AI50*(1+CAGR_Build_TT_Anderson_I240)","v":184493.84532587972},{"$f":"AJ50*(1+CAGR_Build_TT_Anderson_I240)","v":187236.87270660474},{"$f":"AK50*(1+CAGR_Build_TT_Anderson_I240)","v":190020.68301533538},{"$f":"AL50*(1+CAGR_Build_TT_Anderson_I240)","v":192845.88260665216},{"$f":"AM50*(1+CAGR_Build_TT_Anderson_I240)","v":195713.08685032633},198622.92026535654]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D50*(1-ShareTruck)","v":110626.18989365693},113301.691273125,116041.89982219203,118848.38048783566,121722.73606537491,124666.60811383465,127681.67789344832,130769.66732583412,112634.96567443934,{"$f":"M50*(1-ShareTruck)","v":114309.60579225075},116009.1442132435,117733.9511217305,119484.40220587053,121260.87873949877,123063.76766517376,124893.46167845909,126750.35931345835,128634.86502962156,130547.38929984244,132488.34869986531,134458.16599902158,136457.27025231477,138486.09689387531,140545.08783180421,{"$f":"AB50*(1-ShareTruck)","v":142634.69154442713},{"$f":"AC50*(1-ShareTruck)","v":144755.36317797971},{"$f":"AD50*(1-ShareTruck)","v":146907.56464574486},{"$f":"AE50*(1-ShareTruck)","v":149091.76472866428},{"$f":"AF50*(1-ShareTruck)","v":151308.43917744586},153558.07081618911,155841.14964755124,{"$f":"AI50*(1-ShareTruck)","v":158158.17295947706},160509.64543351537,162896.07925474612,165317.99422334178,167775.91786778739,170270.3855597839,{"$f":"AO50*(1-ShareTruck)","v":172801.94063086019}]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D50*(ShareTruck)","v":16530.350213994716},{"$f":"E50*(ShareTruck)","v":16930.137776443968},17339.594226304558,17758.953406228316,18188.454814366367,18628.343741147706,19078.871409365842,19540.295117653375,16830.512112272547,{"$f":"M50*(ShareTruck)","v":17080.745693094941},17334.699710024892,17592.429477959729,17853.991134210541,18119.441650729703,18388.838846520215,18662.241400229519,18939.708862930558,19221.301671092879,19507.081159746573,19797.109575841943,20091.450091807823,20390.166819311406,20693.324823222749,21000.990135786833,{"$f":"AB50*(ShareTruck)","v":21313.229771006354},21630.111739238349,21951.705062007852,22278.079787041788,22609.307003526395,{"$f":"AG50*(ShareTruck)","v":22945.458857591475},23286.608568024902,{"$f":"AI50*(ShareTruck)","v":23632.830442220711},23984.199892364366,24340.793451858619,24702.688791993602,25069.964738864783,25442.701290542424,{"$f":"AO50*(ShareTruck)","v":25820.979634496351}]
[]
["Average Annual Travel Costs - West of Industrial","$/year",null,{"$f":"SUM(D55:D56)","v":2040125.2649927014},{"$f":"SUM(E55:E56)","v":2092437.2015536388},2146090.496291799,2201119.5436853417,2257559.620139529,2315446.9066006853,2374818.5117500126,2435712.4957921407,{"$f":"SUM(L55:L56)","v":2106963.7220351179},2141777.5631678696,2177166.6413214304,2213140.4612680217,2249708.684829379,2286881.1334717181,2324667.7909435756,2363078.8059572387,2402124.4949144768,2441815.3446773137,2482162.0153845823,2523175.3433150146,2564866.3437976418,2607246.214170286,2650326.3367869304,2694118.2820747811,2738633.8116418486,2783884.8814358693,2829883.6449554255,2876642.4565141229,2924173.8745587007,2972490.6650419752,3021605.8048515026,3071532.4852949111,3122284.1156428019,3173874.3267302099,3226316.9746175585,3279626.1443121103,3333816.1535509117,{"$f":"SUM(AO55:AO56)","v":3388901.5566462325}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D43*Avg_Veh_Occ*timevalue_auto","v":1729766.6337948744},1774120.4996897844,1819611.6666410272,1866269.2967896387,1914123.3000386176,1963204.3532266885,2013543.9197937041,2065174.2699503093,1786437.1406653035,1815954.8481409198,1845960.2834155071,1876461.5053264962,1907466.7058693238,1938984.2123976306,1971022.4898598182,2003590.1430725567,2036695.9190318603,2070348.7092623496,2104557.5522053302,2139331.6356463307,2174680.2991827494,2210613.0367322816,2247139.4990827832,2284269.496484274,2322013.001283769,2360380.1506036418,2399381.2490642471,2439026.7715515275,2479327.3660303475,2520293.8564043222,2561937.2454228858,2604268.7176364097,2647299.6424001334,2691041.5769277429,2735506.2693953956,2780705.6620970368,2826651.8946518549,{"$f":"AO43*Avg_Veh_Occ*timevalue_auto","v":2873357.3072647257}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D44*Avg_Truck_Occ*TimeValue_truck","v":310358.63119782688},318316.70186385443,326478.82965077175,334850.2468957032,343436.32010091149,352242.55337399687,361274.59195630869,370538.2258418313,320526.58136981464,325822.71502694977,331206.35790592333,336678.95594152535,342241.97896005533,347896.92107408727,353645.30108375737,359488.66288468201,365428.57588261639,371466.63541496423,377604.46317925205,383843.7076686839,390186.04461489222,396633.17743800458,403186.8377041471,409848.78559050697,416620.81035807967,423504.73083222762,430502.39589117834,437615.68496259535,444846.50852835306,452196.80863765284,459668.55942861695,467263.76765850122,474984.47324266832,482832.74980246683,490810.70522216271,498920.4822150736,507164.2588990567,{"$f":"AO44*Avg_Truck_Occ*TimeValue_truck","v":515544.24938150658}]
[]
["Average Annual Travel Costs - Douglas to Anderson","$/year",null,{"$f":"SUM(D59:D60)","v":7794038.9704386517},{"$f":"SUM(E59:E60)","v":7987357.1805744814},{"$f":"SUM(F59:F60)","v":8185470.3282916937},8388497.3440645225,8596560.108240366,8809783.5242064986,9028295.5933715645,9252227.4920068569,7948031.7340839729,8068967.8671591291,8191744.1474270094,8316388.5743085071,8442929.5732597653,8571396.002254663,8701817.1583659612,8834222.7844465543,8968643.0759124048,9105108.6876286753,9243650.7409006525,9384300.8305710163,9527091.0322251394,9672053.9095059875,9819222.5215403344,9968630.4304779842,{"$f":"SUM(AB59:AB60)","v":10120311.709145684},10274300.948817531,10430633.267103573,10589344.315958485,10750470.289812058,{"$f":"SUM(AG59:AG60)","v":10914047.933823448},11080114.552260976,{"$f":"SUM(AI59:AI60)","v":11248708.017009469},11419866.776207026,11593629.863013206,11770036.904510638,11949128.130742062,12130944.383884897,{"$f":"SUM(AO59:AO60)","v":12315527.127565386}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D47*Avg_Veh_Occ*timevalue_auto","v":6608353.3128589373},{"$f":"E47*Avg_Veh_Occ*timevalue_auto","v":6772262.5567352446},6940237.2975600613,7112378.3732425105,7288789.1228088075,7469575.4484383278,7654845.8790383637,7844711.6353957569,6738919.5819848143,6841458.0346000409,6945556.6978895171,7051239.3117994377,7158529.9774996843,7267453.1628801404,7378033.7081306716,7490296.8314059721,7604268.1345766336,7719973.6090677092,7837439.6417861236,7956693.0211382611,8077760.943139133,8200671.0176144904,8325451.2744973078,8452130.1702200826,{"$f":"AB47*Avg_Veh_Occ*timevalue_auto","v":8580736.5942043811},8711299.8754491508,8843849.7892192565,8978416.5638358127,9115030.8875698075,{"$f":"AG47*Avg_Veh_Occ*timevalue_auto","v":9253723.9156406559},9394527.277321199,{"$f":"AI47*Avg_Veh_Occ*timevalue_auto","v":9537473.0831508506},9682593.9322584793,9829922.9197967071,9979493.6444893479,10131340.21629367,10285497.26417926,{"$f":"AO47*Avg_Veh_Occ*timevalue_auto","v":10441999.944025226}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D48*Avg_Truck_Occ*TimeValue_truck","v":1185685.6575797142},{"$f":"E48*Avg_Truck_Occ*TimeValue_truck","v":1215094.6238392368},1245233.0307316328,1276118.9708220125,1307770.9854315575,1340208.0757681702,1373449.7143332008,1407515.8566111007,1209112.1520991591,1227509.832559088,1246187.4495374926,1265149.2625090692,1284399.5957600805,1303942.839374522,1323783.4502352898,1343925.9530405826,1364374.9413357712,1385135.0785609665,1406211.0991145282,1427607.8094327557,1449330.0890860073,1471382.8918914974,1493771.2470430264,1516500.2602579009,{"$f":"AB48*Avg_Truck_Occ*TimeValue_truck","v":1539575.1149413032},1563001.0733683798,1586783.4778843168,1610927.7521226723,1635439.40224225,{"$f":"AG48*Avg_Truck_Occ*TimeValue_truck","v":1660324.0181827922},1685587.2749397776,{"$f":"AI48*Avg_Truck_Occ*TimeValue_truck","v":1711234.9338586179},1737272.8439485466,1763706.9432164992,1790543.2600212898,1817787.9144483914,1845447.1197056381,{"$f":"AO48*Avg_Truck_Occ*TimeValue_truck","v":1873527.1835401598}]
[]
["Average Annual Travel Costs - Anderson to I240","$/year",null,{"$f":"SUM(D63:D64)","v":3205509.5646202075},{"$f":"SUM(E63:E64)","v":3283035.0156032322},{"$f":"SUM(F63:F64)","v":3362435.4245075984},3443756.1373088821,3527043.5966779385,3612345.3685045475,3699710.1690625311,3789187.8928318671,3263715.9440016663,3312240.3930503167,3361486.2964767003,3411464.3807584872,3462185.5318530379,3513660.7975685322,3565901.3899703356,3618918.687823154,3672724.2390694963,3727329.7633449826,3782747.1545310533,3838988.4833456283,3896065.9999722936,3953992.1367285559,4012779.5107737998,4072440.9268574775,{"$f":"SUM(AB63:AB64)","v":4132989.380108173},4194438.0588641372,4256800.347545892,4320089.8295715563,4384320.2903155191,{"$f":"SUM(AG63:AG64)","v":4449505.7201110823},4515660.3172977734,{"$f":"SUM(AI63:AI64)","v":4582798.4913139436},4650934.8658353547,4720084.2819604324,4790261.8014428727,4861482.7099723127,4933762.5205037724,{"$f":"SUM(AO63:AO64)","v":5007116.9766366165}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D51*Avg_Veh_Occ*timevalue_auto","v":2717864.2333073635},{"$f":"E51*Avg_Veh_Occ*timevalue_auto","v":2783595.951198135},2850917.3948316141,2919867.0118251466,2990484.1796541307,3062809.2281406899,3136883.4624862387,3212749.1868610927,2767215.8366896263,2808358.3951040162,2850112.6550309663,2892487.7111586751,2935492.793393827,2979137.2688720059,3023430.6439979891,3068382.5665163831,3114002.827613045,3160301.3640477424,3207288.2603185293,3254973.7508582911,3303368.222263963,3352482.2155588693,3402326.4284887286,3452911.7178517659,{"$f":"AB51*Avg_Veh_Occ*timevalue_auto","v":3504249.1018634858},3556349.762556606,3609225.04821666,3662886.4758538241,3717345.7337114904,{"$f":"AG51*Avg_Veh_Occ*timevalue_auto","v":3772614.683812134},3828705.3645410393,{"$f":"AI51*Avg_Veh_Occ*timevalue_auto","v":3885629.9932684326},3943400.9690106059,4002030.8751306031,4061532.4820790612,4121918.7501758011,4183202.8324327711,{"$f":"AO51*Avg_Veh_Occ*timevalue_auto","v":4245398.0774189737}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D52*Avg_Truck_Occ*TimeValue_truck","v":487645.33131284412},{"$f":"E52*Avg_Truck_Occ*TimeValue_truck","v":499439.06440509704},511518.02967598446,523889.12548373535,536559.41702380788,549536.14036385738,562826.70657629229,576438.70597077452,496500.10731204011,503881.99794630078,511373.64144573431,518976.66959981201,526692.73845921096,534523.52869652619,542470.7459723464,550536.12130677083,558721.41145645152,567028.39929723996,575458.89421252394,584014.73248733731,592697.77770833077,601509.92116968648,610453.08228507114,619529.2090057116,{"$f":"AB52*Avg_Truck_Occ*TimeValue_truck","v":628740.27824468748},638088.2963075313,647575.29932923161,657203.35371773271,666974.55660402868,{"$f":"AG52*Avg_Truck_Occ*TimeValue_truck","v":676891.03629894846},686954.95275673456,{"$f":"AI52*Avg_Truck_Occ*TimeValue_truck","v":697168.49804551096},707533.89682474884,718053.40682982921,728729.31936381129,739563.9597965111,750559.68807100144,{"$f":"AO52*Avg_Truck_Occ*TimeValue_truck","v":761718.89921764238}]
[]
["Total Travel Time","$/year",null,{"$f":"SUM(D58,D62,D54)","v":13039673.800051561},{"$f":"SUM(E58,E62,E54)","v":13362829.397731353},13693996.249091091,14033373.025058746,14381163.325057834,14737575.799311733,15102824.274184108,15477127.880630866,13318711.400120758,13522985.823377315,13730397.085225141,13940993.416335016,14154823.789942181,14371937.933294913,14592386.339279873,14816220.278226947,15043491.809896376,15274253.795650972,15508559.910816288,15746464.657231659,15988023.375995073,16233292.260404831,16482328.369101066,16735189.639410242,16991934.900895707,17252623.889117539,17517317.25960489,17786076.602044165,18058964.45468628,18336044.318976507,18617380.674410254,18903038.993618324,19193085.757685181,19487588.47170385,19786615.680571068,20090236.985026482,20398523.057939582,{"$f":"SUM(AO58,AO62,AO54)","v":20711545.660848234}]
[]
["No Build Less Build","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D68+1","v":2020},{"$f":"E68+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
["Undiscounted Impacts","$/year",null,{"$f":"D38-D66","v":0},0,0,0,0,0,0,0,2541999.7857200764,2730818.5047671497,2926246.0700464658,3128475.9497065656,3337706.8656286243,3554142.9307903219,3777993.7901474256,4009474.7651219349,4248807.0017882064,4496217.622850487,4751939.8835077863,5016213.3313044384,5289283.9700670242,5571404.4280310664,5862834.1302633733,6163839.4754884727,6474694.0174306221,6795678.6507853307,7127081.801937364,7469199.6245451421,7822336.2001143806,8186803.7436870262,8562922.8147744648,8951022.5336675867,9351440.8032592125,9764524.5365181305,10190629.889757235,10630122.501841959,11083377.739488918,{"$f":"AO38-AO66","v":11550780.948808249}]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D69*D6","v":0},0,0,0,0,0,0,0,1479467.0190914611,1485384.329616043,1487555.1183201207,1486316.3873774032,1481981.7647790189,1474842.9589923548,1465171.1282755609,1453218.1694749303,1439217.9308660969,1423387.3533478833,1405927.544059413,1387024.7862657402,1366851.489144101,1345567.0809014586,1323318.8484634256,1300242.7267944803,1276464.0407391405,1252098.2021126398,1227251.3646174585,1202021.0390181351,1176496.6708707495,1150760.1829748678,1124886.4845941872,1098943.9493772737,1072994.8638011741,1047095.847858111,1021298.2496084981,995648.51513188728,970188.53532090876,{"$f":"AO69*AO6","v":944955.97088143381}]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D69*D7","v":0},0,0,0,0,0,0,0,2006678.1044714742,2092944.9950471481,2177401.8942120313,2260077.5893955426,2341000.4415338687,2420198.3912489503,2497698.964938635,2573529.2807791624,2647716.0546413474,2720285.6059216275,2791263.8632892203,2860676.3703506184,2928548.2912325514,2994904.4160846476,3059769.1665029302,3123166.6008752263,3185120.4196497146,3245653.970527635,3304790.2535812715,3362551.926298291,3418961.3085534782,3474040.3875089427,3527810.82244376,3580293.9495141464,3631510.7864450868,3681482.0371544468,3730228.0963105275,3777769.0538239907,3824124.6992751602,{"$f":"AO69*AO7","v":3869314.5262775607}]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving","$/year",null,{"$f":"D69","v":0},0,0,0,{"$f":"H69","v":0},0,0,0,2541999.7857200764,2730818.5047671497,2926246.0700464658,3128475.9497065656,3337706.8656286243,3554142.9307903219,3777993.7901474256,4009474.7651219349,4248807.0017882064,4496217.622850487,4751939.8835077863,5016213.3313044384,5289283.9700670242,5571404.4280310664,5862834.1302633733,6163839.4754884727,{"$f":"AB69","v":6474694.0174306221},6795678.6507853307,7127081.801937364,7469199.6245451421,7822336.2001143806,{"$f":"AG69","v":8186803.7436870262},8562922.8147744648,{"$f":"AI69","v":8951022.5336675867},9351440.8032592125,9764524.5365181305,10190629.889757235,10630122.501841959,11083377.739488918,{"$f":"AO69","v":11550780.948808249}]

{"sheet":"Travel Time Saving-Interchanges","index":6,"n_rows":42,"n_cols":41,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Travel Time Savings - Intersection "]
[]
[null,"Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D4+1","v":2020},{"$f":"E4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
["Benefits Index","Number",null,0,0,0,0,0,0,0,0,1,{"$f":"L5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Real_discount_rate)^(D4-$D$4)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,{"$f":"1/(1+Real_discount_rate)^(AG4-$D$4)","v":0.1405628153554111},0.13136711715458982,{"$f":"1/(1+Real_discount_rate)^(AI4-$D$4)","v":0.1227730066865325},0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2,{"$f":"1/(1+Real_discount_rate)^(AO4-$D$4)","v":8.1808838300143641E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(D4-$D$4)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AG4-$D$4)","v":0.42434636230138412},0.41198675951590691,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AI4-$D$4)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AO4-$D$4)","v":0.33498293694823961}]
