{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Disclaimer","Results","Report Tables","Inputs","Accident Cost Saving","Travel Time Savings","Travel Time Saving-Interchanges","Emissions","Residual Value","Project Data","Project Costs","Traffic Projection","Emissions.Calc","Costs for Emission","Deflation Factors","Emissions.Raw.Data"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":1,"defined_names":285,"comments":3,"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,"2021-03-29"]
[]
[]
[]
[]
[]
[]
[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":73,"n_cols":30,"rows_kept":73,"cut":false,"hidden":false,"merged":[[4,6,5,6],[26,1,26,2],[27,1,27,2],[4,1,5,1],[4,2,5,2],[25,1,25,2],[21,1,21,2],[4,3,4,5],[19,1,19,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[20,1,20,2],[18,3,18,5],[18,6,19,6]]}
[]
[null,"Cost-Benefit Analysis"]
[]
[null,"All values are in 2019$ millions"]
[null,"Benefit Category","Impact #","Over Years 2019-2045",null,null,"30 Year Analysis (7%)"]
[null,null,null,"Undiscounted","7%*",0.03]
[null,"Reduction in Accident Costs ",1,{"$f":"(SUM(D32:AD32))/10^6","v":172.16768852145228},{"$f":"(SUM(D47:AD47))/10^6","v":59.010509394812168},{"$f":"(SUM(D62:AD62))/10^6","v":105.86433703985703},{"$f":"(SUM('Accident Cost Saving'!D106:AN106)/10^6)","v":71.606765384077534}]
[null,"Travel Time Saving - Mainline",2,93.563760334688922,29.018083628605094,55.098548166612062,{"$f":"(SUM('Travel Time Savings'!D70:AN70)/10^6)","v":40.385222421357206}]
[null,"Travel Time Saving - Interchanges",3,45.934485507403615,15.505531816863051,28.078319051495303,{"$f":"(SUM('Travel Time Saving-Interchanges'!D38:AN38))/10^6","v":17.028227292954167}]
[null,"Emissions Impacts",4,-6.6695121352061862E-2,-5.7871038599314993E-2,-4.5344951796699624E-2,{"$f":"(SUM(Emissions!D134:AN134))/10^6","v":4.2909910011210549E-2}]
[null,"Residual Value",5,71.101885542622952,12.243424235054858,32.969569437050296,{"$f":"('Residual Value'!AN21*'Residual Value'!AN6)/10^6","v":4.6679520323963901}]
[null,"Agency Cost Saving",6,31.380537146843395,12.180479923807507,20.267261255562232,{"$f":"(SUM('Project Data'!K25:AV25))/10^6","v":14.058662836073745}]
[null,"O&M Costs",7,6.3741716079525652,1.5394359458031603,3.2983028525306231,{"$f":"(SUM('Project Data'!K20:AV20))/10^6","v":2.2016158187175394}]
[null,"Capital Costs","C1",{"$f":"((SUM(D39:AD39))/10^6)","v":-112.29079692856924},{"$f":"(((SUM(D54:AD54))/10^6))","v":-78.289048282348091},-95.832515249960196,{"$f":"-(SUM('Project Data'!K15:AV15))/10^6","v":-79.848361303490108}]
[null,"Total Benefits",null,{"$f":"SUM(D7:D12)","v":414.08166193165908},{"$f":"SUM(E7:E12)","v":127.90015796054337},{"$f":"SUM(F7:F12)","v":242.23268999878022},{"$f":"SUM(G7:G12)","v":147.78973987687027}]
[null,"NPV",null,{"$f":"SUM(D7:D14)-D13","v":301.79086500308983},{"$f":"SUM(E7:E14)-E13","v":49.611109678195263},{"$f":"SUM(F7:F14)-F13","v":146.40017474882004},{"$f":"SUM(G7:G14)-G13","v":67.941378573380149}]
[null,"*CO2 emissions were discounted at 3%."]
[]
[null,"All values are in 2019$ millions",null,"Over Years 2019-2045",null,null,"30 Year Analysis (7%)"]
[null,"Financial Metrics",null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Total Benefits",null,{"$f":"(SUM(D40:AD40))/10^6","v":414.08166193165903},{"$f":"(SUM(D55:AD55))/10^6","v":127.90015796054334},{"$f":"(SUM(D70:AD70))/10^6","v":242.23268999878016},{"$f":"G15","v":147.78973987687027}]
[null,"Total O&M Costs",null,{"$f":"(SUM(D38:AD38)/10^6)","v":6.3741716079525652},{"$f":"(SUM(D53:AD53)/10^6)","v":1.5394359458031603},{"$f":"(SUM(D68:AD68)/10^6)","v":3.2983028525306231},{"$f":"(SUM('Project Data'!K20:AV20))/10^6","v":2.2016158187175394}]
[null,"Total Capital Costs",null,{"$f":"((-SUM(D39:AD39))/10^6)","v":112.29079692856924},{"$f":"(((-SUM(D54:AD54))/10^6))","v":78.289048282348091},{"$f":"(-SUM(D69:AD69))/10^6","v":95.832515249960196},{"$f":"(SUM('Project Data'!K15:AV15))/10^6","v":79.848361303490108}]
[null,"NPV",null,{"$f":"D16","v":301.79086500308983},{"$f":"E16","v":49.611109678195263},{"$f":"F16","v":146.40017474882004},{"$f":"G16","v":67.941378573380149}]
[null,"ROI",null,{"$f":"IFERROR(D24/D23,\"-\")","v":2.6875832504338351},{"$f":"IFERROR(E24/E23,\"-\")","v":0.63369156691333961},{"$f":"IFERROR(F24/F23,\"-\")","v":1.5276670383425091},{"$f":"IFERROR(G24/G23,\"-\")","v":0.8508800614598272}]
[null,"BCR",null,{"$f":"IFERROR((D21-D22)/D23,\"-\")","v":3.6308183882874978},{"$f":"IFERROR((E21-E22)/E23,\"-\")","v":1.6140280765583257},{"$f":"IFERROR((F21-F22)/F23,\"-\")","v":2.4932496712940946},{"$f":"IFERROR((G21-G22)/G23,\"-\")","v":1.8233076005755073}]
[null,"Payback Period",null,{"$f":"IFERROR((S31-O31+1)+(-S43/T42),\"-\")","v":4.0373616975477917}]
[null,"IRR",null,{"$f":"IFERROR(IRR(D42:AD42),\"-\")","v":0.12523292098908567}]
[]
[null,"Results - Undiscounted 2019$",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2019},{"$f":"D31+1","v":2020},{"$f":"E31+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]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D32:AD32)/10^6","v":172.16768852145228},{"$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},{"$f":"'Accident Cost Saving'!K105","v":7561131.3916717134},{"$f":"'Accident Cost Saving'!L105","v":7662695.0642137006},{"$f":"'Accident Cost Saving'!M105","v":7765622.9743341506},{"$f":"'Accident Cost Saving'!N105","v":7869933.4469333366},{"$f":"'Accident Cost Saving'!O105","v":7975645.0530577749},{"$f":"'Accident Cost Saving'!P105","v":8082776.6132065952},{"$f":"'Accident Cost Saving'!Q105","v":8191347.2006821558},{"$f":"'Accident Cost Saving'!R105","v":8301376.1449859254},{"$f":"'Accident Cost Saving'!S105","v":8412883.0352597721},{"$f":"'Accident Cost Saving'!T105","v":8525887.7237734981},{"$f":"'Accident Cost Saving'!U105","v":8640410.3294593096},{"$f":"'Accident Cost Saving'!V105","v":8756471.2414937504},{"$f":"'Accident Cost Saving'!W105","v":8874091.122927621},{"$f":"'Accident Cost Saving'!X105","v":8993290.9143648483},{"$f":"'Accident Cost Saving'!Y105","v":9114091.8376906328},{"$f":"'Accident Cost Saving'!Z105","v":9236515.3998496458},{"$f":"'Accident Cost Saving'!AA105","v":9360583.3966751732},{"$f":"'Accident Cost Saving'!AB105","v":9486317.9167694971},{"$f":"'Accident Cost Saving'!AC105","v":9613741.3454364203},{"$f":"'Accident Cost Saving'!AD105","v":9742876.3686667681}]
[null,"Travel Time Saving ",93.563760334688922,{"$f":"'Travel Time Savings'!D69","v":0},{"$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":2409085.7674465999},{"$f":"'Travel Time Savings'!L69","v":2601739.3013119232},{"$f":"'Travel Time Savings'!M69","v":2801172.3374664243},{"$f":"'Travel Time Savings'!N69","v":3007583.0882886183},{"$f":"'Travel Time Savings'!O69","v":3221175.1322371028},{"$f":"'Travel Time Savings'!P69","v":3442157.5536370501},{"$f":"'Travel Time Savings'!Q69","v":3670745.0860326812},{"$f":"'Travel Time Savings'!R69","v":3907158.259195298},{"$f":"'Travel Time Savings'!S69","v":4151623.5498793311},{"$f":"'Travel Time Savings'!T69","v":4404373.5364206452},{"$f":"'Travel Time Savings'!U69","v":4665647.0572739411},{"$f":"'Travel Time Savings'!V69","v":4935689.3735885732},{"$f":"'Travel Time Savings'!W69","v":5214752.3359243535},{"$f":"'Travel Time Savings'!X69","v":5503094.5552117117},{"$f":"'Travel Time Savings'!Y69","v":5800981.5780630149},{"$f":"'Travel Time Savings'!Z69","v":6108686.0665446445},{"$f":"'Travel Time Savings'!AA69","v":6426487.9825219959},{"$f":"'Travel Time Savings'!AB69","v":6754674.7766926251},{"$f":"'Travel Time Savings'!AC69","v":7093541.5824254677},{"$f":"'Travel Time Savings'!AD69","v":7443391.414526891}]
[null,"Travel Time Saving - Douglas Interchange",45.934485507403615,{"$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},{"$f":"'Travel Time Saving-Interchanges'!K37","v":1741371.6054018326},{"$f":"'Travel Time Saving-Interchanges'!L37","v":1815723.5018407227},{"$f":"'Travel Time Saving-Interchanges'!M37","v":1890578.4949708916},{"$f":"'Travel Time Saving-Interchanges'!N37","v":1965518.1680769166},{"$f":"'Travel Time Saving-Interchanges'!O37","v":2040051.8156794682},{"$f":"'Travel Time Saving-Interchanges'!P37","v":2113607.3612078512},{"$f":"'Travel Time Saving-Interchanges'!Q37","v":2185521.2665129267},{"$f":"'Travel Time Saving-Interchanges'!R37","v":2255027.328445768},{"$f":"'Travel Time Saving-Interchanges'!S37","v":2321244.2472716589},{"$f":"'Travel Time Saving-Interchanges'!T37","v":2383161.8402183522},{"$f":"'Travel Time Saving-Interchanges'!U37","v":2439625.7608743813},{"$f":"'Travel Time Saving-Interchanges'!V37","v":2489320.5713527296},{"$f":"'Travel Time Saving-Interchanges'!W37","v":2530750.99900111},{"$f":"'Travel Time Saving-Interchanges'!X37","v":2562221.1928461213},{"$f":"'Travel Time Saving-Interchanges'!Y37","v":2581811.7767662145},{"$f":"'Travel Time Saving-Interchanges'!Z37","v":2587354.476446569},{"$f":"'Travel Time Saving-Interchanges'!AA37","v":2576404.0753119886},{"$f":"'Travel Time Saving-Interchanges'!AB37","v":2546207.4306809269},{"$f":"'Travel Time Saving-Interchanges'!AC37","v":2493669.2551373094},{"$f":"'Travel Time Saving-Interchanges'!AD37","v":2415314.3393598832}]