[]
["Share of Traffic - Auto",{"$f":"1-ShareTruck","v":0.87}]
["Share of Traffic - Trucks",{"$f":"ShareTruck","v":0.13}]
[]
["No Build Case Alternative ","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D12+1","v":2020},{"$f":"E12+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
["Annual Average Delay","hours",null,{"$f":"('Traffic Projection'!G176)*((1+CAGR_NoBuild_TT_Douglas_Interchange)^(2019-2015))","v":94774.035119871769},{"$f":"D14*(1+CAGR_NoBuild_TT_Douglas_Interchange)","v":103690.53154861917},113445.90656329262,124119.08323502763,135796.40984673877,148572.35846920364,162550.28926032881,177843.28667094215,194575.07432219584,212881.01595613337,232909.21055732519,254821.69050534131,278795.73245137051,305025.29152425873,333722.5704690002,365119.73641234753,399470.79914454167,437053.66611286323,478172.39075234206,523159.63234310225,572379.3472951143,626229.73363342427,685146.45250537491,749606.15277250216,820130.32720180904,897289.53145382972,981707.99999999965,1074068.6963130911,1175118.8381878354,1285675.9428927575,1406634.4410597945,1538972.9128194817,1683762.0047235857,1842173.0915047848,2015487.7527488843,2205108.1411478738,2412568.3262152099,2639546.7052364121]
["Annual Average Delay - Auto","hours",null,{"$f":"D14*(1-ShareTruck)","v":82453.410554288435},90210.762447298679,98697.938710064584,107983.60241447404,118142.87656666273,129257.95186820716,141418.75165648607,154723.65940371968,169280.31466031037,185206.48388183603,202631.01318487292,221694.87073964693,242552.28723269235,265372.00362610508,290338.63630803017,317654.17067874235,347539.59525575128,380236.68951819098,416009.97995453759,455148.88013849896,497970.03214674944,544819.86826107907,596077.41367967613,652157.35291207687,713513.38466557383,780641.89236483187,854085.95999999973,934439.76579238928,1022353.3892234168,{"$f":"AG14*(1-ShareTruck)","v":1118538.0703166991},1223771.9637220213,{"$f":"AI14*(1-ShareTruck)","v":1338906.4341529491},1464872.9441095195,1602690.5896091626,1753474.3448915293,1918444.0827986503,2098934.4438072327,{"$f":"AO14*(1-ShareTruck)","v":2296405.6335556787}]
["Annual Average Delay Traffic - Truck","hours",null,{"$f":"D14*(ShareTruck)","v":12320.62456558333},13479.769101320493,14747.967853228041,16135.480820553592,17653.533280076041,19314.406600996474,21131.537603842746,23119.62726722248,25294.759661885459,27674.532074297338,30278.197372452276,33126.819765694374,36243.445218678171,39653.287898153634,43383.934160970028,47465.565733605181,51931.20388879042,56816.976594672218,62162.41079780447,68010.752204603297,74409.315148364869,81409.865372345157,89069.038825698735,97448.799860425279,106616.94253623518,116647.63908899786,127622.03999999996,139628.93052070183,152765.44896441861,{"$f":"AG14*(ShareTruck)","v":167137.87257605846},182862.47733777328,{"$f":"AI14*(ShareTruck)","v":200066.47866653264},218889.06061406614,239482.50189562203,262013.40785735496,286664.05834922363,313633.8824079773,{"$f":"AO14*(ShareTruck)","v":343141.07168073358}]
[]
["Average Annual Travel Costs","$/year",null,{"$f":"SUM(D19:D20)","v":2389173.815182467},{"$f":"SUM(E19:E20)","v":2613951.2002941887},{"$f":"SUM(F19:F20)","v":2859876.0098990938},3128937.8283251296,3423313.4232520135,3745384.3562275097,4097756.2500099107,4483279.8686136482,4905074.1806001263,5366551.5922007188,5871445.5544133009,6423840.7674196307,7028206.2266837917,7689431.3780816831,8412865.674564302,9204361.8543766961,10070323.290962616,11017755.797625748,12054324.306058312,13188414.877278442,14429202.546658104,15786725.551922375,17271966.544640396,18896941.442226451,20674796.639282756,22619915.364744626,24748034.045279995,27076369.616348129,29623758.810891252,{"$f":"SUM(AG19:AG20)","v":32410810.552534387},35460072.686186932,{"$f":"SUM(AI19:AI20)","v":38796214.394932367},42446225.778997622,46439636.211438753,50808753.237087063,55588923.947499342,60818820.946491435,{"$f":"SUM(AO19:AO20)","v":66540755.219777554}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"(D15)*(timevalue_auto)*Avg_Veh_Occ","v":2025715.3904977585},2216298.011805234,2424810.9582288666,2652941.1441187984,2902534.1914897701,3175609.3614981137,3474375.8906965498,3801250.8642305853,4158878.7705745054,4550152.8960089479,4978238.7319259588,5446599.5843316466,5959024.5927327862,6519659.3850861508,7133039.6168156862,7804127.6652353434,8538352.7762432992,9341654.9880829174,10220533.18752308,11182097.687242644,12234127.74978134,13385134.523438193,14644429.899282284,16022201.846343905,17529596.83446382,19178810.011619188,20983183.865279995,22957316.165987425,25117178.066440903,27480243.311540663,30065629.604722619,32894253.274269655,35988998.490882672,39374902.405517906,43079357.705295093,47132334.226197243,51566621.415456101,{"$f":"(AO15)*(timevalue_auto)*Avg_Veh_Occ","v":56418093.605195917}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"(D16)*(TimeValue_truck)*Avg_Truck_Occ","v":363458.42468470824},397653.18848895456,435065.0516702272,475996.68420633097,520779.2317622432,569774.99472939596,623380.359313361,682029.00438306318,746195.41002562107,816398.69619177142,893206.82248734217,977241.18308798398,1069181.633951006,1169771.9929955322,1279826.0577486157,1400234.1891413529,1531970.5147193174,1676100.8095428303,1833791.1185352318,2006317.1900357972,2195074.7968767635,2401591.028484182,2627536.6453581126,2874739.5958825457,3145199.8048189376,3441105.3531254372,3764850.1799999988,4119053.4503607042,4506580.7444503494,4930567.2409937251,5394443.081464312,5901961.1206627125,6457227.288114951,7064733.8059208496,7729395.5317919711,8456589.7213020977,9252199.5310353301,{"$f":"(AO16)*(TimeValue_truck)*Avg_Truck_Occ","v":10122661.614581641}]
[]
["Total Travel Time","$/year",null,{"$f":"D18","v":2389173.815182467},{"$f":"E18","v":2613951.2002941887},2859876.0098990938,3128937.8283251296,3423313.4232520135,3745384.3562275097,4097756.2500099107,4483279.8686136482,4905074.1806001263,5366551.5922007188,5871445.5544133009,6423840.7674196307,7028206.2266837917,7689431.3780816831,8412865.674564302,9204361.8543766961,10070323.290962616,11017755.797625748,12054324.306058312,13188414.877278442,14429202.546658104,15786725.551922375,17271966.544640396,18896941.442226451,20674796.639282756,22619915.364744626,24748034.045279995,27076369.616348129,29623758.810891252,{"$f":"AG18","v":32410810.552534387},35460072.686186932,{"$f":"AI18","v":38796214.394932367},42446225.778997622,46439636.211438753,50808753.237087063,55588923.947499342,60818820.946491435,{"$f":"AO18","v":66540755.219777554}]
[]
["Build (Alternative Case)","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D24+1","v":2020},{"$f":"E24+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
["Annual Average Delay","hours",null,{"$f":"('Traffic Projection'!G176)*((1+CAGR_NoBuild_TT_Douglas_Interchange)^(2019-2015))","v":94774.035119871769},{"$f":"D26*(1+CAGR_NoBuild_TT_Douglas_Interchange)","v":103690.53154861917},113445.90656329262,124119.08323502763,135796.40984673877,148572.35846920364,162550.28926032881,177843.28667094215,{"$f":"'Traffic Projection'!K176*((1+CAGR_Build_TT_Douglas_Interchange)^(L24-2015))","v":166456.31536004326},{"$f":"L26*(1+CAGR_Build_TT_Douglas_Interchange)","v":182732.30417914255},200599.74845889199,220214.25966544478,241746.66485156468,265384.4944266575,291333.61539997585,319820.02432126814,351091.81553398253,385421.3418829724,423107.58669477678,464478.76768856996,509895.19549580757,559752.41168403963,614484.63361462438,674568.53613635898,740527.40305062116,812935.68450403691,892423.9999999993,979684.63060135709,1075477.5481570624,1180637.0340626268,1296078.9451986132,1422808.6903278048,1561929.9864192326,1714654.471159796,1882312.255370935,2066363.5072336502,2268411.1692114114,2490214.9184254073]
["Annual Average Delay - Auto","hours",null,{"$f":"D26*(1-ShareTruck)","v":82453.410554288435},90210.762447298679,{"$f":"F26*(1-ShareTruck)","v":98697.938710064584},107983.60241447404,118142.87656666273,129257.95186820716,141418.75165648607,154723.65940371968,144816.99436323764,158977.10463585402,174521.78115923604,191586.40590893695,210319.59842086126,230884.51015119202,253460.24539797899,278243.42115950328,305449.87951456482,335316.56743818597,368103.60042445577,404096.52788905584,443608.82008135261,486984.59816511447,534601.63124472322,586874.62643863226,644258.84065404045,707254.04551851214,776408.87999999942,852325.62862318067,935665.46689664421,1027154.2196344853,1127588.6823227934,{"$f":"AI26*(1-ShareTruck)","v":1237843.5605851901},1358879.0881847322,1491749.3899090225,1637611.6621727133,1797736.2512932757,1973517.717213928,{"$f":"AO26*(1-ShareTruck)","v":2166486.9790301044}]
["Annual Average Delay Traffic - Truck","hours",null,{"$f":"D26*(ShareTruck)","v":12320.62456558333},13479.769101320493,{"$f":"F26*(ShareTruck)","v":14747.967853228041},16135.480820553592,17653.533280076041,19314.406600996474,21131.537603842746,23119.62726722248,21639.320996805625,23755.199543288531,26077.96729965596,28627.853756507822,31427.066430703409,34499.984275465475,37873.37000199686,41576.603161764862,45641.936019417728,50104.77444478641,55003.98627032098,60382.2397995141,66286.375414454989,72767.813518925148,79883.00236990118,87693.909697726674,96268.562396580761,105681.6389855248,116015.11999999991,127359.00197817643,139812.08126041811,153482.81442814149,168490.26287581972,{"$f":"AI26*(ShareTruck)","v":184965.12974261463},203050.89823450023,222905.08125077348,244700.59319822156,268627.25594037451,294893.4519974835,{"$f":"AO26*(ShareTruck)","v":323727.93939530296}]
[]
["Average Annual Travel Costs","$/year",null,{"$f":"SUM(D31:D32)","v":2389173.815182467},{"$f":"SUM(E31:E32)","v":2613951.2002941887},{"$f":"SUM(F31:F32)","v":2859876.0098990938},3128937.8283251296,3423313.4232520135,3745384.3562275097,4097756.2500099107,4483279.8686136482,4196223.8869217886,4606527.8932206733,5056951.1548599619,5551416.5061877444,6094230.3537094705,6690120.1815207181,7344275.7239964558,8062394.1643187413,8850729.7524866518,9716148.2749425527,10666186.850202499,11709119.571263991,12854029.566485092,14110888.106528826,15490641.446332447,17005306.158427253,18668073.787887599,20493425.740371786,22497259.403839983,24697026.602370508,27111885.587899093,{"$f":"SUM(AG31:AG32)","v":29762867.893610209},32673061.50214307,{"$f":"SUM(AI31:AI32)","v":35867811.923864082},39374942.936440259,43224998.908182681,47451510.815606765,52091288.272014245,57184740.11043755,{"$f":"SUM(AO31:AO32)","v":62776226.312973045}]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"(D27)*(timevalue_auto)*Avg_Veh_Occ","v":2025715.3904977585},2216298.011805234,2424810.9582288666,2652941.1441187984,2902534.1914897701,3175609.3614981137,3474375.8906965498,3801250.8642305853,3557863.9175160225,3905749.5066936617,4287651.119520111,4706894.8203707635,5167131.89400372,5672370.6453944864,6227011.3089375487,6835884.3710466782,7504292.639913829,8238057.4288213542,9043569.2552280296,9927843.4971783254,10898581.491758671,11964237.607720533,13134092.876420362,14418335.822344318,15828151.197188467,17375817.390298806,19074813.363839988,20939936.044014305,22987429.190716758,25235124.867980037,27702598.747306388,30411340.596456952,33384941.438522503,36649299.011284865,40232843.316259228,44166784.2217732,48485383.276511788,{"$f":"(AO27)*(timevalue_auto)*Avg_Veh_Occ","v":53226252.100811608}]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"(D28)*(TimeValue_truck)*Avg_Truck_Occ","v":363458.42468470824},397653.18848895456,435065.0516702272,475996.68420633097,520779.2317622432,569774.99472939596,623380.359313361,682029.00438306318,638359.96940576599,700778.38652701164,769300.03533985082,844521.68581698078,927098.45970575057,1017749.5361262315,1117264.4150589074,1226509.7932720634,1346437.112572823,1478090.8461211992,1622617.5949744689,1781276.0740856659,1955448.0747264221,2146650.4988082917,2356548.5699120848,2586970.3360829367,2839922.5906991325,3117608.3500729813,3422446.0399999972,3757090.5583562045,4124456.3971823342,4527743.0256301742,4970462.7548366822,5456471.3274071319,5990001.4979177564,6575699.896897818,7218667.4993475359,7924504.0502410484,8699356.8339257631,{"$f":"(AO28)*(TimeValue_truck)*Avg_Truck_Occ","v":9549974.2121614367}]
[]
["Total Travel Time","$/year",null,{"$f":"D30","v":2389173.815182467},{"$f":"E30","v":2613951.2002941887},2859876.0098990938,3128937.8283251296,3423313.4232520135,3745384.3562275097,4097756.2500099107,4483279.8686136482,4196223.8869217886,4606527.8932206733,5056951.1548599619,5551416.5061877444,6094230.3537094705,6690120.1815207181,7344275.7239964558,8062394.1643187413,8850729.7524866518,9716148.2749425527,10666186.850202499,11709119.571263991,12854029.566485092,14110888.106528826,15490641.446332447,17005306.158427253,18668073.787887599,20493425.740371786,22497259.403839983,24697026.602370508,27111885.587899093,{"$f":"AG30","v":29762867.893610209},32673061.50214307,{"$f":"AI30","v":35867811.923864082},39374942.936440259,43224998.908182681,47451510.815606765,52091288.272014245,57184740.11043755,{"$f":"AO30","v":62776226.312973045}]
[]
["No Build Less Build","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D36+1","v":2020},{"$f":"E36+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
["Undiscounted Impacts","$/year",null,{"$f":"D22-D34","v":0},0,0,0,0,0,0,0,{"$f":"L22-L34","v":708850.29367833771},760023.6989800455,814494.399553339,872424.26123188622,933975.87297432125,999311.19656096492,1068589.9505678462,1141967.6900579548,1219593.5384759642,1301607.5226831958,1388137.4558558129,1479295.3060144503,1575172.9801730122,1675837.4453935493,1781325.0983079486,1891635.2837991975,2006722.8513951562,2126489.6243728399,2250774.6414400116,2379343.0139776208,2511873.2229921594,2647942.6589241773,2787011.1840438619,2928402.4710682854,3071282.8425573632,3214637.3032560721,3357242.421480298,3497635.6754850969,3634080.8360538855,{"$f":"AO22-AO34","v":3764528.9068045095}]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D37*D6","v":0},0,0,0,0,0,0,0,412557.32469439384,413402.53503886412,414047.65146063187,414482.48190503125,414696.45724290446,414678.61894975469,414417.60640806169,413901.64382168557,413118.52673098532,412055.60811693314,410699.78408220049,409037.47909681534,407054.63079565961,404736.67431471229,402068.52615255193,399034.56754327653,395618.62732656585,391803.96430027194,387573.24904040736,382908.54517308337,377791.29008242366,372202.27503807546,366121.62472544209,359528.77616132493,352402.45697712875,344720.66305130109,336460.63547215186,327598.83681167633,318110.92669042997,{"$f":"AO37*AO6","v":307971.7366129866}]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D37*D7","v":0},0,0,0,0,0,0,0,559572.96757582505,582494.87987600279,606060.32642510149,630257.84853487136,655071.88588985708,680482.29836837505,706463.84343924129,732985.60540473007,760010.37246469536,787493.95725860458,815384.45619989012,843621.44254851155,872135.08777122945,900845.20531259652,929660.2104408528,958475.98933951708,987174.67008469335,1015623.287577603,1043672.3338880239,1071154.1848049152,1097881.3926811456,1123644.8348971293,1148211.7064488216,1171323.3442852397,1192692.8700744759,1212002.6370606958,1228901.4655824904,1243001.6506497278,1253875.7237157037,{"$f":"AO37*AO7","v":1261052.9494279204}]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving","$/year",null,{"$f":"D37","v":0},{"$f":"E37","v":0},{"$f":"F37","v":0},{"$f":"G37","v":0},0,0,0,0,708850.29367833771,760023.6989800455,814494.399553339,872424.26123188622,933975.87297432125,999311.19656096492,1068589.9505678462,1141967.6900579548,1219593.5384759642,1301607.5226831958,1388137.4558558129,1479295.3060144503,1575172.9801730122,1675837.4453935493,1781325.0983079486,1891635.2837991975,2006722.8513951562,2126489.6243728399,2250774.6414400116,2379343.0139776208,2511873.2229921594,{"$f":"AG37","v":2647942.6589241773},2787011.1840438619,{"$f":"AI37","v":2928402.4710682854},3071282.8425573632,3214637.3032560721,3357242.421480298,3497635.6754850969,3634080.8360538855,{"$f":"AO37","v":3764528.9068045095}]

{"sheet":"Residual Value","index":7,"n_rows":29,"n_cols":41,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Residual Value"]
[]
[null,"Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D4+1","v":2020},{"$f":"E4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
["Benefits Index","Number",null,0,0,0,0,0,0,0,0,1,{"$f":"L5+1","v":2},{"$f":"M5+1","v":3},{"$f":"N5+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"AA5+1","v":17},{"$f":"AB5+1","v":18},{"$f":"AC5+1","v":19},{"$f":"AD5+1","v":20},{"$f":"AE5+1","v":21},{"$f":"AF5+1","v":22},{"$f":"AG5+1","v":23},{"$f":"AH5+1","v":24},{"$f":"AI5+1","v":25},{"$f":"AJ5+1","v":26},{"$f":"AK5+1","v":27},{"$f":"AL5+1","v":28},{"$f":"AM5+1","v":29},30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Real_discount_rate)^(D4-$D$4)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,{"$f":"1/(1+Real_discount_rate)^(AG4-$D$4)","v":0.1405628153554111},0.13136711715458982,{"$f":"1/(1+Real_discount_rate)^(AI4-$D$4)","v":0.1227730066865325},0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2,{"$f":"1/(1+Real_discount_rate)^(AO4-$D$4)","v":8.1808838300143641E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(D4-$D$4)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AG4-$D$4)","v":0.42434636230138412},0.41198675951590691,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AI4-$D$4)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AO4-$D$4)","v":0.33498293694823961}]
[]
["Expected Lifespan of Asset","year",60]
["Last purchase year","year",{"$f":"Project_open_year","v":"2027-01-01"}]
["Analysis end year","year",{"$f":"Inputs!E8","v":2046}]
["Time between end of construction and end of analysis","year",{"$f":"Inputs!E7","v":20}]
[]
["Residual Value","Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D14+1","v":2020},{"$f":"E14+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
["Residual value ","2018$/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,{"$f":"((C9-C12)/C9)*C17","v":68690224.040925473}]
["Capital Cost","2018$",{"$f":"'Project Costs'!G69/DeflatorRate","v":103035336.06138821}]
["Depreciation Rate ","2018$/year",{"$f":"C17/C9","v":1717255.6010231369}]
[]
[]
["Residual value - 20 years analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((C9-30)/C9)*C17","v":51517668.030694105}]
[]
["Total Residual Value","Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D23+1","v":2020},{"$f":"E23+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
["Undiscounted Impacts","$/year",null,{"$f":"D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68690224.040925473,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D24*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11054342.984853599,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D24*D7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30923587.101307523,0,0,0,0,0,0,0,0,0,0]
[]
["Key Quantified Impacts"]
["Total Residual Value","$/year",null,{"$f":"D24","v":0},0,{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB24","v":0},0,0,68690224.040925473,0,{"$f":"AG24","v":0},0,{"$f":"AI24","v":0},0,0,0,0,0,{"$f":"AO24","v":0}]

{"sheet":"Project Data","index":8,"n_rows":29,"n_cols":47,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Data from Client"]
[null,null,null,null,null,null,null,null,null,"Base Year",2019]
[null,"Case","Data Input","Year",null,2015,2016,2017,2018,{"$f":"Base.Year","v":2019},{"$f":"J4+1","v":2020},{"$f":"K4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"AE4+1","v":2041},{"$f":"AF4+1","v":2042},{"$f":"AG4+1","v":2043},{"$f":"AH4+1","v":2044},2045,{"$f":"AJ4+1","v":2046},{"$f":"AK4+1","v":2047},{"$f":"AL4+1","v":2048},{"$f":"AM4+1","v":2049},{"$f":"AN4+1","v":2050},{"$f":"AO4+1","v":2051},{"$f":"AP4+1","v":2052},{"$f":"AQ4+1","v":2053},{"$f":"AR4+1","v":2054},{"$f":"AS4+1","v":2055},2056]
[null,null,null,"Benefits Index",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Discount Factor",7.0000000000000007E-2,{"$f":"1/(1+$E$6)^(F4-$K$3)","v":1.31079601},{"$f":"1/(1+$E$6)^(G4-$K$3)","v":1.2250430000000001},1.1449,1.07,{"$f":"1/(1+$E$6)^(J4-$K$3)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,{"$f":"1/(1+$E$6)^(AM4-$K$3)","v":0.1405628153554111},0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2,{"$f":"1/(1+$E$6)^(AU4-$K$3)","v":8.1808838300143641E-2}]
[null,null,null,"Discount Factor",0.03,{"$f":"1/(1+$E$7)^(F4-$K$3)","v":1.1255088099999999},{"$f":"1/(1+$E$7)^(G4-$K$3)","v":1.092727},1.0609,1.03,{"$f":"1/(1+$E$7)^(J4-$K$3)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,{"$f":"1/(1+$E$7)^(AM4-$K$3)","v":0.42434636230138412},0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,{"$f":"1/(1+$E$7)^(AU4-$K$3)","v":0.33498293694823961}]
[]
[null,null,"Capital Expenditures (2018$/year)"]
[]
[null,"Build","Previously Incurred Costs",null,null,{"$f":"'Project Costs'!D75","v":196940.07707142856},{"$f":"'Project Costs'!D76","v":1357970.5944000001},{"$f":"'Project Costs'!D77","v":2601733.2171999998},{"$f":"'Project Costs'!D78","v":1335785},{"$f":"SUM(G11:I11)","v":5295488.8115999997}]
[null,"Build","Construction Cost ",null,null,null,null,null,null,{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!J4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!K4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!L4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!M4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!N4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":19810423.481688175},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!O4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":26643375.696546912},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!P4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":34476307.332403213},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Q4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":22105229.550749913},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!R4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!S4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!T4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!U4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!V4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!W4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!X4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Y4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Z4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AA4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AB4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AC4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AD4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AE4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AF4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AG4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AH4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AI4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AJ4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AK4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AL4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AM4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AN4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AO4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AP4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AQ4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AR4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AS4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AT4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AU4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0}]
[]
[null,"Build","Total Estimated Cost",null,null,null,null,null,null,{"$f":"SUM(J11:J12)","v":5295488.8115999997},{"$f":"SUM(K11:K12)","v":0},0,0,19810423.481688175,26643375.696546912,34476307.332403213,22105229.550749913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU11:AU12)","v":0}]
[null,null,"Total Estimated Cost Discounted at 7%",null,null,null,null,null,null,{"$f":"J28","v":6329734.9484821605},{"$f":"K14*K6","v":0},0,0,15113277.222813772,18996358.646429006,22973019.296855092,13766025.997029144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operations and Maintenance (O&M) Expenditures (2018$/year)"]
[]
[null,"Build","Total O&M Costs ",null,null,null,null,null,null,{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!J4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!K4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!L4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!M4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!N4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!O4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!P4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Q4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":961981.16498081619},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!R4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!S4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!T4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!U4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!V4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!W4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!X4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Y4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Z4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AA4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AB4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AC4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AD4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AE4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AF4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AG4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AH4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AI4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AJ4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":5290896.4073944893},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AK4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AL4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AM4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AN4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AO4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":5290896.4073944893},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AP4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AQ4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AR4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AS4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AT4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AU4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0}]
[null,null,"Total O&M Costs Discounted at 7%",null,null,null,null,null,null,{"$f":"J19*J6","v":0},{"$f":"K19*K6","v":0},0,0,0,0,0,599073.52218964149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,911068.51534374489,0,0,0,0,649579.26000279444,0,0,0,0,0,0]
[]
[null,null,"Operations and Maintenance (O&M) Expenditures (2018$/year)"]
[]
[null,"No-Build","Total O&M Costs ",null,null,null,null,null,null,{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!J4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!K4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!L4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!M4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!N4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!O4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!P4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!Q4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":7311056.8538542036},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!R4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!S4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!T4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!U4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":6349075.6888733869},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!V4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!W4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!X4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!Y4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!Z4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":6349075.6888733869},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AA4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AB4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AC4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AD4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AE4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":5387094.5238925712},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AF4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AG4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AH4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AI4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AJ4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":5387094.5238925712},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AK4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AL4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AM4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AN4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AO4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":15006906.173700733},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AP4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AQ4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AR4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AS4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AT4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AU4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0}]
[null,null,"Total O&M Costs Discounted at 7%",null,null,null,null,null,null,{"$f":"J24*J6","v":0},0,0,0,0,0,0,4552958.7686412763,0,0,0,3016400.1235033004,0,0,0,0,2150651.5998506844,0,0,0,0,1301053.8270358609,0,0,0,0,927633.39744090394,0,0,0,0,1842442.9920079259,0,0,0,0,0,0]
[]
[]
[null,null,"Previously incurred costs discounted to 2019 at 7%",null,null,null,null,null,null,{"$f":"F11*F6+G11*G6+H11*H6+I11*I6","v":6329734.9484821605}]
[null,null,"Previously incurred costs discounted to 2019 at 3%",null,null,null,null,null,null,{"$f":"F11*F7+G11*G7+H11*H7+I11*I7","v":5841586.2456203802}]

{"sheet":"Project Costs","index":9,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":false,"merged":[[4,1,5,1],[4,2,4,5],[4,6,4,8],[33,6,33,8],[33,2,33,4]]}
[]
[null,"PROJECT COSTS"]
[null,"All figures in 2020$ ","unless stated otherwise"]
[]
[null,"Year","No-Build",null,null,null,"BUILD"]
[null,null,"Maint & Rehab Costs for I-40","Bridge Rehab Costs","Bridge Damage repair","TOTAL","Capital Costs","Maintenance","TOTAL"]
[null,2016,null,null,null,{"$f":"SUM(C7:E7)","v":0},null,null,{"$f":"SUM(G7:H7)","v":0}]
[null,2017,null,null,null,0,null,null,0]
[null,2018,null,null,null,0,null,null,0]
[null,2019,null,null,null,0,null,null,0]
[null,2020,null,null,null,0,null,null,0]
[null,2021,null,null,null,0,null,null,0]
[null,2022,null,null,null,0,null,null,0]
[null,2023,null,null,null,0,20593359,null,20593359]
[null,2024,null,null,null,0,27696359,null,27696359]
[null,2025,null,null,null,0,35838859,null,35838859]
[null,{"$f":"B16+1","v":2026},5500000,2000000,100000,7600000,22978859,1000000,23978859]
[null,{"$f":"B17+1","v":2027},null,null,null,0,null,null,0]
[null,2028,null,null,null,0,null,null,0]
[null,2030,5500000,1000000,100000,6600000,null,null,0]
[null,2035,5500000,1000000,100000,6600000,null,null,0]
[null,2040,5500000,null,100000,5600000,null,null,0]
[null,2041,null,null,null,0,null,null,0]
[null,2045,5500000,null,100000,5600000,null,5500000,5500000]
[null,2050,5500000,10000000,100000,15600000,null,5500000,5500000]
[null,2055,null,null,null,0,null,null,0]
[null,2060,null,null,null,0,null,null,0]
[null,2061,null,null,null,0,null,null,0]
[null,"TOTAL",{"$f":"SUM(C7:C25)","v":33000000},14000000,600000,{"$f":"SUM(F7:F25)","v":47600000},{"$f":"SUM(G7:G28)","v":107107436},{"$f":"SUM(H7:H24)","v":6500000},{"$f":"SUM(I7:I24)","v":113607436}]