[null,"Emissions Impacts",-6.6695121352061862E-2,{"$f":"Emissions!D133","v":0},{"$f":"Emissions!E133","v":0},{"$f":"Emissions!F133","v":0},{"$f":"Emissions!G133","v":0},{"$f":"Emissions!H133","v":0},{"$f":"Emissions!I133","v":0},{"$f":"Emissions!J133","v":0},{"$f":"Emissions!K133","v":-16695.601305486169},{"$f":"Emissions!L133","v":840.68970824382268},{"$f":"Emissions!M133","v":-46.127633285708725},{"$f":"Emissions!N133","v":-874.82575103524141},{"$f":"Emissions!O133","v":-1674.9011162043316},{"$f":"Emissions!P133","v":-2456.8694856301881},{"$f":"Emissions!Q133","v":-3183.3092521337094},{"$f":"Emissions!R133","v":-3860.4341856664978},{"$f":"Emissions!S133","v":-4591.4963883373421},{"$f":"Emissions!T133","v":-5652.5327741155634},{"$f":"Emissions!U133","v":-5873.8665186698781},{"$f":"Emissions!V133","v":-6099.8723062188365},{"$f":"Emissions!W133","v":-6330.6548931535799},{"$f":"Emissions!X133","v":-6566.3209476431366},{"$f":"Emissions!Y133","v":-6806.9790841166396},{"$f":"Emissions!Z133","v":-7052.7398983356543},{"$f":"Emissions!AA133","v":-7415.5840517957695},{"$f":"Emissions!AB133","v":-7673.6746251343284},{"$f":"Emissions!AC133","v":-7937.2393859118456},{"$f":"Emissions!AD133","v":33257.218542568735}]
[null,"Residual Value",71.101885542622952,{"$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":71101885.542622954}]
[null,"Agency Cost Saving",31.380537146843395,{"$f":"'Project Data'!K24","v":0},{"$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},{"$f":"'Project Data'!Q24","v":0},{"$f":"'Project Data'!R24","v":7452877.5723753059},{"$f":"'Project Data'!S24","v":0},{"$f":"'Project Data'!T24","v":0},{"$f":"'Project Data'!U24","v":0},{"$f":"'Project Data'!V24","v":6472235.7865364496},{"$f":"'Project Data'!W24","v":0},{"$f":"'Project Data'!X24","v":0},{"$f":"'Project Data'!Y24","v":0},{"$f":"'Project Data'!Z24","v":0},{"$f":"'Project Data'!AA24","v":6472235.7865364496},{"$f":"'Project Data'!AB24","v":0},{"$f":"'Project Data'!AC24","v":0},{"$f":"'Project Data'!AD24","v":0},{"$f":"'Project Data'!AE24","v":0},{"$f":"'Project Data'!AF24","v":5491594.0006975941},{"$f":"'Project Data'!AG24","v":0},{"$f":"'Project Data'!AH24","v":0},{"$f":"'Project Data'!AI24","v":0},{"$f":"'Project Data'!AJ24","v":0},{"$f":"'Project Data'!AK24","v":5491594.0006975941}]
[null,"O&M Costs",6.3741716079525652,{"$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":0},{"$f":"('Project Data'!R19)","v":980641.78583885601},{"$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},{"$f":"('Project Data'!AJ19)","v":0},{"$f":"('Project Data'!AK19)","v":5393529.8221137086}]
[null,"Capital Costs",-112.29079692856924,{"$f":"-'Project Data'!K14","v":0},{"$f":"-'Project Data'!L14","v":0},{"$f":"-'Project Data'!M14","v":-5637968.6146348007},{"$f":"-'Project Data'!N14","v":0},{"$f":"-'Project Data'!O14","v":-19045042.333105166},{"$f":"-'Project Data'!P14","v":-30521100.896062963},{"$f":"-'Project Data'!Q14","v":-34946737.275553718},{"$f":"-'Project Data'!R14","v":-22139947.809212595},{"$f":"-'Project Data'!S14","v":0},{"$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},{"$f":"-'Project Data'!AK14","v":0}]
[null,"Total Benefits",414.08166193165903,{"$f":"SUM(D32:D37)","v":0},{"$f":"SUM(E32:E37)","v":0},0,0,0,0,0,{"$f":"SUM(K32:K37)","v":19147770.735589966},12080998.557074592,12457327.67913818,12842159.877547836,19707432.88639459,13636084.658565866,14044430.24397563,14459701.298441324,14881159.336022425,21780006.35417483,15739809.281088961,16175381.314128835,16613263.80295993,17052040.341475036,22981672.214133341,17925503.202942524,18356059.870457362,18779526.449517913,19193014.943613287,96228318.884416655]
[null,"Total Costs",-105.91662532061667,{"$f":"SUM(D38:D39)","v":0},{"$f":"SUM(E38:E39)","v":0},{"$f":"SUM(F38:F39)","v":-5637968.6146348007},0,-19045042.333105166,-30521100.896062963,-34946737.275553718,-21159306.023373738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB38:AB39)","v":0},0,5393529.8221137086]
[null,"Net Impacts",{"$f":"SUM(D42:AD42)/10^6","v":301.79086500308983},{"$f":"SUM(D32:D39)-D38","v":0},{"$f":"SUM(E32:E39)-E38","v":0},-5637968.6146348007,0,-19045042.333105166,-30521100.896062963,-34946737.275553718,-2992177.0736226276,12080998.557074592,12457327.67913818,12842159.877547836,19707432.88639459,13636084.658565866,14044430.24397563,14459701.298441324,14881159.336022425,21780006.35417483,15739809.281088961,16175381.314128835,16613263.80295993,17052040.341475036,22981672.214133341,17925503.202942524,18356059.870457362,18779526.449517913,19193014.943613287,96228318.884416655]
[null,"Cumulative Net Impacts",null,{"$f":"D42","v":0},{"$f":"E42","v":0},{"$f":"E43+F42","v":-5637968.6146348007},{"$f":"F43+G42","v":-5637968.6146348007},{"$f":"G43+H42","v":-24683010.947739966},{"$f":"H43+I42","v":-55204111.843802929},-90150849.119356647,-93143026.192979276,-81062027.635904685,-68604699.956766501,-55762540.079218663,-36055107.192824073,-22419022.534258209,-8374592.2902825791,6085109.0081587452,20966268.344181173,42746274.698356003,58486083.979444966,74661465.293573797,91274729.096533731,108326769.43800877,131308441.65214211,149233944.85508463,167590004.72554198,{"$f":"AA43+AB42","v":186369531.17505988},{"$f":"AB43+AC42","v":205562546.11867318},{"$f":"AC43+AD42","v":301790865.00308985}]
[]
[null,"Results - 7% Discount Rate, in 2019$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2019},{"$f":"D46+1","v":2020},{"$f":"E46+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]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D47:AD47)/10^6","v":59.010509394812168},{"$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},{"$f":"'Accident Cost Saving'!K106","v":4708692.6225190386},{"$f":"'Accident Cost Saving'!L106","v":4459758.2928779554},{"$f":"'Accident Cost Saving'!M106","v":4223984.3679270176},{"$f":"'Accident Cost Saving'!N106","v":4000675.0968959015},{"$f":"'Accident Cost Saving'!O106","v":3789171.5112520405},{"$f":"'Accident Cost Saving'!P106","v":3588849.4801350553},{"$f":"'Accident Cost Saving'!Q106","v":3399117.8685943885},{"$f":"'Accident Cost Saving'!R106","v":3219416.7931954782},{"$f":"'Accident Cost Saving'!S106","v":3049215.9698466379},{"$f":"'Accident Cost Saving'!T106","v":2888013.1489713672},{"$f":"'Accident Cost Saving'!U106","v":2735332.6334083825},{"$f":"'Accident Cost Saving'!V106","v":2590723.8746657884},{"$f":"'Accident Cost Saving'!W106","v":2453760.1433870052},{"$f":"'Accident Cost Saving'!X106","v":2324037.2701051896},{"$f":"'Accident Cost Saving'!Y106","v":2201172.4525701245},{"$f":"'Accident Cost Saving'!Z106","v":2084803.1261281222},{"$f":"'Accident Cost Saving'!AA106","v":1974585.8938215671},{"$f":"'Accident Cost Saving'!AB106","v":1870195.5130508137},{"$f":"'Accident Cost Saving'!AC106","v":1771323.9358082092},{"$f":"'Accident Cost Saving'!AD106","v":1677679.3996520715}]
[null,"Travel Time Saving ",29.018083628605094,{"$f":"'Travel Time Savings'!D70","v":0},{"$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":1500257.5398552122},{"$f":"'Travel Time Savings'!L70","v":1514235.9610682211},{"$f":"'Travel Time Savings'!M70","v":1523652.1531412983},{"$f":"'Travel Time Savings'!N70","v":1528902.7339678674},{"$f":"'Travel Time Savings'!O70","v":1530357.1012286795},{"$f":"'Travel Time Savings'!P70","v":1528359.1194056829},{"$f":"'Travel Time Savings'!Q70","v":1523228.7079651139},{"$f":"'Travel Time Savings'!R70","v":1515263.3362991745},{"$f":"'Travel Time Savings'!S70","v":1504739.430707247},{"$f":"'Travel Time Savings'!T70","v":1491913.6984054267},{"$f":"'Travel Time Savings'!U70","v":1477024.3732771673},{"$f":"'Travel Time Savings'!V70","v":1460292.3878168112},{"$f":"'Travel Time Savings'!W70","v":1441922.4754708242},{"$f":"'Travel Time Savings'!X70","v":1422104.2073482408},{"$f":"'Travel Time Savings'!Y70","v":1401012.9670510904},{"$f":"'Travel Time Savings'!Z70","v":1378810.8671669499},{"$f":"'Travel Time Savings'!AA70","v":1355647.6107684751},{"$f":"'Travel Time Savings'!AB70","v":1331661.3010783419},{"$f":"'Travel Time Savings'!AC70","v":1306979.2022816981},{"$f":"'Travel Time Savings'!AD70","v":1281718.4543015694}]