[null,null,null,null,null,"Previously spent",{"$f":"C79","v":5363421.5714285709}]
[null,null,null,null,null,"GRAND TOTAL",{"$f":"G29+G30","v":112470857.57142857}]
[]
[]
[null,null,"No-Build",null,null,null,"Build"]
[null,null,"Maint & Rehab Costs for I-40","Bridge Rehab and Repair","TOTAL",null,"Capital Costs","Maintenance","TOTAL"]
[null,2023,null,null,{"$f":"+D36+C36","v":0},null,{"$f":"+G14","v":20593359},null,{"$f":"+H36+G36","v":20593359}]
[null,{"$f":"+B36+1","v":2024},null,null,0,null,{"$f":"+G15","v":27696359},null,27696359]
[null,{"$f":"+B37+1","v":2025},{"$f":"+C16","v":0},{"$f":"+D16+E16","v":0},0,null,{"$f":"+G16","v":35838859},null,35838859]
[null,2026,{"$f":"C17","v":5500000},{"$f":"D17+E17","v":2100000},7600000,null,{"$f":"+G17","v":22978859},{"$f":"H17","v":1000000},23978859]
[null,2027,null,null,0]
[null,2028,null,null,0]
[null,2029,null,null,0]
[null,2030,{"$f":"+C20","v":5500000},{"$f":"D20+E20","v":1100000},6600000]
[null,2031,null,null,0]
[null,2032,null,null,0]
[null,2033,null,null,0]
[null,2034,null,null,0]
[null,2035,{"$f":"+C21","v":5500000},{"$f":"+D21+E21","v":1100000},6600000]
[null,2036,null,null,0]
[null,2037,null,null,0]
[null,2038,null,null,0]
[null,2039,null,null,0]
[null,2040,{"$f":"+C22","v":5500000},{"$f":"+D22+E22","v":100000},5600000]
[null,2041,null,null,0]
[null,2042,null,null,0]
[null,2043,null,null,0]
[null,2044,null,null,0]
[null,2045,{"$f":"+C24","v":5500000},{"$f":"+D24+E24","v":100000},5600000,null,null,{"$f":"H24","v":5500000},5500000]
[null,2046,null,null,0]
[null,2047,null,null,0]
[null,2048,null,null,0]
[null,2049,null,null,0]
[null,2050,{"$f":"+C58","v":5500000},null,5500000,null,null,{"$f":"H25","v":5500000},5500000]
[null,2051]
[null,2052]
[null,2053]
[null,2054]
[null,2055]
[null,"TOTAL",{"$f":"SUM(C36:C68)","v":33000000},{"$f":"SUM(D36:D68)","v":4500000},{"$f":"SUM(E36:E68)","v":37500000},null,{"$f":"SUM(G36:G68)","v":107107436},{"$f":"SUM(H36:H68)","v":12000000},{"$f":"SUM(I36:I68)","v":119107436}]
[]
[]
["PREVIOUSLY INCURRED COSTS"]
[]
[null,"YEAR","AMOUNT","amount in 2018 $$"]
[null,2015,186761.57142857142,{"$f":"C75*Inputs!E13","v":196940.07707142856}]
[null,2016,1301112,{"$f":"C76*Inputs!E14","v":1357970.5944000001}]
[null,2017,2539763,{"$f":"C77*Inputs!E15","v":2601733.2171999998}]
[null,2018,1335785,{"$f":"C78","v":1335785}]
[null,"TOTAL",{"$f":"SUM(C75:C78)","v":5363421.5714285709},{"$f":"SUM(D75:D78)","v":5492428.888671428}]
[]
[]
["PROJECT COSTS BY COMPONENT"]
[]
[null,"Reconstruction of Douglas Interchange"]
[]
[null,"I-40 Mainline WB Lanes Bridge over Anderson "]
[]
[null,"I-40 Mainline EB Lanes Bridge over Anderson "]

{"sheet":"Traffic Projection","index":10,"n_rows":184,"n_cols":26,"rows_kept":184,"cut":false,"hidden":false,"merged":[[83,20,83,21],[83,22,83,23],[183,2,183,3],[183,4,183,5],[183,6,183,7],[183,8,183,9],[170,6,170,7],[170,10,170,11],[176,6,176,7],[176,10,176,11],[5,12,5,13],[2,1,2,13],[4,1,6,1],[4,2,4,5],[4,6,4,9],[4,10,4,13],[5,2,5,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[34,7,34,8],[35,7,35,8],[34,11,34,12],[35,11,35,12],[49,7,49,8],[49,11,49,12],[62,7,62,8],[62,11,62,12],[75,7,75,8],[75,11,75,12],[169,6,169,7],[169,10,169,11]]}
["Traffic Projection"]
[]
[null,"Estimated Hourly Volumes"]
[]
[null,"TIME","Industrial - Douglas (BUILD)",null,null,null,"Between Douglas and Anderson",null,null,null,"Between Anderson and I-240"]
[null,null,2015,null,2045,null,2015,null,2045,null,2015,null,2045]
[null,null,"EB","WB","EB","WB","EB","WB","EB","WB","EB","WB","EB","WB"]
[null,"00:00",428.83599811104375,519.10064076185984,661.40997099102754,801.48139439186434,345.75457059974372,423.7243548292281,514.29062942724147,630.22367879607316,298.38696620117378,367.38492739991773,438.07798691223093,539.34983246134857]
[null,"01:00",230.91169129056198,291.26594556463459,356.14383053363014,449.70901181588397,186.17553801524659,237.75057315854448,276.9257235377454,353.61677737934286,160.66990487755513,206.13867497501619,235.88814679889359,302.62771148080657]
[null,"02:00",94.463873709775356,47.897066603962124,145.69520340012141,73.952148609723125,76.162720097146334,39.096760919405085,113.28779599271404,58.150314502380816,65.728597449908918,33.89835988478044,96.499696417729197,49.765445887954854]
[null,"03:00",88.466167442488057,71.198342249132907,136.44471429535184,109.92886955499385,71.32699183701007,58.116806772088651,106.09492005666871,86.439656692728263,61.555353167375031,50.389453882781737,90.372731565809886,73.975662806419393]
[null,"04:00",89.965594009309882,142.39668449826578,138.75733657154422,219.85773910998768,72.535923902044132,116.2336135441773,107.89313904068004,172.8793133854565,62.598664238008496,100.77890776556346,91.904472778789724,147.95132561283876]
[null,"05:00",128.9506847466775,424.60102286755614,198.88551575254672,655.57580389159966,103.96815759292991,346.58750220445592,154.64683262497471,515.49467991299753,89.724752074478843,300.50437951913466,131.72974431626525,441.16395273646464]
[null,"06:00",632.75801119881282,1299.6933748750807,975.92660055319459,2006.7015460584332,510.16933144437712,1060.8958908941274,758.84841125278308,1577.9166421727123,440.27727180732649,919.83657633296127,646.39479187748771,1350.3920992299104]
[null,"07:00",1219.0337988261488,2579.9690200458517,1880.1619105444242,3983.42249132914,982.86176887269801,2105.9417435776845,1461.9520340012143,3132.2588325201336,848.21190042501519,1825.9305743342541,1245.3056061526006,2680.6090176944326]
[null,"08:00",1592,3227,2730,5095,1070,3035,1730,4575,935,2410,1510,3565]
[null,"09:00",1060.0945827430346,1667.3357239433305,1635.0239492680296,2574.334254306038,854.71496997908673,1360.9899476809126,1271.3408216960131,2024.2595967315269,737.62092693786678,1180.0293927458706,1082.9410375767388,1732.3755217212395]
[null,"10:00",1001.6169466369831,1277.6866145435304,1544.8316804965257,1972.7235318323442,807.56661944275788,1042.9325142554819,1201.2102813195709,1551.1989301040508,696.93179518316128,904.26165422373765,1023.2031302705253,1327.5268943624715]
[null,"11:00",1036.1037576738854,1368.302686496972,1598.021992848951,2112.6330021750632,835.3720569385415,1116.8993592381401,1242.5693179518316,1661.2130386220681,720.92794980773112,968.39368643818693,1058.4331781690614,1421.6777379342777]
[null,"12:00",1244.5240504621197,1506.8158250543763,1919.4764892396952,2326.4946211275064,1003.4136139782771,1229.9629651402036,1492.5217567294071,1829.3774616424671,865.94818862578416,1066.424078537417,1271.3452067732576,1565.5940273940396]
[null,"13:00",1323.9936585036767,1183.1869966492266,2042.0454698778924,1826.8179413320793,1067.4870134250828,965.79566163070933,1587.8273628820075,1436.4699312209746,921.24367536935824,837.38110634295447,1352.5274910611884,1229.3410146375873]
[null,"14:00",1458.9420495176414,1209.0773029216384,2250.1814747352082,1866.7920757157135,1176.2908992781488,986.92904591146885,1749.6670714430275,1467.902533654694,1015.1416717263709,855.70454411851142,1490.3842002293727,1256.2412556581032]
[null,"15:00",2066.2098090804834,1688.04796896126,3186.7934965931322,2606.313561812945,1665.9083856169468,1377.89665510552,2477.9457599676184,2049.4056786785022,1437.6826553329286,1194.6881429663158,2110.7393914862037,1753.8957145376521]
[null,"16:00",3222,1792,5280,3195,3140,1120,4935,2010,2580,985,4025,1795]
[null,"17:00",2917.8840990352828,1934.0058785491735,4500.3629494704173,2986.067838457469,2352.5817985562976,1578.663805772735,3499.3341428860554,2348.0154017988361,2030.283343452742,1368.7608018341075,2980.7684004587459,2009.4480042325554]
[null,"18:00",2465.0572758550902,1526.2335547586849,3801.9510220603111,2356.4752219152315,1987.484314916009,1245.8130033507728,2956.2720097146325,1852.951913467756,1715.2034001214327,1080.1666568690846,2518.182554138838,1585.7692081594259]
[null,"19:00",1457.4426229508199,1099.0435012638877,2247.8688524590161,1696.9020045852685,1175.0819672131147,897.11216271824105,1747.8688524590164,1334.3139733113867,1014.0983606557375,777.82993357239434,1488.8524590163931,1141.9152313209099]
[null,"20:00",1120.0716454159081,758.58597378167053,1727.5288403157256,1171.2421374404801,903.07225258044957,619.2081594262537,1343.2695810564664,920.97525130797737,779.35336976320582,536.87672682381992,1144.210686095932,788.1770619011229]
[null,"21:00",937.14160426364447,631.72347304685195,1445.3889226202523,975.36887896067265,755.58254064629307,515.65457645053198,1123.8868650070835,766.95549938275246,652.06941914592187,447.09188172359069,957.33825811239285,656.36588090059377]
[null,"22:00",694.23450043850789,393.5326553406619,1070.7441138770828,607.60684263123869,559.73554611077384,321.22744106754453,832.57538959724752,477.77555699253429,483.05302570329889,278.51625418846629,709.19618160966058,408.88366351184533]
[null,"23:00",529.29757808810632,401.29974722238546,816.35566349591841,619.59908294632896,426.75301895702626,327.56745635177242,634.77130135600078,487.20533772265014,368.28880793361662,284.01328552113347,540.70464818187941,416.95373581800015]
[null,"TOTAL",{"$f":"SUM(C8:C31)","v":27040.000000000004},{"$f":"SUM(D8:D31)","v":27040},42289.999999999993,42290,22130,22130,33320.000000000007,33320,18979.999999999996,18980,28239.999999999996,28239.999999999996]
[null,"Source: Garver (for ODOT) 2020"]
[]
["TRAVEL TIMES FOR PEAK HOURS",null,null,null,null,null,null,"Annual Travel Time ",null,null,null,"Annual Travel Time "]
[null,null,null,null,null,null,null,"No Build - 2 Lanes",null,null,null,"Build - 3 Lanes"]
[null,null,null,null,null,null,null,"(Vehicle-hours)","(Vehicle-hours)",null,null,"(Vehicle-hours)","(Vehicle-hours)"]
[null,null,null,null,"TIME","DIRECTION",null,2015,2045,null,null,2015,2045]
[null,"hourly","West Industrial ",null,"07:00","EB",null,{"$f":"W88","v":3931.1477543540923},{"$f":"W100","v":6129.6814638438918},null,null,{"$f":"X88","v":3795.793864608368},{"$f":"X100","v":5863.1735741115481}]
[null,"hourly","West Industrial ",null,"08:00","EB",null,5133.8914728682175,{"$f":"W101","v":8900.3134796238246},null,null,{"$f":"X89","v":4957.1257485029937},{"$f":"X101","v":8513.3433283358318}]
[null,"hourly","West Industrial ",null,"16:00","EB",null,10604.050632911392,18457.815126050416,null,null,9958.0386329866287,17026.976744186046]
[null,"hourly","West Industrial ",null,"17:00","EB",null,9603.1628575844752,15732.361235123475,null,null,9018.1261901833404,14512.798348679797]
[null,"hourly","West Industrial ",null,"18:00","EB",null,8112.8467306623224,13290.853993084786,null,null,7618.6019818403993,12260.555233930925]
[null,"hourly","West Industrial ",null,"07:00","WB",null,8345.778478530905,28669.615162507307,null,null,7754.8201758603636,12403.471230485946]
[null,"hourly","West Industrial ",null,"08:00","WB",null,10438.818040435461,36669.896193771623,null,null,9699.6531791907528,15864.670658682635]
[null,"hourly","West Industrial ",null,"16:00","WB",null,5787.826086956522,10650,null,null,5409.8113207547167,9659.3023255813951]
[null,"hourly","West Industrial ",null,"17:00","WB",null,6246.4786139476419,9953.5594615248956,null,null,5838.5083126012787,9027.646953476069]
[null,"hourly","West Industrial ",null,"18:00","WB",null,4929.449990524945,7854.9174063841056,null,null,{"$f":"X97","v":4607.4975237998033},7124.2274150925614]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H39:H48)","v":73133.450658775968},{"$f":"SUM(I39:I48)","v":156309.01352191431},null,"Total",{"$f":"SUM(L39:L48)","v":68657.976930328645},{"$f":"SUM(M39:M48)","v":112256.16581256274}]
[null,null,null,null,null,null,"CAGR",{"$f":"(I49/H49)^(1/(2045-2015))-1","v":2.5641531654246208E-2},null,null,"CAGR",{"$f":"(M49/L49)^(1/(2045-2015))-1","v":1.6523227604092305E-2}]
[]
[null,"hourly","Douglas <--> Anderson",null,"07:00","EB",null,{"$f":"W113","v":14659.116614814504},{"$f":"W125","v":22043.853553435238},null,null,{"$f":"X113","v":14154.386551729576},{"$f":"X125","v":21085.425138068484}]
[null,"hourly","Douglas <--> Anderson",null,"08:00","EB",null,15958.759689922485,{"$f":"W126","v":26085.579937304075},null,null,15409.281437125752,{"$f":"X126","v":24951.424287856073}]
[null,"hourly","Douglas <--> Anderson",null,"16:00","EB",null,47795.569620253162,79789.411764705874,null,null,44883.803863298679,73604.186046511633]
[null,"hourly","Douglas <--> Anderson",null,"17:00","EB",null,35809.86851599934,56577.46967153588,null,null,33628.286630180664,52191.619309401322]
[null,"hourly","Douglas <--> Anderson",null,"18:00","EB",null,30252.530236537987,47797.204594041621,null,null,28409.50833505499,44091.994935588795]
[null,"hourly","Douglas <--> Anderson",null,"07:00","WB",null,31507.246614645919,104264.11753925151,null,null,29276.242157828507,45108.278396472582]
[null,"hourly","Douglas <--> Anderson",null,"08:00","WB",null,45406.99844479005,152288.92733564015,null,null,42191.763005780354,65885.479041916173]
[null,"hourly","Douglas <--> Anderson",null,"16:00","WB",null,16730.4347826087,30987.500000000004,null,null,15637.735849056606,28104.941860465118]
[null,"hourly","Douglas <--> Anderson",null,"17:00","WB",null,23581.903434058553,36198.570777732057,null,null,22041.721061732529,32831.261868175592]
[null,"hourly","Douglas <--> Anderson",null,"18:00","WB",null,18609.815360612476,28566.341999294571,null,null,17394.370235463619,25909.007859825313]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H52:H61)","v":280312.24331424315},{"$f":"SUM(I52:I61)","v":584598.97717294109},null,"Total",{"$f":"SUM(L52:L61)","v":263027.09912725125},{"$f":"SUM(M52:M61)","v":413763.61874428106}]
[null,null,null,null,null,null,"CAGR",{"$f":"(I62/H62)^(1/(2045-2015))-1","v":2.4803341485595487E-2},null,null,"CAGR",{"$f":"(M62/L62)^(1/(2045-2015))-1","v":1.5215859362581297E-2}]
[]
[null,"hourly","Anderson <--> 240",null,"07:00","EB",null,{"$f":"W138","v":6154.4677426187145},{"$f":"W150","v":9134.8436313388265},null,null,{"$f":"X138","v":5942.5624161513042},{"$f":"X150","v":8737.67651693279}]
[null,"hourly","Anderson <--> 240",null,"08:00","EB",null,{"$f":"W139","v":6784.1860465116288},{"$f":"W151","v":11076.489028213167},null,null,{"$f":"X139","v":6550.5988023952095},{"$f":"X151","v":10594.902548725637}]
[null,"hourly","Anderson <--> 240",null,"16:00","EB",null,19105.063291139239,31658.823529411766,null,null,17941.158989598815,29204.651162790702]
[null,"hourly","Anderson <--> 240",null,"17:00","EB",null,15034.376657213341,23445.371620415008,null,null,14118.463666209262,21627.900952165786]
[null,"hourly","Anderson <--> 240",null,"18:00","EB",null,12701.18973507643,19806.881266167667,null,null,11927.417403519028,18271.464113751572]
[null,"hourly","Anderson <--> 240",null,"07:00","WB",null,13289.82128753392,43409.170251937525,null,null,12348.779028734551,18780.314674865189]
[null,"hourly","Anderson <--> 240",null,"08:00","WB",null,17540.902021772941,57730.795847750866,null,null,16298.84393063584,24976.347305389223]
[null,"hourly","Anderson <--> 240",null,"16:00","WB",null,7158.0745341614902,13462.5,null,null,6690.566037735849,12210.174418604653]
[null,"hourly","Anderson <--> 240",null,"17:00","WB",null,9946.8952679869926,15070.860031744167,null,null,9297.2431822694089,13668.919563674941]
[null,"hourly","Anderson <--> 240",null,"18:00","WB",null,{"$f":"W147","v":7849.6583138933483},11893.269061195697,null,null,{"$f":"X147","v":7336.981065525857},10786.91845085191]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H65:H74)","v":115564.63489790806},{"$f":"SUM(I65:I74)","v":236689.00426817467},null,"Total",{"$f":"SUM(L65:L74)","v":108452.61452277511},{"$f":"SUM(M65:M74)","v":168859.26970775239}]
[null,null,null,null,null,null,"CAGR",{"$f":"(I75/H75)^(1/(2045-2015))-1","v":2.4185063067253543E-2},null,null,"CAGR",{"$f":"(M75/L75)^(1/(2045-2015))-1","v":1.4867853048863955E-2}]
[null,"Travel Demand Model Results - By segment"]
[null,"For each hour/segment, the highway Capacity Manual program was used to determine average speeds with 4 lanes and also with six lanes"]
[null,"Douglas <--> Anderson","segment length",3.7,"miles, or",{"$f":"D79*5280","v":19536},"ft."]
[null,"and "]
[null,"Anderson <--> 240","segment length",1.8,"miles, or",{"$f":"D81*5280","v":9504},"ft."]
[null,"West of Industrial ","segment length",0.8,"miles ",{"$f":"D82*5280","v":4224},"ft."]
[null,"Only hours where volumes exceeded 2300 were used, as lower volumes were free-flow even with 4 lanes, and thus there is no benefit of having 6 lanes at these hours."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily",null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"speed in feet per second","speed in feet per second",null,"seconds of travel time per vehicle"]
[null,null,null,null,null,null,null,null,null,"mph","mph",null,null,null,"2 Lane  - No Build","3 Lane - Build",null,null,null,null,"Daily Travel Time (vehicle-hours)","Daily Travel Time (vehicle-hours)","Annual Travel Time (vehicle-hours)","Annual Travel Time (vehicle-hours)",null,"SAVING (vehicle-hours)"]
[null,null,null,null,null,"Volume","Year","Time","Direction ","2 Lane - No Build","3 Lane - Build",null,"delta","feet/second conversion","feet/second","feet/second",null,"2 Lane  - No Build","3 Lane - Build",null,"2 Lane","3 Lane","2 Lane","3 Lane"]
[null,null,"Industrial to Douglas",null,null,{"$f":"C15","v":1219.0337988261488},2015,"07:00","EB",{"$f":"$C$164","v":64.5},{"$f":"$D$164","v":66.8},null,{"$f":"K88-J88","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J88*N88","v":94.6},{"$f":"K88*N88","v":97.973333333333329},null,{"$f":"$F$82/O88","v":44.651162790697676},{"$f":"$F$82/P88","v":43.113772455089823},null,{"$f":"(R88*F88)/seconds_in_hour","v":15.119799055208047},{"$f":"(S88*F88)/seconds_in_hour","v":14.599207171570646},{"$f":"U88*Annual_Number_Weekdays","v":3931.1477543540923},{"$f":"V88*Annual_Number_Weekdays","v":3795.793864608368},null,{"$f":"W88-X88","v":135.35388974572425}]
[null,null,"Industrial to Douglas",null,null,{"$f":"C16","v":1592},2015,"08:00","EB",{"$f":"$C$164","v":64.5},{"$f":"$D$164","v":66.8},null,{"$f":"K89-J89","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J89*N89","v":94.6},{"$f":"K89*N89","v":97.973333333333329},null,{"$f":"$F$82/O89","v":44.651162790697676},43.113772455089823,null,{"$f":"(R89*F89)/seconds_in_hour","v":19.74573643410853},19.065868263473053,{"$f":"U89*Annual_Number_Weekdays","v":5133.8914728682175},4957.1257485029937,null,{"$f":"W89-X89","v":176.76572436522383}]
[null,null,"Industrial to Douglas",null,null,{"$f":"C24","v":3222},2015,"16:00","EB",{"$f":"$E$164","v":63.2},{"$f":"$F$164","v":67.3},null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,45.569620253164558,42.793462109955428,null,40.784810126582279,38.30014858841011,10604.050632911392,9958.0386329866287,null,646.01199992476359]
[null,null,"Industrial to Douglas",null,null,{"$f":"C25","v":2917.8840990352828},2015,"17:00","EB",{"$f":"$E$164","v":63.2},{"$f":"$F$164","v":67.3},null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,45.569620253164558,42.793462109955428,null,36.93524175994029,34.685100731474385,9603.1628575844752,9018.1261901833404,null,585.03666740113476]
[null,null,"Industrial to Douglas",null,null,{"$f":"C26","v":2465.0572758550902},2015,"18:00","EB",63.2,67.3,null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,45.569620253164558,42.793462109955428,null,31.203256656393549,29.302315314770766,8112.8467306623224,7618.6019818403993,null,494.24474882192317]
[null,null,"Industrial to Douglas",null,null,{"$f":"D15","v":2579.9690200458517},2015,"07:00","WB",{"$f":"$K$164","v":64.3},{"$f":"$L$164","v":69.2},null,{"$f":"K93-J93","v":4.9000000000000057},1.4666666666666666,94.306666666666658,101.49333333333333,null,44.790046656298607,41.618497109826592,null,32.099147994349636,29.826231445616784,8345.778478530905,7754.8201758603636,null,590.95830267054134]
[null,null,"Industrial to Douglas",null,null,{"$f":"D16","v":3227},2015,"08:00","WB",{"$f":"$K$164","v":64.3},{"$f":"$L$164","v":69.2},null,4.9000000000000057,1.4666666666666666,94.306666666666658,101.49333333333333,null,44.790046656298607,41.618497109826592,null,40.149300155521004,37.306358381502896,10438.818040435461,9699.6531791907528,null,739.16486124470794]
[null,null,"Industrial to Douglas",null,null,{"$f":"D24","v":1792},2015,"16:00","WB",{"$f":"$M$164","v":64.400000000000006},{"$f":"$N$164","v":68.900000000000006},null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,44.720496894409941,41.799709724238028,null,22.260869565217391,20.806966618287372,5787.826086956522,5409.8113207547167,null,378.01476620180529]
[null,null,"Industrial to Douglas",null,null,{"$f":"D25","v":1934.0058785491735},2015,"17:00","WB",{"$f":"$M$164","v":64.400000000000006},{"$f":"$N$164","v":68.900000000000006},null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,44.720496894409941,41.799709724238028,null,24.024917745952468,22.45580120231261,6246.4786139476419,5838.5083126012787,null,407.97030134636316]
[null,null,"Industrial to Douglas",null,null,{"$f":"D26","v":1526.2335547586849},2015,"18:00","WB",64.400000000000006,68.900000000000006,null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,44.720496894409941,41.799709724238028,null,18.959423040480559,17.721144322306937,4929.449990524945,4607.4975237998033,null,321.95246672514168]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL 2015",{"$f":"SUM(W88:W97)","v":73133.450658775968},{"$f":"SUM(X88:X97)","v":68657.976930328645}]
[null,null,"Industrial to Douglas",null,null,{"$f":"E15","v":1880.1619105444242},2045,"07:00","EB",{"$f":"$G$164","v":63.8},{"$f":"$H$164","v":66.7},null,{"$f":"K100-J100","v":2.9000000000000057},1.4666666666666666,{"$f":"J100*N100","v":93.573333333333323},{"$f":"K100*N100","v":97.826666666666668},null,{"$f":"$F$82/O100","v":45.141065830721011},{"$f":"$F$82/P100","v":43.178410794602698},null,{"$f":"(R100*F100)/seconds_in_hour","v":23.575697937861122},{"$f":"(S100*F100)/seconds_in_hour","v":22.550667592736723},{"$f":"U100*Annual_Number_Weekdays","v":6129.6814638438918},{"$f":"V100*Annual_Number_Weekdays","v":5863.1735741115481},null,{"$f":"W100-X100","v":266.50788973234376}]
[null,null,"Industrial to Douglas",null,null,{"$f":"E16","v":2730},2045,"08:00","EB",{"$f":"$G$164","v":63.8},{"$f":"$H$164","v":66.7},null,2.9000000000000057,1.4666666666666666,93.573333333333323,97.826666666666668,null,45.141065830721011,43.178410794602698,null,34.231974921630098,32.743628185907042,8900.3134796238246,8513.3433283358318,null,386.97015128799285]
[null,null,"Industrial to Douglas",null,null,{"$f":"E24","v":5280},2045,"16:00","EB",{"$f":"$I$164","v":59.5},{"$f":"$J$164","v":64.5},null,5,1.4666666666666666,87.266666666666666,94.6,null,48.403361344537814,44.651162790697676,null,70.991596638655452,65.488372093023258,18457.815126050416,17026.976744186046,null,1430.8383818643706]
[null,null,"Industrial to Douglas",null,null,{"$f":"E25","v":4500.3629494704173},2045,"17:00","EB",{"$f":"$I$164","v":59.5},{"$f":"$J$164","v":64.5},null,5,1.4666666666666666,87.266666666666666,94.6,null,48.403361344537814,44.651162790697676,null,60.509081673551826,55.818455187229986,15732.361235123475,14512.798348679797,null,1219.5628864436785]
[null,null,"Industrial to Douglas",null,null,{"$f":"E26","v":3801.9510220603111},2045,"18:00","EB",59.5,64.5,null,5,1.4666666666666666,87.266666666666666,94.6,null,48.403361344537814,44.651162790697676,null,51.118669204172249,47.155981668965097,13290.853993084786,12260.555233930925,null,1030.2987591538604]
[null,null,"Industrial to Douglas",null,null,{"$f":"F15","v":3983.42249132914},2045,"07:00","WB",{"$f":"$O$164","v":28.9},{"$f":"$P$164","v":66.8},null,37.9,1.4666666666666666,42.386666666666663,97.973333333333329,null,99.653979238754332,43.113772455089823,null,110.2677506250281,47.705658578792097,28669.615162507307,12403.471230485946,null,16266.143932021361]
[null,null,"Industrial to Douglas",null,null,{"$f":"F16","v":5095},2045,"08:00","WB",{"$f":"$O$164","v":28.9},{"$f":"$P$164","v":66.8},null,37.9,1.4666666666666666,42.386666666666663,97.973333333333329,null,99.653979238754332,43.113772455089823,null,141.03806228373702,61.017964071856291,36669.896193771623,15864.670658682635,null,20805.22553508899]
[null,null,"Industrial to Douglas",null,null,{"$f":"F24","v":3195},2045,"16:00","WB",{"$f":"$Q$164","v":62.4},{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,46.153846153846153,41.860465116279073,null,40.96153846153846,37.151162790697676,10650,9659.3023255813951,null,990.69767441860495]
[null,null,"Industrial to Douglas",null,null,{"$f":"F25","v":2986.067838457469},2045,"17:00","WB",{"$f":"$Q$164","v":62.4},{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,46.153846153846153,41.860465116279073,null,38.282921005864985,34.721719051831037,9953.5594615248956,9027.646953476069,null,925.91250804882657]
[null,null,"Industrial to Douglas",null,null,{"$f":"F26","v":2356.4752219152315},2045,"18:00","WB",62.4,{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,{"$f":"J109*N109","v":91.52},100.90666666666665,null,46.153846153846153,41.860465116279073,null,30.211220793785021,27.400874673432927,7854.9174063841056,7124.2274150925614,null,730.68999129154417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL 2045",{"$f":"SUM(W100:W109)","v":156309.01352191431},{"$f":"SUM(X100:X109)","v":112256.16581256274}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAGR",{"$f":"(W110/W99)^(1/(2045-2015))-1","v":2.5641531654246208E-2},{"$f":"(X110/X99)^(1/(2045-2015))-1","v":1.6523227604092305E-2}]
[]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G15","v":982.86176887269801},2015,"07:00","EB",{"$f":"$C$164","v":64.5},{"$f":"$D$164","v":66.8},null,{"$f":"K113-J113","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J113*N113","v":94.6},{"$f":"K113*N113","v":97.973333333333329},null,{"$f":"$F$79/O113","v":206.51162790697677},{"$f":"$F$79/P113","v":199.40119760479044},null,{"$f":"(R113*F113)/seconds_in_hour","v":56.381217749286556},{"$f":"(S113*F113)/seconds_in_hour","v":54.439948275882983},{"$f":"U113*Annual_Number_Weekdays","v":14659.116614814504},{"$f":"V113*Annual_Number_Weekdays","v":14154.386551729576},null,{"$f":"W113-X113","v":504.73006308492768}]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G16","v":1070},2015,"08:00","EB",{"$f":"$C$164","v":64.5},{"$f":"$D$164","v":66.8},null,{"$f":"K114-J114","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},94.6,97.973333333333329,null,{"$f":"$F$79/O114","v":206.51162790697677},{"$f":"$F$79/P114","v":199.40119760479044},null,61.379844961240323,59.266467065868277,15958.759689922485,15409.281437125752,null,549.4782527967327]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G24","v":3140},2015,"16:00","EB",{"$f":"$E$164","v":63.2},{"$f":"$F$164","v":67.3},null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,210.75949367088609,197.91976225854387,null,183.82911392405063,172.63001485884107,47795.569620253162,44883.803863298679,null,2911.7657569544826]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G25","v":2352.5817985562976},2015,"17:00","EB",{"$f":"$E$164","v":63.2},{"$f":"$F$164","v":67.3},null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,210.75949367088609,197.91976225854387,null,137.7302635230744,129.33956396223331,35809.86851599934,33628.286630180664,null,2181.5818858186758]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G26","v":1987.484314916009},2015,"18:00","EB",63.2,67.3,null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,210.75949367088609,197.91976225854387,null,116.35588552514611,109.26733975021151,30252.530236537987,28409.50833505499,null,1843.0219014829963]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H15","v":2105.9417435776845},2015,"07:00","WB",{"$f":"$K$164","v":64.3},{"$f":"$L$164","v":69.2},null,4.9000000000000057,1.4666666666666666,94.306666666666658,101.49333333333333,null,207.15396578538105,192.48554913294799,null,121.18171774863815,112.60093137626349,31507.246614645919,29276.242157828507,null,2231.0044568174126]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H16","v":3035},2015,"08:00","WB",{"$f":"$K$164","v":64.3},{"$f":"$L$164","v":69.2},null,4.9000000000000057,1.4666666666666666,94.306666666666658,101.49333333333333,null,207.15396578538105,192.48554913294799,null,174.64230171073095,162.27601156069366,45406.99844479005,42191.763005780354,null,3215.2354390096953]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H24","v":1120},2015,"16:00","WB",{"$f":"$M$164","v":64.400000000000006},{"$f":"$N$164","v":68.900000000000006},null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,206.83229813664596,193.32365747460088,null,64.34782608695653,60.145137880986944,16730.4347826087,15637.735849056606,null,1092.6989335520939]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H25","v":1578.663805772735},2015,"17:00","WB",{"$f":"$M$164","v":64.400000000000006},{"$f":"$N$164","v":68.900000000000006},null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,206.83229813664596,193.32365747460088,null,90.699628592532903,84.775850237432806,23581.903434058553,22041.721061732529,null,1540.1823723260241]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H26","v":1245.8130033507728},2015,"18:00","WB",64.400000000000006,68.900000000000006,null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,206.83229813664596,193.32365747460088,null,71.5762129254326,66.901423982552387,18609.815360612476,17394.370235463619,null,1215.4451251488572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL 2015",{"$f":"SUM(W113:W122)","v":280312.24331424315},{"$f":"SUM(X113:X122)","v":263027.09912725125},null,{"$f":"SUM(Z113:Z122)","v":17285.1441869919}]