[null,"Travel Time Saving - Douglas Interchange",15.505531816863051,{"$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},{"$f":"'Travel Time Saving-Interchanges'!K38","v":1084438.7177891473},{"$f":"'Travel Time Saving-Interchanges'!L38","v":1056767.609444015},{"$f":"'Travel Time Saving-Interchanges'!M38","v":1028349.4364186231},{"$f":"'Travel Time Saving-Interchanges'!N38","v":999169.76941982785},{"$f":"'Travel Time Saving-Interchanges'!O38","v":969213.9218867321},{"$f":"'Travel Time Saving-Interchanges'!P38","v":938466.94551553845},{"$f":"'Travel Time Saving-Interchanges'!Q38","v":906913.62570719398},{"$f":"'Travel Time Saving-Interchanges'!R38","v":874538.47693650669},{"$f":"'Travel Time Saving-Interchanges'!S38","v":841325.73804133805},{"$f":"'Travel Time Saving-Interchanges'!T38","v":807259.36743056355},{"$f":"'Travel Time Saving-Interchanges'!U38","v":772323.03820934822},{"$f":"'Travel Time Saving-Interchanges'!V38","v":736500.1332203371},{"$f":"'Travel Time Saving-Interchanges'!W38","v":699773.73999931361},{"$f":"'Travel Time Saving-Interchanges'!X38","v":662126.64564385579},{"$f":"'Travel Time Saving-Interchanges'!Y38","v":623541.33159348392},{"$f":"'Travel Time Saving-Interchanges'!Z38","v":583999.96831978485},{"$f":"'Travel Time Saving-Interchanges'!AA38","v":543484.4099249671},{"$f":"'Travel Time Saving-Interchanges'!AB38","v":501976.18864725396},{"$f":"'Travel Time Saving-Interchanges'!AC38","v":459456.50927154504},{"$f":"'Travel Time Saving-Interchanges'!AD38","v":415906.24344367289}]
[null,"Emissions Impacts",-5.7871038599314993E-2,{"$f":"Emissions!D134","v":0},{"$f":"Emissions!E134","v":0},{"$f":"Emissions!F134","v":0},{"$f":"Emissions!G134","v":0},{"$f":"Emissions!H134","v":0},{"$f":"Emissions!I134","v":0},{"$f":"Emissions!J134","v":0},{"$f":"Emissions!K134","v":-12623.595066807402},{"$f":"Emissions!L134","v":-481.4143185579178},{"$f":"Emissions!M134","v":-1115.0782531767136},{"$f":"Emissions!N134","v":-1652.7056284912028},{"$f":"Emissions!O134","v":-2120.2449909591624},{"$f":"Emissions!P134","v":-2530.2598966678588},{"$f":"Emissions!Q134","v":-2873.3960149034183},{"$f":"Emissions!R134","v":-3160.6770352293693},{"$f":"Emissions!S134","v":-3463.9862260037476},{"$f":"Emissions!T134","v":-3822.5428615603687},{"$f":"Emissions!U134","v":-3854.5691650160707},{"$f":"Emissions!V134","v":-3883.5507505446167},{"$f":"Emissions!W134","v":-3909.6762821437424},{"$f":"Emissions!X134","v":-3933.1209786766299},{"$f":"Emissions!Y134","v":-3954.047651856707},{"$f":"Emissions!Z134","v":-3972.6076622848877},{"$f":"Emissions!AA134","v":-4045.6244172292691},{"$f":"Emissions!AB134","v":-4059.0906245586366},{"$f":"Emissions!AC134","v":-4070.5940784745558},{"$f":"Emissions!AD134","v":11655.743303827294}]
[null,"Residual Value",12.243424235054858,{"$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":12243424.235054858}]
[null,"Agency Cost Saving",12.180479923807507,{"$f":"'Project Data'!K24*'Project Data'!K6","v":0},{"$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},{"$f":"'Project Data'!Q24*'Project Data'!Q6","v":0},{"$f":"'Project Data'!R24*'Project Data'!R6","v":4641277.58449418},{"$f":"'Project Data'!S24*'Project Data'!S6","v":0},{"$f":"'Project Data'!T24*'Project Data'!T6","v":0},{"$f":"'Project Data'!U24*'Project Data'!U6","v":0},{"$f":"'Project Data'!V24*'Project Data'!V6","v":3074912.5987054133},{"$f":"'Project Data'!W24*'Project Data'!W6","v":0},{"$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":0},{"$f":"'Project Data'!AA24*'Project Data'!AA6","v":2192370.1859971713},{"$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},{"$f":"'Project Data'!AE24*'Project Data'!AE6","v":0},{"$f":"'Project Data'!AF24*'Project Data'!AF6","v":1326291.818241959},{"$f":"'Project Data'!AG24*'Project Data'!AG6","v":0},{"$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":0},{"$f":"'Project Data'!AK24*'Project Data'!AK6","v":945627.73636878224}]
[null,"O&M Costs",1.5394359458031603,{"$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":0},{"$f":"('Project Data'!R19)*'Project Data'!R6","v":610694.41901239206},{"$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},{"$f":"('Project Data'!AJ19)*'Project Data'!AJ6","v":0},{"$f":"('Project Data'!AK19)*'Project Data'!AK6","v":928741.52679076826}]
[null,{"$f":"B39","v":"Capital Costs"},-78.289048282348091,{"$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":-4924420.1368109006},{"$f":"-(('Project Data'!N14)*'Project Data'!N6)","v":0},{"$f":"-(('Project Data'!O14)*'Project Data'!O6)","v":-14529371.60916836},{"$f":"-(('Project Data'!P14)*'Project Data'!P6)","v":-21761123.121519499},{"$f":"-(('Project Data'!Q14)*'Project Data'!Q6)","v":-23286486.631323878},{"$f":"-(('Project Data'!R14)*'Project Data'!R6)","v":-13787646.783525461},{"$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",127.90015796054334,{"$f":"SUM(D47:D52)","v":0},{"$f":"SUM(E47:E52)","v":0},0,0,0,0,0,{"$f":"SUM(K47:K52)","v":11922042.86959077},7030280.4490716336,6774870.8792337617,6527094.8946551057,9361534.8880819064,6053145.2851596093,5826386.8062517932,5606057.9293959299,5391817.1523692198,7375733.8579429686,4980825.4757298809,4783632.8449523924,4591546.6825749986,4404335.0021186089,5548064.5218048003,4043641.3539525722,3869672.2900977801,3699773.9121518508,3533689.0532829775,16576011.812124781]
[null,"Total Costs",-76.749612336544928,{"$f":"SUM(D53:D54)","v":0},{"$f":"SUM(E53:E54)","v":0},{"$f":"SUM(F53:F54)","v":-4924420.1368109006},{"$f":"SUM(G53:G54)","v":0},{"$f":"SUM(H53:H54)","v":-14529371.60916836},-21761123.121519499,-23286486.631323878,-13176952.364513069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB53:AB54)","v":0},0,928741.52679076826]
[null,"Net Impacts",49.611109678195255,{"$f":"SUM(D47:D54)-D53","v":0},{"$f":"SUM(E47:E54)-E53","v":0},-4924420.1368109006,0,-14529371.60916836,-21761123.121519499,-23286486.631323878,-1865603.9139346909,7030280.4490716336,6774870.8792337617,6527094.8946551057,9361534.8880819064,6053145.2851596093,5826386.8062517932,5606057.9293959299,5391817.1523692198,7375733.8579429686,4980825.4757298809,4783632.8449523924,4591546.6825749986,4404335.0021186089,5548064.5218048003,4043641.3539525722,3869672.2900977801,3699773.9121518508,3533689.0532829775,16576011.812124781]
[null,"Cumulative Net Impacts",null,{"$f":"D57","v":0},{"$f":"E57","v":0},{"$f":"E58+F57","v":-4924420.1368109006},{"$f":"F58+G57","v":-4924420.1368109006},-19453791.745979261,-41214914.867498755,-64501401.498822629,-66367005.412757322,-59336724.963685691,{"$f":"L58+M57","v":-52561854.084451929},{"$f":"M58+N57","v":-46034759.18979682},{"$f":"N58+O57","v":-36673224.301714912},{"$f":"O58+P57","v":-30620079.016555302},{"$f":"P58+Q57","v":-24793692.210303508},-19187634.280907579,{"$f":"R58+S57","v":-13795817.128538359},{"$f":"S58+T57","v":-6420083.2705953903},{"$f":"T58+U57","v":-1439257.7948655095},{"$f":"U58+V57","v":3344375.0500868829},{"$f":"V58+W57","v":7935921.7326618815},12340256.73478049,{"$f":"X58+Y57","v":17888321.256585293},{"$f":"Y58+Z57","v":21931962.610537864},{"$f":"Z58+AA57","v":25801634.900635645},{"$f":"AA58+AB57","v":29501408.812787496},{"$f":"AB58+AC57","v":33035097.866070472},{"$f":"AC58+AD57","v":49611109.678195253}]
[]
[null,"Results - 3% Discount Rate, in 2019$"]
[null,"Impact Category","Total",{"$f":"Base.Year","v":2019},{"$f":"D61+1","v":2020},{"$f":"E61+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D62:AD62)/10^6","v":105.86433703985703},{"$f":"'Accident Cost Saving'!D107","v":0},{"$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":6147891.7507200297},{"$f":"'Accident Cost Saving'!L107","v":6049002.2434221115},{"$f":"'Accident Cost Saving'!M107","v":5951703.3846017765},{"$f":"'Accident Cost Saving'!N107","v":5855969.5885053053},{"$f":"'Accident Cost Saving'!O107","v":5761775.680928601},{"$f":"'Accident Cost Saving'!P107","v":5669096.892597408},{"$f":"'Accident Cost Saving'!Q107","v":5577908.8526538806},{"$f":"'Accident Cost Saving'!R107","v":5488187.5822481234},{"$f":"'Accident Cost Saving'!S107","v":5399909.4882326461},{"$f":"'Accident Cost Saving'!T107","v":5313051.3569582785},{"$f":"'Accident Cost Saving'!U107","v":5227590.34816992},{"$f":"'Accident Cost Saving'!V107","v":5143503.9890004853},{"$f":"'Accident Cost Saving'!W107","v":5060770.1680613663},{"$f":"'Accident Cost Saving'!X107","v":4979367.1296280716},{"$f":"'Accident Cost Saving'!Y107","v":4899273.4679193022},{"$f":"'Accident Cost Saving'!Z107","v":4820468.1214680457},{"$f":"'Accident Cost Saving'!AA107","v":4742930.367583314},{"$f":"'Accident Cost Saving'!AB107","v":4666639.8169008503},{"$f":"'Accident Cost Saving'!AC107","v":4591576.4080215152},{"$f":"'Accident Cost Saving'!AD107","v":4517720.4022359829}]
[null,"Travel Time Saving ",55.098548166612062,{"$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},{"$f":"'Travel Time Savings'!K71","v":1958807.1876089193},{"$f":"'Travel Time Savings'!L71","v":2053837.0297331193},{"$f":"'Travel Time Savings'!M71","v":2146865.3496123762},{"$f":"'Travel Time Savings'!N71","v":2237924.2745418609},{"$f":"'Travel Time Savings'!O71","v":2327045.4511789149},{"$f":"'Travel Time Savings'!P71","v":2414260.0525752921},{"$f":"'Travel Time Savings'!Q71","v":2499598.7851073276},{"$f":"'Travel Time Savings'!R71","v":2583091.8953052913},{"$f":"'Travel Time Savings'!S71","v":2664769.1765836217},{"$f":"'Travel Time Savings'!T71","v":2744659.9758733241},{"$f":"'Travel Time Savings'!U71","v":2822793.2001579953},{"$f":"'Travel Time Savings'!V71","v":2899197.3229149161},{"$f":"'Travel Time Savings'!W71","v":2973900.3904625042},{"$f":"'Travel Time Savings'!X71","v":3046930.0282155583},{"$f":"'Travel Time Savings'!Y71","v":3118313.4468495878},{"$f":"'Travel Time Savings'!Z71","v":3188077.4483755887},{"$f":"'Travel Time Savings'!AA71","v":3256248.4321264913},{"$f":"'Travel Time Savings'!AB71","v":3322852.4006566447},{"$f":"'Travel Time Savings'!AC71","v":3387914.9655555696},{"$f":"'Travel Time Savings'!AD71","v":3451461.3531771512}]
[null,"Travel Time Saving - Douglas Interchange",28.078319051495303,{"$f":"'Travel Time Saving-Interchanges'!D39","v":0},{"$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":1415894.4704465785},{"$f":"'Travel Time Saving-Interchanges'!L39","v":1433348.8993139029},{"$f":"'Travel Time Saving-Interchanges'!M39","v":1448970.9923547229},{"$f":"'Travel Time Saving-Interchanges'!N39","v":1462530.1084849923},{"$f":"'Travel Time Saving-Interchanges'!O39","v":1473776.8370107843},{"$f":"'Travel Time Saving-Interchanges'!P39","v":1482441.677778949},{"$f":"'Travel Time Saving-Interchanges'!Q39","v":1488233.6350155647},{"$f":"'Travel Time Saving-Interchanges'!R39","v":1490838.7194430889},{"$f":"'Travel Time Saving-Interchanges'!S39","v":1489918.352937215},{"$f":"'Travel Time Saving-Interchanges'!T39","v":1485107.6696350458},{"$f":"'Travel Time Saving-Interchanges'!U39","v":1476013.7070355639},{"$f":"'Travel Time Saving-Interchanges'!V39","v":1462213.4802408773},{"$f":"'Travel Time Saving-Interchanges'!W39","v":1443251.932070653},{"$f":"'Travel Time Saving-Interchanges'!X39","v":1418639.751341287},{"$f":"'Travel Time Saving-Interchanges'!Y39","v":1387851.0511341703},{"$f":"'Travel Time Saving-Interchanges'!Z39","v":1350320.8983824525},{"$f":"'Travel Time Saving-Interchanges'!AA39","v":1305442.6855812222},{"$f":"'Travel Time Saving-Interchanges'!AB39","v":1252565.3348702907},{"$f":"'Travel Time Saving-Interchanges'!AC39","v":1190990.3241501534},{"$f":"'Travel Time Saving-Interchanges'!AD39","v":1119968.5242677925}]
[null,"Emissions Impacts",-4.5344951796699624E-2,{"$f":"Emissions!D135","v":0},{"$f":"Emissions!E135","v":0},{"$f":"Emissions!F135","v":0},{"$f":"Emissions!G135","v":0},{"$f":"Emissions!H135","v":0},{"$f":"Emissions!I135","v":0},{"$f":"Emissions!J135","v":0},{"$f":"Emissions!K135","v":-13575.05169826382},{"$f":"Emissions!L135","v":663.64821888036204},{"$f":"Emissions!M135","v":-35.352989973578005},{"$f":"Emissions!N135","v":-650.95251794028059},{"$f":"Emissions!O135","v":-1209.9842025450253},{"$f":"Emissions!P135","v":-1723.1988254810733},{"$f":"Emissions!Q135","v":-2167.6787008531305},{"$f":"Emissions!R135","v":-2552.2017783350229},{"$f":"Emissions!S135","v":-2947.106813283202},{"$f":"Emissions!T135","v":-3522.4715476869778},{"$f":"Emissions!U135","v":-3553.785844492249},{"$f":"Emissions!V135","v":-3583.0320998208431},{"$f":"Emissions!W135","v":-3610.2840261340266},{"$f":"Emissions!X135","v":-3635.6127029158433},{"$f":"Emissions!Y135","v":-3659.0866777950373},{"$f":"Emissions!Z135","v":-3680.7720636167869},{"$f":"Emissions!AA135","v":-3757.4152488317577},{"$f":"Emissions!AB135","v":-3774.9394297960148},{"$f":"Emissions!AC135","v":-3790.869735274493},{"$f":"Emissions!AD135","v":15421.196887459188}]
[null,"Residual Value",32.969569437050296,{"$f":"'Residual Value'!D26","v":0},{"$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},{"$f":"'Residual Value'!AD26","v":32969569.437050294}]
[null,"Agency Cost Saving",20.267261255562232,{"$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":0},{"$f":"'Project Data'!R24*'Project Data'!R7","v":6059871.4891796233},{"$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":0},{"$f":"'Project Data'!V24*'Project Data'!V7","v":4675680.8393578567},{"$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},{"$f":"'Project Data'!Z24*'Project Data'!Z7","v":0},{"$f":"'Project Data'!AA24*'Project Data'!AA7","v":4033283.3650068087},{"$f":"'Project Data'!AB24*'Project Data'!AB7","v":0},{"$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":0},{"$f":"'Project Data'!AF24*'Project Data'!AF7","v":2952002.3786615469},{"$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},{"$f":"'Project Data'!AJ24*'Project Data'!AJ7","v":0},{"$f":"'Project Data'!AK24*'Project Data'!AK7","v":2546423.1833563973}]
[null,"O&M Costs",3.2983028525306231,{"$f":"('Project Data'!K19)*'Project Data'!K7","v":0},{"$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},{"$f":"('Project Data'!Q19)*'Project Data'!Q7","v":0},{"$f":"('Project Data'!R19)*'Project Data'!R7","v":797351.51173416094},{"$f":"('Project Data'!S19)*'Project Data'!S7","v":0},{"$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":0},{"$f":"('Project Data'!AK19)*'Project Data'!AK7","v":2500951.3407964618}]
[null,{"$f":"B54","v":"Capital Costs"},-95.832515249960196,{"$f":"-(('Project Data'!K14)*'Project Data'!K7)","v":0},{"$f":"-(('Project Data'!L14)*'Project Data'!L7)","v":0},{"$f":"-(('Project Data'!M14)*'Project Data'!M7)","v":-5314326.1519792639},{"$f":"-(('Project Data'!N14)*'Project Data'!N7)","v":0},{"$f":"-(('Project Data'!O14)*'Project Data'!O7)","v":-16921273.439969935},{"$f":"-(('Project Data'!P14)*'Project Data'!P7)","v":-26327769.742019296},{"$f":"-(('Project Data'!Q14)*'Project Data'!Q7)","v":-29267342.290736064},{"$f":"-(('Project Data'!R14)*'Project Data'!R7)","v":-18001803.625255644},{"$f":"-(('Project Data'!S14)*'Project Data'!S7)","v":0},{"$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},{"$f":"-(('Project Data'!AK14)*'Project Data'!AK7)","v":0}]
[null,"Total Benefits",242.23268999878016,{"$f":"SUM(D62:D67)","v":0},{"$f":"SUM(E62:E67)","v":0},0,0,0,0,0,15568889.846256886,9536851.820688013,9547504.3735789023,9555773.0190142188,14237068.824273612,9564075.4241261687,9563573.5940759201,9559565.9952181671,9551649.9109401982,13572579.89592577,9522843.4695189875,9501331.7600564584,9474312.2065683901,9441301.2964820024,12353781.257886812,9355185.6961624715,9300864.0700421948,9238282.6129979901,9166690.8279919624,44620564.096975081]
[null,"Total Costs",-92.534212397429584,{"$f":"SUM(D68:D69)","v":0},{"$f":"SUM(E68:E69)","v":0},{"$f":"SUM(F68:F69)","v":-5314326.1519792639},{"$f":"SUM(G68:G69)","v":0},-16921273.439969935,-26327769.742019296,-29267342.290736064,-17204452.113521483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB68:AB69)","v":0},0,2500951.3407964618]
[null,"Net Impacts",146.40017474882001,{"$f":"SUM(D62:D69)-D68","v":0},{"$f":"SUM(E62:E69)-E68","v":0},-5314326.1519792639,0,-16921273.439969935,-26327769.742019296,-29267342.290736064,-2432913.7789987582,9536851.820688013,9547504.3735789023,9555773.0190142188,14237068.824273612,9564075.4241261687,9563573.5940759201,9559565.9952181671,9551649.9109401982,13572579.89592577,9522843.4695189875,9501331.7600564584,9474312.2065683901,9441301.2964820024,12353781.257886812,9355185.6961624715,9300864.0700421948,9238282.6129979901,9166690.8279919624,44620564.096975081]
[null,"Cumulative Net Impacts",null,{"$f":"D72","v":0},{"$f":"E72","v":0},{"$f":"E73+F72","v":-5314326.1519792639},{"$f":"F73+G72","v":-5314326.1519792639},-22235599.591949198,-48563369.33396849,-77830711.624704555,-80263625.403703317,-70726773.583015308,-61179269.209436402,-51623496.190422185,-37386427.366148576,-27822351.942022406,-18258778.347946487,-8699212.3527283203,852437.55821187794,14425017.454137648,23947860.923656635,33449192.683713093,42923504.890281484,52364806.186763488,64718587.4446503,74073773.14081277,83374637.210854962,{"$f":"AA73+AB72","v":92612919.823852956},{"$f":"AB73+AC72","v":101779610.65184492},{"$f":"AC73+AD72","v":146400174.74882001}]