[]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I15","v":1461.9520340012143},2045,"07:00","EB",{"$f":"$G$164","v":63.8},{"$f":"$H$164","v":66.7},null,2.9000000000000057,1.4666666666666666,93.573333333333323,97.826666666666668,null,208.77742946708466,199.70014992503746,null,84.784052128597068,81.097788992571097,22043.853553435238,21085.425138068484,null,958.42841536675405]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I16","v":1730},2045,"08:00","EB",{"$f":"$G$164","v":63.8},{"$f":"$H$164","v":66.7},null,2.9000000000000057,1.4666666666666666,93.573333333333323,97.826666666666668,null,208.77742946708466,199.70014992503746,null,100.32915360501568,95.967016491754123,26085.579937304075,24951.424287856073,null,1134.1556494480028]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I24","v":4935},2045,"16:00","EB",{"$f":"$I$164","v":59.5},{"$f":"$J$164","v":64.5},null,5,1.4666666666666666,87.266666666666666,94.6,null,223.8655462184874,206.51162790697677,null,306.88235294117646,283.09302325581399,79789.411764705874,73604.186046511633,null,6185.2257181942405]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I25","v":3499.3341428860554},2045,"17:00","EB",{"$f":"$I$164","v":59.5},{"$f":"$J$164","v":64.5},null,5,1.4666666666666666,87.266666666666666,94.6,null,223.8655462184874,206.51162790697677,null,217.60565258283032,200.73699734385124,56577.46967153588,52191.619309401322,null,4385.850362134559]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I26","v":2956.2720097146325},2045,"18:00","EB",59.5,64.5,null,5,1.4666666666666666,87.266666666666666,94.6,null,223.8655462184874,206.51162790697677,null,183.83540228477545,169.58459590611074,47797.204594041621,44091.994935588795,null,3705.2096584528263]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J15","v":3132.2588325201336},2045,"07:00","WB",{"$f":"$O$164","v":28.9},{"$f":"$P$164","v":66.8},null,37.9,1.4666666666666666,42.386666666666663,97.973333333333329,null,460.89965397923879,199.40119760479044,null,401.01583668942891,173.49337844797148,104264.11753925151,45108.278396472582,null,59155.839142778932]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J16","v":4575},2045,"08:00","WB",{"$f":"$O$164","v":28.9},{"$f":"$P$164","v":66.8},null,37.9,1.4666666666666666,42.386666666666663,97.973333333333329,null,460.89965397923879,199.40119760479044,null,585.72664359861596,253.40568862275452,152288.92733564015,65885.479041916173,null,86403.448293723981]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J24","v":2010},2045,"16:00","WB",{"$f":"$Q$164","v":62.4},{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,213.46153846153848,193.60465116279073,null,119.18269230769232,108.09593023255815,30987.500000000004,28104.941860465118,null,2882.5581395348854]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J25","v":2348.0154017988361},2045,"17:00","WB",{"$f":"$Q$164","v":62.4},{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,213.46153846153848,193.60465116279073,null,139.22527222204639,126.27408410836766,36198.570777732057,32831.261868175592,null,3367.3089095564646]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J26","v":1852.951913467756},2045,"18:00","WB",62.4,{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,213.46153846153848,193.60465116279073,null,109.87054615113297,99.650030230097357,28566.341999294571,25909.007859825313,null,2657.3341394692579]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL 2045",{"$f":"SUM(W125:W134)","v":584598.97717294109},{"$f":"SUM(X125:X134)","v":413763.61874428106},null,{"$f":"SUM(Z125:Z134)","v":170835.35842865991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAGR",{"$f":"(W135/W123)^(1/(2045-2015))-1","v":2.4803341485595487E-2},{"$f":"(X135/X123)^(1/(2045-2015))-1","v":1.5215859362581297E-2}]
[]
[null,null,"Anderson <--> 240",null,null,{"$f":"K15","v":848.21190042501519},2015,"07:00","EB",{"$f":"$C$164","v":64.5},{"$f":"$D$164","v":66.8},null,{"$f":"K138-J138","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J138*N138","v":94.6},{"$f":"K138*N138","v":97.973333333333329},null,{"$f":"$F$81/O138","v":100.46511627906978},{"$f":"$F$81/P138","v":97.005988023952099},null,{"$f":"(R138*F138)/seconds_in_hour","v":23.671029779302749},{"$f":"(S138*F138)/seconds_in_hour","v":22.856009292889631},{"$f":"U138*Annual_Number_Weekdays","v":6154.4677426187145},{"$f":"V138*Annual_Number_Weekdays","v":5942.5624161513042},null,{"$f":"W138-X138","v":211.9053264674103}]
[null,null,"Anderson <--> 240",null,null,{"$f":"K16","v":935},2015,"08:00","EB",{"$f":"$C$164","v":64.5},{"$f":"$D$164","v":66.8},null,{"$f":"K139-J139","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J139*N139","v":94.6},{"$f":"K139*N139","v":97.973333333333329},null,{"$f":"$F$81/O139","v":100.46511627906978},{"$f":"$F$81/P139","v":97.005988023952099},null,26.093023255813957,25.194610778443113,6784.1860465116288,6550.5988023952095,null,233.58724411641924]
[null,null,"Anderson <--> 240",null,null,{"$f":"K24","v":2580},2015,"16:00","EB",{"$f":"$E$164","v":63.2},{"$f":"$F$164","v":67.3},null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,102.53164556962025,96.285289747399716,null,73.48101265822784,69.004457652303131,19105.063291139239,17941.158989598815,null,1163.9043015404241]
[null,null,"Anderson <--> 240",null,null,{"$f":"K25","v":2030.283343452742},2015,"17:00","EB",{"$f":"$E$164","v":63.2},{"$f":"$F$164","v":67.3},null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,102.53164556962025,96.285289747399716,null,57.824525604666697,54.301783331574086,15034.376657213341,14118.463666209262,null,915.91299100407923]
[null,null,"Anderson <--> 240",null,null,{"$f":"K26","v":1715.2034001214327},2015,"18:00","EB",63.2,67.3,null,4.0999999999999943,1.4666666666666666,92.693333333333328,98.706666666666649,null,102.53164556962025,96.285289747399716,null,48.850729750293965,45.874682321227034,12701.18973507643,11927.417403519028,null,773.77233155740214]
[null,null,"Anderson <--> 240",null,null,{"$f":"L15","v":1825.9305743342541},2015,"07:00","WB",{"$f":"$K$164","v":64.3},{"$f":"$L$164","v":69.2},null,4.9000000000000057,1.4666666666666666,94.306666666666658,101.49333333333333,null,100.77760497667187,93.641618497109832,null,51.114697259745846,47.49530395667135,13289.82128753392,12348.779028734551,null,941.04225879936894]
[null,null,"Anderson <--> 240",null,null,{"$f":"L16","v":2410},2015,"08:00","WB",{"$f":"$K$164","v":64.3},{"$f":"$L$164","v":69.2},null,4.9000000000000057,1.4666666666666666,94.306666666666658,101.49333333333333,null,100.77760497667187,93.641618497109832,null,67.465007776049774,62.687861271676304,17540.902021772941,16298.84393063584,null,1242.0580911371017]
[null,null,"Anderson <--> 240",null,null,{"$f":"L24","v":985},2015,"16:00","WB",{"$f":"$M$164","v":64.400000000000006},{"$f":"$N$164","v":68.900000000000006},null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,100.62111801242236,94.049346879535562,null,27.531055900621116,25.732946298984036,7158.0745341614902,6690.566037735849,null,{"$f":"W145-X145","v":467.50849642564117}]
[null,null,"Anderson <--> 240",null,null,{"$f":"L25","v":1368.7608018341075},2015,"17:00","WB",{"$f":"$M$164","v":64.400000000000006},{"$f":"$N$164","v":68.900000000000006},null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,100.62111801242236,94.049346879535562,null,38.257289492257662,35.75862762411311,9946.8952679869926,9297.2431822694089,null,649.65208571758376]
[null,null,"Anderson <--> 240",null,null,{"$f":"L26","v":1080.1666568690846},2015,"18:00","WB",64.400000000000006,68.900000000000006,null,4.5,1.4666666666666666,94.453333333333333,101.05333333333333,null,100.62111801242236,94.049346879535562,null,30.190993514974416,28.21915794433022,7849.6583138933483,7336.981065525857,null,512.6772483674913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL 2015",{"$f":"SUM(W138:W147)","v":115564.63489790806},{"$f":"SUM(X138:X147)","v":108452.61452277511}]
[]
[null,null,"Anderson <--> 240",null,null,{"$f":"M15","v":1245.3056061526006},2045,"07:00","EB",{"$f":"$G$164","v":63.8},{"$f":"$H$164","v":66.7},null,2.9000000000000057,1.4666666666666666,93.573333333333323,97.826666666666668,null,101.56739811912227,97.151424287856074,null,35.134013966687796,33.606448142049196,9134.8436313388265,8737.67651693279,null,397.16711440603649]
[null,null,"Anderson <--> 240",null,null,{"$f":"M16","v":1510},2045,"08:00","EB",{"$f":"$G$164","v":63.8},{"$f":"$H$164","v":66.7},null,2.9000000000000057,1.4666666666666666,93.573333333333323,97.826666666666668,null,101.56739811912227,97.151424287856074,null,42.60188087774295,40.749625187406295,11076.489028213167,10594.902548725637,null,481.5864794875306]
[null,null,"Anderson <--> 240",null,null,{"$f":"M24","v":4025},2045,"16:00","EB",{"$f":"$I$164","v":59.5},{"$f":"$J$164","v":64.5},null,5,1.4666666666666666,87.266666666666666,94.6,null,108.90756302521008,100.46511627906978,null,121.76470588235294,112.32558139534885,31658.823529411766,29204.651162790702,null,2454.1723666210637]
[null,null,"Anderson <--> 240",null,null,{"$f":"M25","v":2980.7684004587459},2045,"17:00","EB",{"$f":"$I$164","v":59.5},{"$f":"$J$164","v":64.5},null,5,1.4666666666666666,87.266666666666666,94.6,null,108.90756302521008,100.46511627906978,null,90.174506232365417,83.184234431406864,23445.371620415008,21627.900952165786,null,1817.4706682492215]
[null,null,"Anderson <--> 240",null,null,{"$f":"M26","v":2518.182554138838},2045,"18:00","EB",59.5,64.5,null,5,1.4666666666666666,87.266666666666666,94.6,null,108.90756302521008,100.46511627906978,null,76.180312562183332,70.274861975967582,19806.881266167667,18271.464113751572,null,1535.4171524160956]
[null,null,"Anderson <--> 240",null,null,{"$f":"N15","v":2680.6090176944326},2045,"07:00","WB",{"$f":"$O$164","v":28.9},{"$f":"$P$164","v":66.8},null,37.9,1.4666666666666666,42.386666666666663,97.973333333333329,null,224.22145328719725,97.005988023952099,null,166.95834712283664,72.231979518712265,43409.170251937525,18780.314674865189,null,24628.855577072336]
[null,null,"Anderson <--> 240",null,null,{"$f":"N16","v":3565},2045,"08:00","WB",{"$f":"$O$164","v":28.9},{"$f":"$P$164","v":66.8},null,37.9,1.4666666666666666,42.386666666666663,97.973333333333329,null,224.22145328719725,97.005988023952099,null,222.0415224913495,96.062874251497007,57730.795847750866,24976.347305389223,null,32754.448542361642]
[null,null,"Anderson <--> 240",null,null,{"$f":"N24","v":1795},2045,"16:00","WB",{"$f":"$Q$164","v":62.4},{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,103.84615384615385,94.186046511627922,null,51.778846153846153,46.96220930232559,13462.5,12210.174418604653,null,1252.3255813953474]
[null,null,"Anderson <--> 240",null,null,{"$f":"N25","v":2009.4480042325554},2045,"17:00","WB",{"$f":"$Q$164","v":62.4},{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,103.84615384615385,94.186046511627922,null,57.964846275939102,52.572767552595927,15070.860031744167,13668.919563674941,null,1401.940468069226]
[null,null,"Anderson <--> 240",null,null,{"$f":"N26","v":1585.7692081594259},2045,"18:00","WB",62.4,{"$f":"$R$164","v":68.8},null,6.3999999999999986,1.4666666666666666,91.52,100.90666666666665,null,103.84615384615385,94.186046511627922,null,45.743342543060372,41.488147887891962,11893.269061195697,10786.91845085191,null,1106.3506103437867]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL 2045",{"$f":"SUM(W150:W159)","v":236689.00426817467},{"$f":"SUM(X150:X159)","v":168859.26970775239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAGR",{"$f":"(W160/W148)^(1/(2045-2015))-1","v":2.4185063067253543E-2},{"$f":"(X160/X148)^(1/(2045-2015))-1","v":1.4867853048863955E-2}]
[]
[null,null,"No Build 2015 EB AM","Build 2015 EB AM","No Build 2015 EB PM","Build 2015 EB PM","No Build 2045 EB AM","Build 2045 EB AM","No Build 2045 EB PM","Build 2045 EB PM","No Build 2015 WB AM","Build 2015 WB AM","No Build 2015 WB PM","Build 2015 WB PM","No Build 2045 WB AM","Build 2045 WB AM","No Build 2045 WB PM","Build 2045 WB PM"]
[null,"Average Travel Speed (mi/h)",64.5,66.8,63.2,67.3,63.8,66.7,59.5,64.5,64.3,69.2,64.400000000000006,68.900000000000006,28.9,66.8,62.4,68.8]
[null,"Average Travel Time (min)",5.9,5.7,6,5.6,5.9,5.7,6.4,5.9,6.1,5.6,6.1,5.7,13.5,5.8,6.3,5.7]
[]
[]
[null,"Highway Capacity Manual (HCM) Software Results -interchange"]
[]
[null,null,null,null,null,null,"Annual Travel Time ",null,null,null,"Annual Travel Time "]
[null,null,null,null,null,null,"No Build - 2 Lanes",null,null,null,"Build - 3 Lanes"]
[null,null,null,null,null,null,"(Vehicle-hours)","(Vehicle-hours)",null,null,"(Vehicle-hours)","(Vehicle-hours)"]
[null,null,null,null,null,null,2015,2045,null,null,2015,2045]
[null,null,"Douglas interchange",null,"AM",null,{"$f":"C181*Annual_Number_Weekdays","v":24778},{"$f":"G181*Annual_Number_Weekdays","v":297830},null,null,{"$f":"D181*Annual_Number_Weekdays","v":21788},{"$f":"H181*Annual_Number_Weekdays","v":238940}]
[null,null,"Douglas interchange",null,"PM",null,{"$f":"E181*Annual_Number_Weekdays","v":41366},{"$f":"I181*Annual_Number_Weekdays","v":683878},null,null,{"$f":"F181*Annual_Number_Weekdays","v":32552},{"$f":"J181*Annual_Number_Weekdays","v":653484}]
[null,null,null,null,null,"Total",{"$f":"SUM(G174:G175)","v":66144},{"$f":"SUM(H174:H175)","v":981708},null,"Total",{"$f":"SUM(K174:K175)","v":54340},{"$f":"SUM(L174:L175)","v":892424}]
[null,null,null,null,null,"CAGR",{"$f":"(H176/G176)^(1/(2045-2015))-1","v":9.4081637628593784E-2},null,null,"CAGR",{"$f":"(L176/K176)^(1/(2045-2015))-1","v":9.7779340987420582E-2}]
[]
[]
[null,null,"No Build 2015 AM","Build 2015 AM","No Build 2015 PM","Build 2015 PM","No Build 2045 AM","Build 2045 AM","No Build 2045 PM","Build 2045 PM"]
[null,"Total Delay (hr)",95.3,83.8,159.1,125.2,1145.5,919,{"$f":"1337.1+1293.2","v":2630.3},2513.4]
[null,"Delay/Veh (s)",{"$f":"0.7+57.3","v":58},{"$f":"1+49.9","v":50.9},{"$f":"1.2+78.8","v":80},{"$f":"1.1+61.7","v":62.800000000000004},{"$f":"174.1+283.4","v":457.5},{"$f":"55.7+301.4","v":357.09999999999997},{"$f":"418.3+528.3","v":946.59999999999991},{"$f":"252+586.8","v":838.8}]
[null,null,{"$f":"C182*C184","v":324800}]
[null,"Input Volume",5600,null,6800,null,9300,null,11300]

{"sheet":"Deflation Factors","index":11,"n_rows":134,"n_cols":16,"rows_kept":134,"cut":false,"hidden":false,"merged":[[92,0,92,15],[0,0,0,10],[1,0,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,15],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,3,15]]}
["Table 10.1 - GROSS DOMESTIC PRODUCT AND DEFLATORS USED IN THE HISTORICAL TABLES:  1940 - 2025"]
["(Fiscal Year 2012 = 1.000)"]
["Fiscal Year","GDP (in\nbillions of\ndollars)","GDP\n(Chained)\nPrice Index","Composite Outlay Deflators"]
[null,null,null,"Total","Total\nDefense","Total\nNondefense","Payment for Individuals",null,null,"Other\nGrants","Net Interest","Undis-\ntributed\nOffsetting\nReceipts","All Other","Addendum: Direct Capital"]
[null,null,null,null,null,null,"Total","Direct","Grants",null,null,null,null,"Total","Defense","Nondefense"]
["1940",98.2,7.7100000000000002E-2,6.5299999999999997E-2,6.1400000000000003E-2,6.6199999999999995E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4099999999999999E-2,4.6300000000000001E-2,7.7100000000000002E-2,4.4200000000000003E-2,6.2700000000000006E-2,0.13780000000000001,0.14299999999999999,0.13569999999999999]
["1941",116.2,0.08,7.2400000000000006E-2,7.5600000000000001E-2,6.9699999999999998E-2,7.6700000000000004E-2,7.6700000000000004E-2,7.6700000000000004E-2,4.19E-2,0.08,4.3900000000000002E-2,6.4100000000000004E-2,0.1487,0.15160000000000001,0.1421]
["1942",147.69999999999999,8.5999999999999993E-2,8.2299999999999998E-2,9.2499999999999999E-2,6.3299999999999995E-2,8.3900000000000002E-2,8.3900000000000002E-2,8.3900000000000002E-2,4.1099999999999998E-2,8.5999999999999993E-2,4.7100000000000003E-2,5.5300000000000002E-2,0.1555,0.15570000000000001,0.15329999999999999]
["1943",184.6,9.1499999999999998E-2,9.1200000000000003E-2,9.9299999999999999E-2,6.25E-2,9.2899999999999996E-2,9.2899999999999996E-2,9.2899999999999996E-2,4.3799999999999999E-2,9.1499999999999998E-2,5.16E-2,5.4199999999999998E-2,0.1525,0.1525,0.15620000000000001]
["1944",213.8,9.4799999999999995E-2,8.3699999999999997E-2,8.6900000000000005E-2,6.7599999999999993E-2,9.98E-2,9.98E-2,9.98E-2,4.6100000000000002E-2,9.4799999999999995E-2,5.6800000000000003E-2,5.7799999999999997E-2,0.14810000000000001,0.14799999999999999,0.1633]
["1945",226.4,9.7100000000000006E-2,7.8899999999999998E-2,7.9000000000000001E-2,7.7799999999999994E-2,0.105,0.105,0.1047,4.6600000000000003E-2,9.7100000000000006E-2,5.9900000000000002E-2,6.1400000000000003E-2,0.1381,0.13800000000000001,0.16900000000000001]
["1946",228,0.1045,7.9299999999999995E-2,7.5399999999999995E-2,9.5799999999999996E-2,0.1106,0.1106,0.1104,5.1400000000000001E-2,0.1045,6.2300000000000001E-2,6.6699999999999995E-2,0.14019999999999999,0.13980000000000001,0.15959999999999999]
["1947",238.9,0.1159,8.9700000000000002E-2,8.1299999999999997E-2,9.5500000000000002E-2,0.11890000000000001,0.11890000000000001,0.1188,0.1246,0.1159,6.6100000000000006E-2,6.88E-2,0.15609999999999999,0.15570000000000001,0.15809999999999999]
["1948",261.89999999999998,0.12690000000000001,9.3200000000000005E-2,7.6300000000000007E-2,0.10340000000000001,0.12989999999999999,0.12989999999999999,0.1298,7.0000000000000007E-2,0.12690000000000001,7.1400000000000005E-2,7.5700000000000003E-2,0.1736,0.17080000000000001,0.184]
["1949",276.5,0.13120000000000001,8.9599999999999999E-2,7.5899999999999995E-2,9.8799999999999999E-2,0.1333,0.1333,0.13320000000000001,7.3700000000000002E-2,0.13120000000000001,6.9400000000000003E-2,7.3700000000000002E-2,0.18229999999999999,0.18,0.18770000000000001]
["1950",278.67500000000001,0.12939999999999999,9.4200000000000006E-2,7.6700000000000004E-2,0.1056,0.13159999999999999,0.13170000000000001,0.13120000000000001,6.9900000000000004E-2,0.12939999999999999,7.3099999999999998E-2,7.8799999999999995E-2,0.1804,0.17929999999999999,0.18210000000000001]
["1951",327.05,0.1363,9.4700000000000006E-2,8.1299999999999997E-2,0.11509999999999999,0.13900000000000001,0.1391,0.13850000000000001,8.3599999999999994E-2,0.1363,7.2099999999999997E-2,8.0500000000000002E-2,0.19239999999999999,0.193,0.1898]
["1952",357.1,0.14180000000000001,9.4399999999999998E-2,8.4500000000000006E-2,0.12590000000000001,0.14460000000000001,0.14460000000000001,0.14410000000000001,8.3900000000000002E-2,0.14180000000000001,7.7600000000000002E-2,8.77E-2,0.2019,0.20180000000000001,0.20250000000000001]
["1953",382.05,0.1444,0.10150000000000001,9.3299999999999994E-2,0.1268,0.1467,0.14680000000000001,0.14630000000000001,8.7900000000000006E-2,0.1444,8.2100000000000006E-2,9.2200000000000004E-2,0.20449999999999999,0.20419999999999999,0.2089]
["1954",387.15,0.14610000000000001,0.1047,9.4899999999999998E-2,0.1366,0.14860000000000001,0.14860000000000001,0.1484,8.4199999999999997E-2,0.14610000000000001,8.5000000000000006E-2,9.8699999999999996E-2,0.2026,0.20230000000000001,0.20730000000000001]
["1955",406.32499999999999,0.1472,0.1081,9.8000000000000004E-2,0.13059999999999999,0.14849999999999999,0.14849999999999999,0.1484,8.5800000000000001E-2,0.1472,8.7300000000000003E-2,9.5399999999999999E-2,0.20830000000000001,0.20860000000000001,0.20330000000000001]
["1956",438.25,0.151,0.113,0.10390000000000001,0.13020000000000001,0.15029999999999999,0.15029999999999999,0.1502,8.7099999999999997E-2,0.151,8.8300000000000003E-2,9.5100000000000004E-2,0.21929999999999999,0.2198,0.2107]
["1957",463.375,0.15659999999999999,0.1186,0.10929999999999999,0.1353,0.1545,0.1545,0.15440000000000001,9.5000000000000001E-2,0.15659999999999999,9.0399999999999994E-2,9.8400000000000001E-2,0.23150000000000001,0.23219999999999999,0.22120000000000001]
["1958",473.47500000000002,0.1613,0.12559999999999999,0.1144,0.14410000000000001,0.15909999999999999,0.15909999999999999,0.159,0.1053,0.1613,9.6699999999999994E-2,0.1069,0.23880000000000001,0.2397,0.22800000000000001]
["1959",504.6,0.1638,0.1308,0.12230000000000001,0.14199999999999999,0.1613,0.1613,0.16120000000000001,0.11260000000000001,0.1638,0.10150000000000001,0.1106,0.24299999999999999,0.24399999999999999,0.23169999999999999]
["1960",534.32500000000005,0.1661,0.1328,0.121,0.14860000000000001,0.1643,0.16439999999999999,0.16420000000000001,0.1132,0.1661,0.1007,0.1143,0.2447,0.24590000000000001,0.23480000000000001]
["1961",546.57500000000005,0.16830000000000001,0.1358,0.12330000000000001,0.15160000000000001,0.1666,0.1666,0.16650000000000001,0.1111,0.16830000000000001,0.1057,0.1205,0.24610000000000001,0.24729999999999999,0.2366]
["1962",585.67499999999995,0.17,0.13589999999999999,0.1234,0.15049999999999999,0.16819999999999999,0.16819999999999999,0.1681,0.1115,0.17,0.10780000000000001,0.12239999999999999,0.24809999999999999,0.24940000000000001,0.2387]
["1963",618.20000000000005,0.17199999999999999,0.14180000000000001,0.129,0.15620000000000001,0.17019999999999999,0.17019999999999999,0.1701,0.11550000000000001,0.17199999999999999,0.1113,0.13020000000000001,0.25209999999999999,0.25359999999999999,0.24099999999999999]
["1964",661.7,0.17419999999999999,0.14410000000000001,0.13070000000000001,0.158,0.1726,0.1726,0.17249999999999999,0.11749999999999999,0.17419999999999999,0.1149,0.1366,0.2525,0.25380000000000003,0.24460000000000001]
["1965",709.32500000000005,0.1772,0.14610000000000001,0.1303,0.16059999999999999,0.1749,0.17499999999999999,0.17480000000000001,0.1207,0.1772,0.12139999999999999,0.14230000000000001,0.25309999999999999,0.2545,0.24679999999999999]
["1966",780.47500000000002,0.18099999999999999,0.15010000000000001,0.13650000000000001,0.16239999999999999,0.17810000000000001,0.17810000000000001,0.17799999999999999,0.1174,0.18099999999999999,0.1255,0.1464,0.25519999999999998,0.25659999999999999,0.2482]
["1967",836.52499999999998,0.1865,0.15340000000000001,0.1409,0.1656,0.18290000000000001,0.18290000000000001,0.18279999999999999,0.11890000000000001,0.1865,0.12870000000000001,0.1484,0.25900000000000001,0.26,0.252]
["1968",897.57500000000005,0.193,0.159,0.14760000000000001,0.17030000000000001,0.18859999999999999,0.18859999999999999,0.1885,0.1231,0.193,0.13339999999999999,0.15160000000000001,0.26469999999999999,0.26550000000000001,0.25769999999999998]
["1969",980.27499999999998,0.20180000000000001,0.1691,0.156,0.18160000000000001,0.1966,0.1966,0.19650000000000001,0.1305,0.20180000000000001,0.14269999999999999,0.16320000000000001,0.27479999999999999,0.27550000000000002,0.26769999999999999]
["1970",1046.675,0.21260000000000001,0.17849999999999999,0.16400000000000001,0.19070000000000001,0.2059,0.2059,0.20580000000000001,0.13930000000000001,0.21260000000000001,0.1545,0.17330000000000001,0.28899999999999998,0.28970000000000001,0.28260000000000002]
["1971",1116.55,0.22339999999999999,0.19089999999999999,0.17419999999999999,0.20250000000000001,0.21510000000000001,0.21510000000000001,0.215,0.14910000000000001,0.22339999999999999,0.1701,0.18970000000000001,0.30690000000000001,0.30790000000000001,0.30020000000000002]
["1972",1216.25,0.23400000000000001,0.20330000000000001,0.1908,0.21049999999999999,0.2233,0.2233,0.22320000000000001,0.15609999999999999,0.23400000000000001,0.1832,0.2021,0.33019999999999999,0.33329999999999999,0.31469999999999998]
["1973",1352.7249999999999,0.2442,0.21260000000000001,0.20419999999999999,0.21659999999999999,0.23169999999999999,0.23169999999999999,0.2316,0.15939999999999999,0.2442,0.1938,0.21379999999999999,0.35149999999999998,0.3569,0.32800000000000001]
["1974",1482.85,0.2616,0.23039999999999999,0.21809999999999999,0.23599999999999999,0.25040000000000001,0.25040000000000001,0.25030000000000002,0.1744,0.2616,0.20569999999999999,0.2261,0.3725,0.37709999999999999,0.3533]
["1975",1606.925,0.28860000000000002,0.25280000000000002,0.23760000000000001,0.2586,0.2762,0.2762,0.27610000000000001,0.19339999999999999,0.28860000000000002,0.22109999999999999,0.24099999999999999,0.40489999999999998,0.4083,0.39240000000000003]
["1976",1786.1,0.30869999999999997,0.27089999999999997,0.2525,0.27729999999999999,0.29420000000000002,0.29420000000000002,0.29409999999999997,0.20860000000000001,0.30869999999999997,0.23949999999999999,0.26240000000000002,0.43020000000000003,0.43419999999999997,0.41620000000000001]
["TQ",471.65,0.318,0.27760000000000001,0.25740000000000002,0.28439999999999999,0.3034,0.3034,0.30330000000000001,0.21629999999999999,0.318,0.2467,0.2681,0.44419999999999998,0.44969999999999999,0.4274]
["1977",2024.325,0.33100000000000002,0.29060000000000002,0.27250000000000002,0.29680000000000001,0.31630000000000003,0.31640000000000001,0.31619999999999998,0.22370000000000001,0.33100000000000002,0.25819999999999999,0.28179999999999999,0.4632,0.46960000000000002,0.44090000000000001]