{"sheet":"Report Tables","index":2,"n_rows":191,"n_cols":13,"rows_kept":191,"cut":false,"hidden":false,"merged":[[135,6,161,6],[181,2,181,3],[41,9,41,12],[42,1,42,2],[42,3,42,4],[42,5,42,6],[42,7,42,8],[42,9,42,10],[42,11,42,12],[41,5,41,8],[111,1,111,4],[111,5,111,8],[112,1,112,2],[112,3,112,4],[112,5,112,6],[112,7,112,8],[164,0,165,0],[188,4,189,4],[41,0,43,0],[41,1,41,4],[118,1,118,2],[118,3,118,4],[164,1,164,3],[188,0,189,0],[188,2,189,2],[188,3,189,3],[186,0,187,0],[184,0,185,0],[184,1,185,1],[184,2,184,4],[135,1,161,1],[33,0,34,0],[37,0,38,0],[5,4,7,4],[19,1,19,3],[30,0,31,0],[30,2,31,2],[30,3,31,3],[30,4,31,4],[23,0,24,0],[23,1,23,3],[3,0,9,0],[3,1,9,1],[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.","$59.0 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. ","$12.2 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","$28.7 million in travel time savings on I-40 mainline"]
[]
[null,null,null,null,null,"$15.5 million in travel time savings due to interchange improvements"]
[null,null,"Emission Cost Savings","Auto Users, Truck Operators","Increase speed impact on emissions in the build case","-$0.03 million in emission cost impact"]
[null,null,"State of good repair","Agency operating I-40; Oklahoma residents","Residual value of investment","$12.2 million in residual value"]
[]
[]
["Table ES-2"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Benefits",{"$f":"Results!D21","v":414.08166193165903},{"$f":"Results!E21","v":127.90015796054334},{"$f":"Results!F21","v":242.23268999878016}]
["Total O&M Costs",{"$f":"Results!D22","v":6.3741716079525652},{"$f":"Results!E22","v":1.5394359458031603},{"$f":"Results!F22","v":3.2983028525306231}]
["Total Costs",{"$f":"Results!D23","v":112.29079692856924},{"$f":"Results!E23","v":78.289048282348091},{"$f":"Results!F23","v":95.832515249960196}]
["Net Present Value",{"$f":"Results!D24","v":301.79086500308983},{"$f":"Results!E24","v":49.611109678195263},{"$f":"Results!F24","v":146.40017474882004}]
["Benefit / Cost Ratio",{"$f":"Results!D26","v":3.6308183882874978},{"$f":"Results!E26","v":1.6140280765583257},{"$f":"Results!F26","v":2.4932496712940946}]
["Internal Rate of Return (%)",{"$f":"Results!D28","v":0.12523292098908567}]
[]
[]
["Table 1"]
[null,"Over the Project Lifecycle"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
["Construction & Development Costs",{"$f":"Results!D23","v":112.29079692856924},{"$f":"Results!E23","v":78.289048282348091},{"$f":"Results!F23","v":95.832515249960196}]
["Operations and Maintenance",{"$f":"Results!D22","v":6.3741716079525652},{"$f":"Results!E22","v":1.5394359458031603},{"$f":"Results!F22","v":3.2983028525306231}]
["Total",{"$f":"SUM(B26:B27)","v":118.6649685365218},{"$f":"SUM(C26:C27)","v":79.828484228151254},{"$f":"SUM(D26:D27)","v":99.130818102490821}]
[]
["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":435.08736423126231},{"$f":"'Traffic Projection'!D8","v":539.70342719416851},{"$f":"'Traffic Projection'!E8","v":661.40997099102754},{"$f":"'Traffic Projection'!F8","v":801.48139439186434},{"$f":"'Traffic Projection'!G8","v":356.65587263037173},{"$f":"'Traffic Projection'!H8","v":441.52195638116518},{"$f":"'Traffic Projection'!I8","v":514.29062942724147},{"$f":"'Traffic Projection'!J8","v":630.22367879607316},{"$f":"'Traffic Projection'!K8","v":297.80813600485732},{"$f":"'Traffic Projection'!L8","v":370.44941508435727},{"$f":"'Traffic Projection'!M8","v":430.84260945827424},{"$f":"'Traffic Projection'!N8","v":529.09558520957034}]
[{"$f":"'Traffic Projection'!B9","v":"01:00"},{"$f":"'Traffic Projection'!C9","v":234.27781150914126},{"$f":"'Traffic Projection'!D9","v":302.82611251543119},{"$f":"'Traffic Projection'!E9","v":356.14383053363014},{"$f":"'Traffic Projection'!F9","v":449.70901181588397},{"$f":"'Traffic Projection'!G9","v":192.04546987789246},{"$f":"'Traffic Projection'!H9","v":247.73675856798542},{"$f":"'Traffic Projection'!I9","v":276.9257235377454},{"$f":"'Traffic Projection'!J9","v":353.61677737934286},{"$f":"'Traffic Projection'!K9","v":160.35822707953855},{"$f":"'Traffic Projection'!L9","v":207.85815060842987},{"$f":"'Traffic Projection'!M9","v":231.9921743236861},{"$f":"'Traffic Projection'!N9","v":296.87408147669157}]
[{"$f":"'Traffic Projection'!B10","v":"02:00"},{"$f":"'Traffic Projection'!C10","v":95.840922890103244},{"$f":"'Traffic Projection'!D10","v":49.798071835870907},{"$f":"'Traffic Projection'!E10","v":145.69520340012141},{"$f":"'Traffic Projection'!F10","v":73.952148609723125},{"$f":"'Traffic Projection'!G10","v":78.564055859137824},{"$f":"'Traffic Projection'!H10","v":40.738933631179826},{"$f":"'Traffic Projection'!I10","v":113.28779599271404},{"$f":"'Traffic Projection'!J10","v":58.150314502380816},{"$f":"'Traffic Projection'!K10","v":65.601092896174862},{"$f":"'Traffic Projection'!L10","v":34.181118100052913},{"$f":"'Traffic Projection'!M10","v":94.905889496053419},{"$f":"'Traffic Projection'!N10","v":48.819293398389277}]
[{"$f":"'Traffic Projection'!B11","v":"03:00"},{"$f":"'Traffic Projection'!C11","v":89.755784928826856},{"$f":"'Traffic Projection'!D11","v":74.024160837105413},{"$f":"'Traffic Projection'!E11","v":136.44471429535184},{"$f":"'Traffic Projection'!F11","v":109.92886955499385},{"$f":"'Traffic Projection'!G11","v":73.575861836335434},{"$f":"'Traffic Projection'!H11","v":60.557874316618673},{"$f":"'Traffic Projection'!I11","v":106.09492005666871},{"$f":"'Traffic Projection'!J11","v":86.439656692728263},{"$f":"'Traffic Projection'!K11","v":61.435944140862183},{"$f":"'Traffic Projection'!L11","v":50.809770148727303},{"$f":"'Traffic Projection'!M11","v":88.880118734399232},{"$f":"'Traffic Projection'!N11","v":72.569219916524602}]
[{"$f":"'Traffic Projection'!B12","v":"04:00"},{"$f":"'Traffic Projection'!C12","v":91.277069419145946},{"$f":"'Traffic Projection'!D12","v":148.04832167421083},{"$f":"'Traffic Projection'!E12","v":138.75733657154422},{"$f":"'Traffic Projection'!F12","v":219.85773910998768},{"$f":"'Traffic Projection'!G12","v":74.822910342036025},{"$f":"'Traffic Projection'!H12","v":121.11574863323732},{"$f":"'Traffic Projection'!I12","v":107.89313904068004},{"$f":"'Traffic Projection'!J12","v":172.8793133854565},{"$f":"'Traffic Projection'!K12","v":62.477231329690355},{"$f":"'Traffic Projection'!L12","v":101.61954029745461},{"$f":"'Traffic Projection'!M12","v":90.386561424812783},{"$f":"'Traffic Projection'!N12","v":145.1384398330492}]
[{"$f":"'Traffic Projection'!B13","v":"05:00"},{"$f":"'Traffic Projection'!C13","v":130.83046616744252},{"$f":"'Traffic Projection'!D13","v":441.45317735582859},{"$f":"'Traffic Projection'!E13","v":198.88551575254672},{"$f":"'Traffic Projection'!F13","v":655.57580389159966},{"$f":"'Traffic Projection'!G13","v":107.24617149025164},{"$f":"'Traffic Projection'!H13","v":361.14514137910766},{"$f":"'Traffic Projection'!I13","v":154.64683262497471},{"$f":"'Traffic Projection'!J13","v":515.49467991299753},{"$f":"'Traffic Projection'!K13","v":89.550698239222839},{"$f":"'Traffic Projection'!L13","v":303.01099288695553},{"$f":"'Traffic Projection'!M13","v":129.554071375565},{"$f":"'Traffic Projection'!N13","v":432.77643877491033}]
[{"$f":"'Traffic Projection'!B14","v":"06:00"},{"$f":"'Traffic Projection'!C14","v":641.98205491466001},{"$f":"'Traffic Projection'!D14","v":1351.2774087355244},{"$f":"'Traffic Projection'!E14","v":975.92660055319459},{"$f":"'Traffic Projection'!F14","v":2006.7015460584332},{"$f":"'Traffic Projection'!G14","v":526.25446940565348},{"$f":"'Traffic Projection'!H14","v":1105.4564693433663},{"$f":"'Traffic Projection'!I14","v":758.84841125278308},{"$f":"'Traffic Projection'!J14","v":1577.9166421727123},{"$f":"'Traffic Projection'!K14","v":439.42319368548885},{"$f":"'Traffic Projection'!L14","v":927.5092587149494},{"$f":"'Traffic Projection'!M14","v":635.71881535451666},{"$f":"'Traffic Projection'!N14","v":1324.7181235671039}]
[{"$f":"'Traffic Projection'!B15","v":"07:00"},{"$f":"'Traffic Projection'!C15","v":1236.8042906294274},{"$f":"'Traffic Projection'!D15","v":2682.366409970019},{"$f":"'Traffic Projection'!E15","v":1880.1619105444242},{"$f":"'Traffic Projection'!F15","v":3983.42249132914},{"$f":"'Traffic Projection'!G15","v":1013.8504351345881},{"$f":"'Traffic Projection'!H15","v":2194.3971547821993},{"$f":"'Traffic Projection'!I15","v":1461.9520340012143},{"$f":"'Traffic Projection'!J15","v":3132.2588325201336},{"$f":"'Traffic Projection'!K15","v":846.56648451730427},{"$f":"'Traffic Projection'!L15","v":1841.1613073893363},{"$f":"'Traffic Projection'!M15","v":1224.7379073062132},{"$f":"'Traffic Projection'!N15","v":2629.6446417024276}]
[{"$f":"'Traffic Projection'!B16","v":"08:00"},{"$f":"'Traffic Projection'!C16","v":1660},{"$f":"'Traffic Projection'!D16","v":3295},{"$f":"'Traffic Projection'!E16","v":2730},{"$f":"'Traffic Projection'!F16","v":5095},{"$f":"'Traffic Projection'!G16","v":1095},{"$f":"'Traffic Projection'!H16","v":3110},{"$f":"'Traffic Projection'!I16","v":1730},{"$f":"'Traffic Projection'!J16","v":4575},{"$f":"'Traffic Projection'!K16","v":1015},{"$f":"'Traffic Projection'!L16","v":2470},{"$f":"'Traffic Projection'!M16","v":1615},{"$f":"'Traffic Projection'!N16","v":3675}]
[{"$f":"'Traffic Projection'!B17","v":"09:00"},{"$f":"'Traffic Projection'!C17","v":1075.5481346556032},{"$f":"'Traffic Projection'!D17","v":1733.5112574216687},{"$f":"'Traffic Projection'!E17","v":1635.0239492680296},{"$f":"'Traffic Projection'!F17","v":2574.334254306038},{"$f":"'Traffic Projection'!G17","v":881.66329353032449},{"$f":"'Traffic Projection'!H17","v":1418.155311269179},{"$f":"'Traffic Projection'!I17","v":1271.3408216960131},{"$f":"'Traffic Projection'!J17","v":2024.2595967315269},{"$f":"'Traffic Projection'!K17","v":736.19004250151806},{"$f":"'Traffic Projection'!L17","v":1189.872435482923},{"$f":"'Traffic Projection'!M17","v":1065.0549821223774},{"$f":"'Traffic Projection'!N17","v":1699.4391864087945}]
[{"$f":"'Traffic Projection'!B18","v":"10:00"},{"$f":"'Traffic Projection'!C18","v":1016.2180395331582},{"$f":"'Traffic Projection'!D18","v":1328.3972135676918},{"$f":"'Traffic Projection'!E18","v":1544.8316804965257},{"$f":"'Traffic Projection'!F18","v":1972.7235318323442},{"$f":"'Traffic Projection'!G18","v":833.02840180800092},{"$f":"'Traffic Projection'!H18","v":1086.7385809182294},{"$f":"'Traffic Projection'!I18","v":1201.2102813195709},{"$f":"'Traffic Projection'!J18","v":1551.1989301040508},{"$f":"'Traffic Projection'!K18","v":695.5798421372192},{"$f":"'Traffic Projection'!L18","v":911.80442066897911},{"$f":"'Traffic Projection'!M18","v":1006.3037171962488},{"$f":"'Traffic Projection'!N18","v":1302.2876374110872}]
[{"$f":"'Traffic Projection'!B19","v":"11:00"},{"$f":"'Traffic Projection'!C19","v":1051.2075828104973},{"$f":"'Traffic Projection'!D19","v":1422.6097819058257},{"$f":"'Traffic Projection'!E19","v":1598.021992848951},{"$f":"'Traffic Projection'!F19","v":2112.6330021750632},{"$f":"'Traffic Projection'!G19","v":861.71051743911471},{"$f":"'Traffic Projection'!H19","v":1163.8122391393804},{"$f":"'Traffic Projection'!I19","v":1242.5693179518316},{"$f":"'Traffic Projection'!J19","v":1661.2130386220681},{"$f":"'Traffic Projection'!K19","v":719.52944748026709},{"$f":"'Traffic Projection'!L19","v":976.47140085826823},{"$f":"'Traffic Projection'!M19","v":1040.9518990757604},{"$f":"'Traffic Projection'!N19","v":1394.6484627593909}]
[{"$f":"'Traffic Projection'!B20","v":"12:00"},{"$f":"'Traffic Projection'!C20","v":1262.6661269648523},{"$f":"'Traffic Projection'!D20","v":1566.6204220798311},{"$f":"'Traffic Projection'!E20","v":1919.4764892396952},{"$f":"'Traffic Projection'!F20","v":2326.4946211275064},{"$f":"'Traffic Projection'!G20","v":1035.0502597314983},{"$f":"'Traffic Projection'!H20","v":1281.6248309917114},{"$f":"'Traffic Projection'!I20","v":1492.5217567294071},{"$f":"'Traffic Projection'!J20","v":1829.3774616424671},{"$f":"'Traffic Projection'!K20","v":864.26836672738318},{"$f":"'Traffic Projection'!L20","v":1075.3194991476107},{"$f":"'Traffic Projection'!M20","v":1250.3474330432434},{"$f":"'Traffic Projection'!N20","v":1535.8285815060844}]
[{"$f":"'Traffic Projection'!B21","v":"13:00"},{"$f":"'Traffic Projection'!C21","v":1343.2942049517644},{"$f":"'Traffic Projection'!D21","v":1230.1469637293515},{"$f":"'Traffic Projection'!E21","v":2042.0454698778924},{"$f":"'Traffic Projection'!F21","v":1826.8179413320793},{"$f":"'Traffic Projection'!G21","v":1101.1438305336299},{"$f":"'Traffic Projection'!H21","v":1006.3617659161719},{"$f":"'Traffic Projection'!I21","v":1587.8273628820075},{"$f":"'Traffic Projection'!J21","v":1436.4699312209746},{"$f":"'Traffic Projection'!K21","v":919.45658773527623},{"$f":"'Traffic Projection'!L21","v":844.3659984715772},{"$f":"'Traffic Projection'!M21","v":1330.1888956351611},{"$f":"'Traffic Projection'!N21","v":1205.9684909764271}]
[{"$f":"'Traffic Projection'!B22","v":"14:00"},{"$f":"'Traffic Projection'!C22","v":1480.2098090804832},{"$f":"'Traffic Projection'!D22","v":1257.0648403973896},{"$f":"'Traffic Projection'!E22","v":2250.1814747352082},{"$f":"'Traffic Projection'!F22","v":1866.7920757157135},{"$f":"'Traffic Projection'!G22","v":1213.3781960466838},{"$f":"'Traffic Projection'!H22","v":1028.3828111222151},{"$f":"'Traffic Projection'!I22","v":1749.6670714430275},{"$f":"'Traffic Projection'!J22","v":1467.902533654694},{"$f":"'Traffic Projection'!K22","v":1013.1724347298116},{"$f":"'Traffic Projection'!L22","v":862.84227852565982},{"$f":"'Traffic Projection'!M22","v":1465.7687377723801},{"$f":"'Traffic Projection'!N22","v":1232.3572982187995}]
[{"$f":"'Traffic Projection'!B23","v":"15:00"},{"$f":"'Traffic Projection'!C23","v":2096.3300276597188},{"$f":"'Traffic Projection'!D23","v":1755.0455587560991},{"$f":"'Traffic Projection'!E23","v":3186.7934965931322},{"$f":"'Traffic Projection'!F23","v":2606.313561812945},{"$f":"'Traffic Projection'!G23","v":1718.4328408554272},{"$f":"'Traffic Projection'!H23","v":1435.7721474340135},{"$f":"'Traffic Projection'!I23","v":2477.9457599676184},{"$f":"'Traffic Projection'!J23","v":2049.4056786785022},{"$f":"'Traffic Projection'!K23","v":1434.8937462052218},{"$f":"'Traffic Projection'!L23","v":1204.6534595261892},{"$f":"'Traffic Projection'!M23","v":2075.8780273898669},{"$f":"'Traffic Projection'!N23","v":1720.5502322026925}]
[{"$f":"'Traffic Projection'!B24","v":"16:00"},{"$f":"'Traffic Projection'!C24","v":3380},{"$f":"'Traffic Projection'!D24","v":1815},{"$f":"'Traffic Projection'!E24","v":5280},{"$f":"'Traffic Projection'!F24","v":3195},{"$f":"'Traffic Projection'!G24","v":3400},{"$f":"'Traffic Projection'!H24","v":1140},{"$f":"'Traffic Projection'!I24","v":4935},{"$f":"'Traffic Projection'!J24","v":2010},{"$f":"'Traffic Projection'!K24","v":2740},{"$f":"'Traffic Projection'!L24","v":1005},{"$f":"'Traffic Projection'!M24","v":3995},{"$f":"'Traffic Projection'!N24","v":1820}]
[{"$f":"'Traffic Projection'!B25","v":"17:00"},{"$f":"'Traffic Projection'!C25","v":2960.4196181609668},{"$f":"'Traffic Projection'!D25","v":2010.7653871024631},{"$f":"'Traffic Projection'!E25","v":4500.3629494704173},{"$f":"'Traffic Projection'!F25","v":2986.067838457469},{"$f":"'Traffic Projection'!G25","v":2426.756392093368},{"$f":"'Traffic Projection'!H25","v":1644.9720768914233},{"$f":"'Traffic Projection'!I25","v":3499.3341428860554},{"$f":"'Traffic Projection'!J25","v":2348.0154017988361},{"$f":"'Traffic Projection'!K25","v":2026.3448694596234},{"$f":"'Traffic Projection'!L25","v":1380.1781200399741},{"$f":"'Traffic Projection'!M25","v":2931.5374755447606},{"$f":"'Traffic Projection'!N25","v":1971.2439010052317}]
[{"$f":"'Traffic Projection'!B26","v":"18:00"},{"$f":"'Traffic Projection'!C26","v":2500.9917020845992},{"$f":"'Traffic Projection'!D26","v":1586.8088295808593},{"$f":"'Traffic Projection'!E26","v":3801.9510220603111},{"$f":"'Traffic Projection'!F26","v":2356.4752219152315},{"$f":"'Traffic Projection'!G26","v":2050.1477433717869},{"$f":"'Traffic Projection'!H26","v":1298.1406148962435},{"$f":"'Traffic Projection'!I26","v":2956.2720097146325},{"$f":"'Traffic Projection'!J26","v":1852.951913467756},{"$f":"'Traffic Projection'!K26","v":1711.8761384335155},{"$f":"'Traffic Projection'!L26","v":1089.1767091881723},{"$f":"'Traffic Projection'!M26","v":2476.5917830398698},{"$f":"'Traffic Projection'!N26","v":1555.6201869378635}]
[{"$f":"'Traffic Projection'!B27","v":"19:00"},{"$f":"'Traffic Projection'!C27","v":1478.6885245901642},{"$f":"'Traffic Projection'!D27","v":1142.663864558227},{"$f":"'Traffic Projection'!E27","v":2247.8688524590161},{"$f":"'Traffic Projection'!F27","v":1696.9020045852685},{"$f":"'Traffic Projection'!G27","v":1212.1311475409834},{"$f":"'Traffic Projection'!H27","v":934.79336899653163},{"$f":"'Traffic Projection'!I27","v":1747.8688524590164},{"$f":"'Traffic Projection'!J27","v":1334.3139733113867},{"$f":"'Traffic Projection'!K27","v":1012.1311475409834},{"$f":"'Traffic Projection'!L27","v":784.31808829580871},{"$f":"'Traffic Projection'!M27","v":1464.2622950819666},{"$f":"'Traffic Projection'!N27","v":1120.2048674387161}]