["1978",2273.4499999999998,0.3533,0.30880000000000002,0.29110000000000003,0.31440000000000001,0.33750000000000002,0.33760000000000001,0.33739999999999998,0.2379,0.3533,0.27460000000000001,0.29759999999999998,0.49180000000000001,0.50070000000000003,0.46339999999999998]
["1979",2565.5749999999998,0.38179999999999997,0.33560000000000001,0.31490000000000001,0.34239999999999998,0.36549999999999999,0.36559999999999998,0.3654,0.25969999999999999,0.38179999999999997,0.29220000000000002,0.32090000000000002,0.52569999999999995,0.53500000000000003,0.49440000000000001]
["1980",2791.9,0.41510000000000002,0.37109999999999999,0.34849999999999998,0.37830000000000003,0.4042,0.40429999999999999,0.40410000000000001,0.28889999999999999,0.41510000000000002,0.31719999999999998,0.34429999999999999,0.56520000000000004,0.57210000000000005,0.53920000000000001]
["1981",3133.2249999999999,0.45590000000000003,0.41220000000000001,0.38650000000000001,0.42059999999999997,0.44359999999999999,0.44359999999999999,0.44340000000000002,0.32300000000000001,0.45590000000000003,0.34599999999999997,0.37530000000000002,0.61550000000000005,0.62229999999999996,0.58709999999999996]
["1982",3313.35,0.48759999999999998,0.44390000000000002,0.42099999999999999,0.45200000000000001,0.47110000000000002,0.47110000000000002,0.47089999999999999,0.35199999999999998,0.48759999999999998,0.36370000000000002,0.39419999999999999,0.66369999999999996,0.67030000000000001,0.62919999999999998]
["1983",3536,0.50890000000000002,0.4657,0.44169999999999998,0.47470000000000001,0.49259999999999998,0.49259999999999998,0.4924,0.37019999999999997,0.50890000000000002,0.37569999999999998,0.40539999999999998,0.70279999999999998,0.71060000000000001,0.65100000000000002]
["1984",3949.1750000000002,0.52710000000000001,0.48799999999999999,0.46460000000000001,0.49709999999999999,0.51149999999999995,0.51149999999999995,0.51129999999999998,0.38950000000000001,0.52710000000000001,0.38579999999999998,0.42820000000000003,0.73140000000000005,0.74150000000000005,0.66890000000000005]
["1985",4265.125,0.54469999999999996,0.50590000000000002,0.48270000000000002,0.51500000000000001,0.52939999999999998,0.52939999999999998,0.52910000000000001,0.40600000000000003,0.54469999999999996,0.40229999999999999,0.44650000000000001,0.73819999999999997,0.74739999999999995,0.68379999999999996]
["1986",4526.25,0.55689999999999995,0.51649999999999996,0.49349999999999999,0.52580000000000005,0.54320000000000002,0.54320000000000002,0.54290000000000005,0.42059999999999997,0.55689999999999995,0.40720000000000001,0.44640000000000002,0.73299999999999998,0.7389,0.69210000000000005]
["1987",4767.6499999999996,0.56940000000000002,0.53139999999999998,0.50080000000000002,0.5444,0.55710000000000004,0.55720000000000003,0.55689999999999995,0.44209999999999999,0.56940000000000002,0.4088,0.45600000000000002,0.7258,0.72950000000000004,0.7016]
["1988",5138.55,0.58779999999999999,0.54969999999999997,0.51339999999999997,0.56459999999999999,0.57830000000000004,0.57840000000000003,0.57789999999999997,0.45900000000000002,0.58779999999999999,0.42170000000000002,0.47370000000000001,0.72719999999999996,0.72819999999999996,0.72160000000000002]
["1989",5554.6750000000002,0.61160000000000003,0.57140000000000002,0.53320000000000001,0.58660000000000001,0.60399999999999998,0.60409999999999997,0.60309999999999997,0.47820000000000001,0.61160000000000003,0.43240000000000001,0.48180000000000001,0.74370000000000003,0.74339999999999995,0.74550000000000005]
["1990",5898.75,0.63400000000000001,0.58799999999999997,0.55149999999999999,0.60040000000000004,0.62860000000000005,0.62880000000000003,0.62729999999999997,0.50139999999999996,0.63400000000000001,0.44419999999999998,0.4834,0.75700000000000001,0.75570000000000004,0.76459999999999995]
["1991",6093.1750000000002,0.65659999999999996,0.61429999999999996,0.57879999999999998,0.62429999999999997,0.65359999999999996,0.65380000000000005,0.65200000000000002,0.52239999999999998,0.65659999999999996,0.47089999999999999,0.50839999999999996,0.77490000000000003,0.7732,0.78420000000000001]
["1992",6416.25,0.67300000000000004,0.63929999999999998,0.58799999999999997,0.65500000000000003,0.67069999999999996,0.67100000000000004,0.66890000000000005,0.53779999999999994,0.67300000000000004,0.48759999999999998,0.55320000000000003,0.78680000000000005,0.78590000000000004,0.79069999999999996]
["1993",6775.3249999999998,0.68879999999999997,0.65820000000000001,0.59389999999999998,0.67730000000000001,0.68789999999999996,0.68840000000000001,0.68559999999999999,0.55459999999999998,0.68879999999999997,0.51300000000000001,0.59599999999999997,0.80569999999999997,0.80630000000000002,0.80349999999999999]
["1994",7176.85,0.70379999999999998,0.66979999999999995,0.59950000000000003,0.68910000000000005,0.70230000000000004,0.70289999999999997,0.69920000000000004,0.56889999999999996,0.70379999999999998,0.53610000000000002,0.60240000000000005,0.82499999999999996,0.82699999999999996,0.81740000000000002]
["1995",7560.4250000000002,0.71879999999999999,0.68969999999999998,0.61109999999999998,0.7097,0.71740000000000004,0.71809999999999996,0.71430000000000005,0.58840000000000003,0.71879999999999999,0.55310000000000004,0.64290000000000003,0.84599999999999997,0.84789999999999999,0.84040000000000004]
["1996",7951.3249999999998,0.73229999999999995,0.70420000000000005,0.62429999999999997,0.72319999999999995,0.73199999999999998,0.73260000000000003,0.7288,0.60560000000000003,0.73229999999999995,0.57940000000000003,0.66220000000000001,0.85670000000000002,0.86029999999999995,0.84719999999999995]
["1997",8451.0249999999996,0.74529999999999996,0.71899999999999997,0.63400000000000001,0.73919999999999997,0.74680000000000002,0.74739999999999995,0.74350000000000005,0.61729999999999996,0.74529999999999996,0.59370000000000001,0.67710000000000004,0.85499999999999998,0.85719999999999996,0.84919999999999995]
["1998",8930.7999999999993,0.75460000000000005,0.72499999999999998,0.64600000000000002,0.74260000000000004,0.75380000000000003,0.75429999999999997,0.75149999999999995,0.62509999999999999,0.75460000000000005,0.60599999999999998,0.66290000000000004,0.85570000000000002,0.85719999999999996,0.85050000000000003]
["1999",9479.35,0.76429999999999998,0.7339,0.65890000000000004,0.75039999999999996,0.76280000000000003,0.76319999999999999,0.76080000000000003,0.64029999999999998,0.76429999999999998,0.62450000000000006,0.68179999999999996,0.86429999999999996,0.86750000000000005,0.85619999999999996]
["2000",10117.450000000001,0.78,0.75249999999999995,0.68210000000000004,0.7681,0.78069999999999995,0.78120000000000001,0.77839999999999998,0.66459999999999997,0.78,0.65680000000000005,0.7077,0.87649999999999995,0.87819999999999998,0.87280000000000002]
["2001",10526.5,0.7984,0.7722,0.70540000000000003,0.78669999999999995,0.79810000000000003,0.79849999999999999,0.79600000000000004,0.68589999999999995,0.7984,0.6714,0.73019999999999996,0.88070000000000004,0.88,0.8821]
["2002",10833.65,0.81120000000000003,0.78410000000000002,0.72840000000000005,0.79690000000000005,0.80730000000000002,0.80779999999999996,0.8054,0.6996,0.81120000000000003,0.70920000000000005,0.75619999999999998,0.87619999999999998,0.87390000000000001,0.88139999999999996]
["2003",11283.8,0.82599999999999996,0.80640000000000001,0.77549999999999997,0.81389999999999996,0.82320000000000004,0.82369999999999999,0.82130000000000003,0.71950000000000003,0.82599999999999996,0.74760000000000004,0.78849999999999998,0.8831,0.88219999999999998,0.88539999999999996]
["2004",12025.45,0.8458,0.82740000000000002,0.80469999999999997,0.83320000000000005,0.84150000000000003,0.84189999999999998,0.83989999999999998,0.74629999999999996,0.8458,0.78369999999999995,0.81459999999999999,0.89500000000000002,0.89429999999999998,0.89710000000000001]
["2005",12834.15,0.87160000000000004,0.85580000000000001,0.84309999999999996,0.85909999999999997,0.86519999999999997,0.86539999999999995,0.86399999999999999,0.79,0.87160000000000004,0.82030000000000003,0.84370000000000001,0.91169999999999995,0.91080000000000005,0.91469999999999996]
["2006",13638.375,0.89949999999999997,0.88539999999999996,0.87919999999999998,0.88700000000000001,0.89149999999999996,0.89159999999999995,0.89059999999999995,0.8306,0.89949999999999997,0.85040000000000004,0.87109999999999999,0.92659999999999998,0.9264,0.9274]
["2007",14290.8,0.92400000000000004,0.90990000000000004,0.90810000000000002,0.9103,0.91090000000000004,0.91090000000000004,0.91049999999999998,0.87549999999999994,0.92400000000000004,0.88119999999999998,0.90329999999999999,0.93959999999999999,0.94010000000000005,0.93810000000000004]
["2008",14743.325000000001,0.94310000000000005,0.94140000000000001,0.94310000000000005,0.94089999999999996,0.94279999999999997,0.94279999999999997,0.94259999999999999,0.91879999999999995,0.94310000000000005,0.90969999999999995,0.92549999999999999,0.95689999999999997,0.95709999999999995,0.95599999999999996]
["2009",14431.8,0.95399999999999996,0.94130000000000003,0.94120000000000004,0.94140000000000001,0.94199999999999995,0.94199999999999995,0.94210000000000005,0.93230000000000002,0.95399999999999996,0.9284,0.93430000000000002,0.96430000000000005,0.96550000000000002,0.96079999999999999]
["2010",14838.85,0.96220000000000006,0.95809999999999995,0.95830000000000004,0.95809999999999995,0.95830000000000004,0.95830000000000004,0.95809999999999995,0.94730000000000003,0.96220000000000006,0.95509999999999995,0.96330000000000005,0.9698,0.96970000000000001,0.97030000000000005]
["2011",15403.674999999999,0.98140000000000005,0.98050000000000004,0.98640000000000005,0.97909999999999997,0.97909999999999997,0.97909999999999997,0.97889999999999999,0.97399999999999998,0.98140000000000005,0.98880000000000001,0.9869,0.98950000000000005,0.98870000000000002,0.99170000000000003]
["2012",16056.45,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["2013",16603.775000000001,1.0184,1.0142,1.0069999999999999,1.0159,1.0147999999999999,1.0147999999999999,1.0147999999999999,1.0264,1.0184,1.0082,1.0125999999999999,1.004,1.0031000000000001,1.0065]
["2014",17335.575000000001,1.038,1.0302,1.0234000000000001,1.0316000000000001,1.0301,1.0301,1.0302,1.0509999999999999,1.038,1.0426,1.0329999999999999,1.018,1.0162,1.0235000000000001]
["2015",18099.55,1.05,1.0355000000000001,1.0285,1.0368999999999999,1.0344,1.0344,1.0346,1.0609,1.05,1.0579000000000001,1.0499000000000001,1.0225,1.0196000000000001,1.0303]
["2016",18554.775000000001,1.0592999999999999,1.0424,1.0327999999999999,1.0441,1.0416000000000001,1.0416000000000001,1.0417000000000001,1.0650999999999999,1.0592999999999999,1.0720000000000001,1.0595000000000001,1.0209999999999999,1.018,1.0297000000000001]
["2017",19287.650000000001,1.0781000000000001,1.0597000000000001,1.0470999999999999,1.0620000000000001,1.0591999999999999,1.0591999999999999,1.0592999999999999,1.0858000000000001,1.0781000000000001,1.1005,1.0810999999999999,1.0290999999999999,1.0246999999999999,1.0448]
["2018",20335.525000000001,1.1032,1.0839000000000001,1.0762,1.0852999999999999,1.0810999999999999,1.0810999999999999,1.0812999999999999,1.1208,1.1032,1.1428,1.1171,1.0429999999999999,1.0373000000000001,1.0677000000000001]
["2019",21215.7,1.1246,1.1029,1.0968,1.1040000000000001,1.0988,1.0988,1.0991,1.1495,1.1246,1.1649,1.1393,1.0629,1.0573999999999999,1.0884]
["2020 estimate",22210.9,1.1468,1.127,1.1182000000000001,1.1285000000000001,1.1233,1.1233,1.1235999999999999,1.1794,1.1468,1.1879,1.1615,1.0846,1.0782,1.1099000000000001]
["2021 estimate",23353.1,1.1697,1.1516,1.1402000000000001,1.1537999999999999,1.1487000000000001,1.1487000000000001,1.1491,1.2156,1.1697,1.2116,1.1823999999999999,1.1057999999999999,1.0998000000000001,1.1319999999999999]
["2022 estimate",24542.7,1.1932,1.1775,1.1631,1.1801999999999999,1.1748000000000001,1.1748000000000001,1.1752,1.252,1.1932,1.236,1.2060999999999999,1.1262000000000001,1.1218999999999999,1.1548]
["2023 estimate",25790.7,1.2171000000000001,1.2037,1.1863999999999999,1.2069000000000001,1.2014,1.2014,1.2017,1.2892999999999999,1.2171000000000001,1.2607999999999999,1.2302999999999999,1.1480999999999999,1.1444000000000001,1.1779999999999999]
["2024 estimate",27104.1,1.2416,1.2306999999999999,1.2102999999999999,1.2343999999999999,1.2286999999999999,1.2285999999999999,1.2289000000000001,1.3285,1.2416,1.2862,1.2551000000000001,1.1702999999999999,1.1674,1.2017]
["2025 estimate",28472.7,1.2665,1.2579,1.2345999999999999,1.262,1.2565999999999999,1.2565,1.2567999999999999,1.3693,1.2665,1.3120000000000001,1.2803,1.1930000000000001,1.1909000000000001,1.2258]
["Note: Constant dollar research and development outlays are based on the GDP (chained) price index."]
[]
["inflation Factor 2020-2018",null,{"$f":"C87/C85","v":1.0395213923132705}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Inflation Factor 2015",1.0545]
["Inflation Factor 2016",1.0437000000000001]
["Inflation Factor 2017",1.0244]