[{"$f":"'Traffic Projection'!B28","v":"20:00"},{"$f":"'Traffic Projection'!C28","v":1136.3995142683673},{"$f":"'Traffic Projection'!D28","v":788.69378637352315},{"$f":"'Traffic Projection'!E28","v":1727.5288403157256},{"$f":"'Traffic Projection'!F28","v":1171.2421374404801},{"$f":"'Traffic Projection'!G28","v":931.54523375834856},{"$f":"'Traffic Projection'!H28","v":645.21662453706438},{"$f":"'Traffic Projection'!I28","v":1343.2695810564664},{"$f":"'Traffic Projection'!J28","v":920.97525130797737},{"$f":"'Traffic Projection'!K28","v":777.84153005464486},{"$f":"'Traffic Projection'!L28","v":541.35500558462184},{"$f":"'Traffic Projection'!M28","v":1125.3126897389191},{"$f":"'Traffic Projection'!N28","v":773.19205220151684}]
[{"$f":"'Traffic Projection'!B29","v":"21:00"},{"$f":"'Traffic Projection'!C29","v":950.80280644943696},{"$f":"'Traffic Projection'!D29","v":656.7961907001353},{"$f":"'Traffic Projection'!E29","v":1445.3889226202523},{"$f":"'Traffic Projection'!F29","v":975.36887896067265},{"$f":"'Traffic Projection'!G29","v":779.40531606287527},{"$f":"'Traffic Projection'!H29","v":537.31350302745295},{"$f":"'Traffic Projection'!I29","v":1123.8868650070835},{"$f":"'Traffic Projection'!J29","v":766.95549938275246},{"$f":"'Traffic Projection'!K29","v":650.8044930176078},{"$f":"'Traffic Projection'!L29","v":450.82123331961679},{"$f":"'Traffic Projection'!M29","v":941.52668150846648},{"$f":"'Traffic Projection'!N29","v":643.88689671389113}]
[{"$f":"'Traffic Projection'!B30","v":"22:00"},{"$f":"'Traffic Projection'!C30","v":704.35471901774281},{"$f":"'Traffic Projection'!D30","v":409.15172535418264},{"$f":"'Traffic Projection'!E30","v":1070.7441138770828},{"$f":"'Traffic Projection'!F30","v":607.60684263123869},{"$f":"'Traffic Projection'!G30","v":577.38345813937804},{"$f":"'Traffic Projection'!H30","v":334.71988713185596},{"$f":"'Traffic Projection'!I30","v":832.57538959724752},{"$f":"'Traffic Projection'!J30","v":477.77555699253429},{"$f":"'Traffic Projection'!K30","v":482.11596842744387},{"$f":"'Traffic Projection'!L30","v":280.83945682205643},{"$f":"'Traffic Projection'!M30","v":697.48296566147189},{"$f":"'Traffic Projection'!N30","v":401.10987008406329}]
[{"$f":"'Traffic Projection'!B31","v":"23:00"},{"$f":"'Traffic Projection'!C31","v":537.0134250826419},{"$f":"'Traffic Projection'!D31","v":417.22708835459417},{"$f":"'Traffic Projection'!E31","v":816.35566349591841},{"$f":"'Traffic Projection'!F31","v":619.59908294632896},{"$f":"'Traffic Projection'!G31","v":440.20812251231189},{"$f":"'Traffic Projection'!H31","v":341.32620069366891},{"$f":"'Traffic Projection'!I31","v":634.77130135600078},{"$f":"'Traffic Projection'!J31","v":487.20533772265014},{"$f":"'Traffic Projection'!K31","v":367.57437765634484},{"$f":"'Traffic Projection'!L31","v":286.38234083828121},{"$f":"'Traffic Projection'!M31","v":531.77426971598175},{"$f":"'Traffic Projection'!N31","v":409.02651225677511}]
[{"$f":"'Traffic Projection'!B32","v":"TOTAL"},{"$f":"'Traffic Projection'!C32","v":27590.000000000004},{"$f":"'Traffic Projection'!D32","v":28004.999999999996},{"$f":"'Traffic Projection'!E32","v":42289.999999999993},{"$f":"'Traffic Projection'!F32","v":42290},{"$f":"'Traffic Projection'!G32","v":22979.999999999996},{"$f":"'Traffic Projection'!H32","v":22980},{"$f":"'Traffic Projection'!I32","v":33320.000000000007},{"$f":"'Traffic Projection'!J32","v":33320},{"$f":"'Traffic Projection'!K32","v":19189.999999999993},{"$f":"'Traffic Projection'!L32","v":19190},{"$f":"'Traffic Projection'!M32","v":27939.999999999993},{"$f":"'Traffic Projection'!N32","v":27940}]
[]
["Table 4 "]
["Accident Severity","I-40 Mainline","Douglas Boulevard Interchange","Anderson Interchange","Total"]
["Property Damage Only",368,338,168,874]
["Potential Injury",72,79,32,183]
["Non-incapacitating Injury",42,48,28,118]
["Serious Injury",27,8,13,48]
["Fatal",5,1,2,8]
["Grand Total",514,474,243,1231]
[]
["Table 5"]
["CMF ID#","Value","Applied to","Description of Improvement"]
[8336,{"$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"},{"$f":"Inputs!E50","v":10900000},{"$f":"Inputs!F50","v":"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."}]
[{"$f":"Inputs!B51","v":"   Cost of serious injury (MAIS 3)"},{"$f":"Inputs!D51","v":"$/serious Injury"},{"$f":"Inputs!E51","v":1144500},{"$f":"Inputs!F51","v":"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."}]
[{"$f":"Inputs!B52","v":"   Cost of non-incapacitating injury (MAIS 2)"},{"$f":"Inputs!D52","v":"$/non-incapacitating Injury"},{"$f":"Inputs!E52","v":512300},{"$f":"Inputs!F52","v":"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."}]
[{"$f":"Inputs!B53","v":"   Possible Injury (MAIS 1)"},{"$f":"Inputs!D53","v":"$/possible injury"},{"$f":"Inputs!E53","v":32700},{"$f":"Inputs!F53","v":"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."}]
[{"$f":"Inputs!B54","v":"   Cost of Property Damage Only (PDO)"},{"$f":"Inputs!D54","v":"$/PDO"},{"$f":"Inputs!E54","v":4500},{"$f":"Inputs!F54","v":"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."}]
[{"$f":"Inputs!B73","v":"Average number of victims per accident"}]
[{"$f":"Inputs!B74","v":"      Fatal Accident "},{"$f":"Inputs!D74","v":"Number/Year"},{"$f":"Inputs!E74","v":1},{"$f":"Inputs!F74","v":"Based on crash data at project location, 2009 - 2018"}]
[{"$f":"Inputs!B75","v":"      Serious Injury"},{"$f":"Inputs!D75","v":"Number/Year"},{"$f":"Inputs!E75","v":1.61},{"$f":"Inputs!F75","v":"Based on crash data at project location, 2009 - 2018"}]
[{"$f":"Inputs!B76","v":"      Non-Incapacitating Injury"},{"$f":"Inputs!D76","v":"Number/Year"},{"$f":"Inputs!E76","v":1.1499999999999999},{"$f":"Inputs!F76","v":"Based on crash data at project location, 2009 - 2018"}]
[{"$f":"Inputs!B77","v":"      Possible Injury"},{"$f":"Inputs!D77","v":"Number/Year"},{"$f":"Inputs!E77","v":1.1499999999999999},{"$f":"Inputs!F77","v":"Assumed the same as non-incapacitating injury"}]
[{"$f":"Inputs!B78","v":"      PDO"},{"$f":"Inputs!D78","v":"Number/Year"},{"$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(B104:B108)","v":27500000},{"$f":"SUM(C104:C108)","v":4000000},500000,32000000]
[]
["Table 8"]
[null,2017,null,null,null,2045]
[null,"Eastbound",null,"Westbound",null,"Eastbound",null,"Westbound"]
[null,"AM","PM","AM","PM","AM","PM","AM","PM"]
["No Build ",{"$f":"'Traffic Projection'!C206","v":64.5},{"$f":"'Traffic Projection'!G206","v":64},{"$f":"'Traffic Projection'!K206","v":63.9},{"$f":"'Traffic Projection'!M206","v":64.400000000000006},{"$f":"'Traffic Projection'!G206","v":64},{"$f":"'Traffic Projection'!I206","v":59.6},{"$f":"'Traffic Projection'!O206","v":29.4},{"$f":"'Traffic Projection'!Q206","v":62.5}]
["Build ",{"$f":"'Traffic Projection'!D206","v":66.8},{"$f":"'Traffic Projection'!F206","v":67.3},{"$f":"'Traffic Projection'!L206","v":69.3},{"$f":"'Traffic Projection'!N206","v":69},{"$f":"'Traffic Projection'!H206","v":66.7},{"$f":"'Traffic Projection'!J206","v":64.5},{"$f":"'Traffic Projection'!P206","v":66.8},{"$f":"'Traffic Projection'!R206","v":68.900000000000006}]
[]
["Table 9"]
[null,2017,null,2045]
[null,"AM","PM","AM","PM"]
["No Build ",{"$f":"'Traffic Projection'!C223","v":184.5},{"$f":"'Traffic Projection'!E223","v":297.60000000000002},{"$f":"'Traffic Projection'!G223","v":1145.5},{"$f":"'Traffic Projection'!I223","v":2630.3}]
["Build ",{"$f":"'Traffic Projection'!D223","v":151.1},{"$f":"'Traffic Projection'!F223","v":169.3},{"$f":"'Traffic Projection'!H223","v":919},{"$f":"'Traffic Projection'!J223","v":2513.4}]
[]
[]
[]
["Table 10"]
["Variable Name","Unit","Value","Source"]
["Value of Travel Time Savings",null,null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grant Programs, February 2021."]
["Auto ","$/h, per person",{"$f":"timevalue_auto","v":17.899999999999999},"Value of travel time for all purposes. I-40 is likely to carry commuters as well as users travelling on business."]
["Truck Drivers","$/h",{"$f":"TimeValue_truck","v":30.8}]
["Average Vehicle Occupancy – Peak Period","persons/ vehicle",{"$f":"Avg_Veh_Occ","v":1.48},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grant Programs, January 2020."]
["Truck Share in Total Traffic","%",{"$f":"ShareTruck","v":0.13},"ODOT"]
[]
["Table 11"]
["Year","Unit","NOx","SO2","PM2.5","CO2","Source"]
[{"$f":"'Costs for Emission'!B5","v":2019},"$/metric ton",{"$f":"'Costs for Emission'!C5","v":15700},{"$f":"'Costs for Emission'!D5","v":40400},{"$f":"'Costs for Emission'!E5","v":729300},{"$f":"'Costs for Emission'!F5","v":50},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grant Programs, February 2021; Table A-6."]
[{"$f":"'Costs for Emission'!B6","v":2020},null,{"$f":"'Costs for Emission'!C6","v":15700},{"$f":"'Costs for Emission'!D6","v":40400},{"$f":"'Costs for Emission'!E6","v":729300},{"$f":"'Costs for Emission'!F6","v":50}]
[{"$f":"'Costs for Emission'!B7","v":2021},null,{"$f":"'Costs for Emission'!C7","v":15900},{"$f":"'Costs for Emission'!D7","v":41300},{"$f":"'Costs for Emission'!E7","v":742300},{"$f":"'Costs for Emission'!F7","v":52}]
[{"$f":"'Costs for Emission'!B8","v":2022},null,{"$f":"'Costs for Emission'!C8","v":16100},{"$f":"'Costs for Emission'!D8","v":42100},{"$f":"'Costs for Emission'!E8","v":755500},{"$f":"'Costs for Emission'!F8","v":53}]
[{"$f":"'Costs for Emission'!B9","v":2023},null,{"$f":"'Costs for Emission'!C9","v":16400},{"$f":"'Costs for Emission'!D9","v":43000},{"$f":"'Costs for Emission'!E9","v":769000},{"$f":"'Costs for Emission'!F9","v":54}]
[{"$f":"'Costs for Emission'!B10","v":2024},null,{"$f":"'Costs for Emission'!C10","v":16600},{"$f":"'Costs for Emission'!D10","v":43900},{"$f":"'Costs for Emission'!E10","v":782700},{"$f":"'Costs for Emission'!F10","v":55}]
[{"$f":"'Costs for Emission'!B11","v":2025},null,{"$f":"'Costs for Emission'!C11","v":16800},{"$f":"'Costs for Emission'!D11","v":44900},{"$f":"'Costs for Emission'!E11","v":796600},{"$f":"'Costs for Emission'!F11","v":56}]
[{"$f":"'Costs for Emission'!B12","v":2026},null,{"$f":"'Costs for Emission'!C12","v":17000},{"$f":"'Costs for Emission'!D12","v":45500},{"$f":"'Costs for Emission'!E12","v":807500},{"$f":"'Costs for Emission'!F12","v":57}]
[{"$f":"'Costs for Emission'!B13","v":2027},null,{"$f":"'Costs for Emission'!C13","v":17300},{"$f":"'Costs for Emission'!D13","v":46200},{"$f":"'Costs for Emission'!E13","v":818600},{"$f":"'Costs for Emission'!F13","v":58}]
[{"$f":"'Costs for Emission'!B14","v":2028},null,{"$f":"'Costs for Emission'!C14","v":17500},{"$f":"'Costs for Emission'!D14","v":46900},{"$f":"'Costs for Emission'!E14","v":829800},{"$f":"'Costs for Emission'!F14","v":59}]
[{"$f":"'Costs for Emission'!B15","v":2029},null,{"$f":"'Costs for Emission'!C15","v":17700},{"$f":"'Costs for Emission'!D15","v":47600},{"$f":"'Costs for Emission'!E15","v":841200},{"$f":"'Costs for Emission'!F15","v":60}]
[{"$f":"'Costs for Emission'!B16","v":2030},null,{"$f":"'Costs for Emission'!C16","v":18000},{"$f":"'Costs for Emission'!D16","v":48200},{"$f":"'Costs for Emission'!E16","v":852700},{"$f":"'Costs for Emission'!F16","v":61}]
[{"$f":"'Costs for Emission'!B17","v":2031},null,{"$f":"'Costs for Emission'!C17","v":18000},{"$f":"'Costs for Emission'!D17","v":48200},{"$f":"'Costs for Emission'!E17","v":852700},{"$f":"'Costs for Emission'!F17","v":62}]
[{"$f":"'Costs for Emission'!B18","v":2032},null,{"$f":"'Costs for Emission'!C18","v":18000},{"$f":"'Costs for Emission'!D18","v":48200},{"$f":"'Costs for Emission'!E18","v":852700},{"$f":"'Costs for Emission'!F18","v":63}]
[{"$f":"'Costs for Emission'!B19","v":2033},null,{"$f":"'Costs for Emission'!C19","v":18000},{"$f":"'Costs for Emission'!D19","v":48200},{"$f":"'Costs for Emission'!E19","v":852700},{"$f":"'Costs for Emission'!F19","v":64}]
[{"$f":"'Costs for Emission'!B20","v":2034},null,{"$f":"'Costs for Emission'!C20","v":18000},{"$f":"'Costs for Emission'!D20","v":48200},{"$f":"'Costs for Emission'!E20","v":852700},{"$f":"'Costs for Emission'!F20","v":66}]
[{"$f":"'Costs for Emission'!B21","v":2035},null,{"$f":"'Costs for Emission'!C21","v":18000},{"$f":"'Costs for Emission'!D21","v":48200},{"$f":"'Costs for Emission'!E21","v":852700},{"$f":"'Costs for Emission'!F21","v":67}]
[{"$f":"'Costs for Emission'!B22","v":2036},null,{"$f":"'Costs for Emission'!C22","v":18000},{"$f":"'Costs for Emission'!D22","v":48200},{"$f":"'Costs for Emission'!E22","v":852700},{"$f":"'Costs for Emission'!F22","v":68}]
[{"$f":"'Costs for Emission'!B23","v":2037},null,{"$f":"'Costs for Emission'!C23","v":18000},{"$f":"'Costs for Emission'!D23","v":48200},{"$f":"'Costs for Emission'!E23","v":852700},{"$f":"'Costs for Emission'!F23","v":69}]
[{"$f":"'Costs for Emission'!B24","v":2038},null,{"$f":"'Costs for Emission'!C24","v":18000},{"$f":"'Costs for Emission'!D24","v":48200},{"$f":"'Costs for Emission'!E24","v":852700},{"$f":"'Costs for Emission'!F24","v":70}]
[{"$f":"'Costs for Emission'!B25","v":2039},null,{"$f":"'Costs for Emission'!C25","v":18000},{"$f":"'Costs for Emission'!D25","v":48200},{"$f":"'Costs for Emission'!E25","v":852700},{"$f":"'Costs for Emission'!F25","v":71}]
[{"$f":"'Costs for Emission'!B26","v":2040},null,{"$f":"'Costs for Emission'!C26","v":18000},{"$f":"'Costs for Emission'!D26","v":48200},{"$f":"'Costs for Emission'!E26","v":852700},{"$f":"'Costs for Emission'!F26","v":72}]
[{"$f":"'Costs for Emission'!B27","v":2041},null,{"$f":"'Costs for Emission'!C27","v":18000},{"$f":"'Costs for Emission'!D27","v":48200},{"$f":"'Costs for Emission'!E27","v":852700},{"$f":"'Costs for Emission'!F27","v":73}]
[{"$f":"'Costs for Emission'!B28","v":2042},null,{"$f":"'Costs for Emission'!C28","v":18000},{"$f":"'Costs for Emission'!D28","v":48200},{"$f":"'Costs for Emission'!E28","v":852700},{"$f":"'Costs for Emission'!F28","v":75}]
[{"$f":"'Costs for Emission'!B29","v":2043},null,{"$f":"'Costs for Emission'!C29","v":18000},{"$f":"'Costs for Emission'!D29","v":48200},{"$f":"'Costs for Emission'!E29","v":852700},{"$f":"'Costs for Emission'!F29","v":76}]
[{"$f":"'Costs for Emission'!B30","v":2044},null,{"$f":"'Costs for Emission'!C30","v":18000},{"$f":"'Costs for Emission'!D30","v":48200},{"$f":"'Costs for Emission'!E30","v":852700},{"$f":"'Costs for Emission'!F30","v":77}]
[{"$f":"'Costs for Emission'!B31","v":2045},null,{"$f":"'Costs for Emission'!C31","v":18000},{"$f":"'Costs for Emission'!D31","v":48200},{"$f":"'Costs for Emission'!E31","v":852700},{"$f":"'Costs for Emission'!F31","v":78}]
[]
["Table 12"]
["Benefit Categories","Over Project Lifecycle"]
[null,"Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate","Distribution"]
[{"$f":"Results!B7","v":"Reduction in Accident Costs "},{"$f":"Results!D7","v":172.16768852145228},{"$f":"Results!E7","v":59.010509394812168},{"$f":"Results!F7","v":105.86433703985703},{"$f":"C167/$C$173","v":0.46137948799888617}]
[{"$f":"Results!B8","v":"Travel Time Saving - Mainline"},{"$f":"Results!D8","v":93.563760334688922},{"$f":"Results!E8","v":29.018083628605094},{"$f":"Results!F8","v":55.098548166612062},0.22688074894760524]
[{"$f":"Results!B9","v":"Travel Time Saving - Interchanges"},{"$f":"Results!D9","v":45.934485507403615},{"$f":"Results!E9","v":15.505531816863051},{"$f":"Results!F9","v":28.078319051495303},0.12123152984413388]
[{"$f":"Results!B10","v":"Emissions Impacts"},{"$f":"Results!D10","v":-6.6695121352061862E-2},{"$f":"Results!E10","v":-5.7871038599314993E-2},{"$f":"Results!F10","v":-4.5344951796699624E-2},-4.5247042319656829E-4]
[{"$f":"Results!B11","v":"Residual Value"},{"$f":"Results!D11","v":71.101885542622952},{"$f":"Results!E11","v":12.243424235054858},{"$f":"Results!F11","v":32.969569437050296},9.5726419969175497E-2]
[{"$f":"Results!B12","v":"Agency Cost Saving"},{"$f":"Results!D12","v":31.380537146843395},{"$f":"Results!E12","v":12.180479923807507},{"$f":"Results!F12","v":20.267261255562232},9.5234283663395716E-2]
["Total Benefits",{"$f":"SUM(B167:B172)","v":414.08166193165908},{"$f":"SUM(C167:C172)","v":127.90015796054337},{"$f":"SUM(D167:D172)","v":242.23268999878022}]
[]
["Table 13"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Discounted Benefits",{"$f":"Results!D21","v":414.08166193165903},{"$f":"Results!E21","v":127.90015796054334},{"$f":"Results!F21","v":242.23268999878016}]
["Total O&M Costs",{"$f":"Results!D22","v":6.3741716079525652},{"$f":"Results!E22","v":1.5394359458031603},{"$f":"Results!F22","v":3.2983028525306231}]
["Total Discounted Costs",{"$f":"Results!D23","v":112.29079692856924},{"$f":"Results!E23","v":78.289048282348091},{"$f":"Results!F23","v":95.832515249960196}]
["Net Present Value",{"$f":"Results!D24","v":301.79086500308983},{"$f":"Results!E24","v":49.611109678195263},{"$f":"Results!F24","v":146.40017474882004}]
["Benefit / Cost Ratio",{"$f":"Results!D26","v":3.6308183882874978},{"$f":"Results!E26","v":1.6140280765583257},{"$f":"Results!F26","v":2.4932496712940946}]
["Internal Rate of Return (%)",{"$f":"Results!D28","v":0.12523292098908567}]
[]
["Table 14"]
["Parameters","Change in Parameter Value"]
[null,null,"New NPV","% Change in NPV","New B/C Ratio"]
["Capital Cost Estimate ","25% Reduction",69.213689914754653,{"$f":"(C187-Results!$E$16)/Results!$E$16","v":0.39512480901379604},2.1525537812114832]
[null,"25% Increase",30.069165773580625,{"$f":"(C188-Results!$E$16)/Results!$E$16","v":-0.39390257608375123},1.29153226872689]
["Crash Modification Factors","CMF reduction on mainline from 0.74 to 0.89",26.319533101828,{"$f":"(C189-Results!$E$16)/Results!$E$16","v":-0.46948308004898787},1.32]
[null,"CMF reduction on Douglas Interchange from 0.55 to 0.66"]
["Length of Analysis Period","Extension from 20 years to 30 years",{"$f":"Results!G16","v":67.941378573380149},{"$f":"(C191-Results!$E$16)/Results!$E$16","v":0.36947911494189539},{"$f":"Results!G26","v":1.8233076005755073}]

{"sheet":"Inputs","index":3,"n_rows":85,"n_cols":8,"rows_kept":85,"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, February 2021"]
[null,"   Real Discount Rate - Sensitivity",null,"%",0.03,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021"]
[null,"   Length of Analysis",null,"years",20,"Reasoned assumption"]
[null,"   End year of Analysis",null,"year",{"$f":"E7+(YEAR($E$19)-1)","v":2045},"Based on ODOT Project Schedule"]
[null,"   Days/Year",null,"days",365,"Known"]
[null,"Annualizationn factor",null,"days",260,"Known - Weekdays per year"]
[null,"Number of seconds in hour",null,"seconds",3600,"Known"]
[null,"GDP Deflator 2020 to 2019",null,"Index",{"$f":"'Deflation Factors'!C95","v":1.0197403521252},"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 2019",null,"Index",{"$f":"'Deflation Factors'!B121","v":1.073},"US DOT BCA Guidance for Discretionary Grant Programs, February 2021"]
[null,"Inflation Factor 2016 to 2019",null,"Index",{"$f":"'Deflation Factors'!B122","v":1.0619000000000001},"US DOT BCA Guidance for Discretionary Grant Programs, February 2021"]
[null,"Inflation Factor 2017 to 2019",null,"Index",{"$f":"'Deflation Factors'!B123","v":1.0423},"US DOT BCA Guidance for Discretionary Grant Programs, February 2021"]
[null,"Inflation Factor 2018 to 2019",null,"Index",{"$f":"'Deflation Factors'!B124","v":1.0179},"US DOT BCA Guidance for Discretionary Grant Programs, February 2021"]
[null,"Project Inputs"]
[null,"Base Year",null,"year",2019,"Assumption"]
[null,"   First Year of Benefits from Widening I-40",null,"date","2026-01-01","ODOT Project Schedule; 2025 is last year of construction"]
[null,"Affected Segment Lengths"]
[null,"    Industrial to Douglas",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",2017,"ADT",{"$f":"SUM('Traffic Projection'!C8:D31)","v":55595.000000000022},"Provided by Garver "]
[null,"Future Traffic - With Turnpike ",2045,"ADT",{"$f":"SUM('Traffic Projection'!E8:F31)","v":84580},"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E27/E26)^(1/(2045-2017))-1","v":1.5098728524898908E-2},"Calculated from above"]
[null,"Douglas to Anderson "]
[null,"Current Traffic - With Turnpike",2017,"ADT",{"$f":"SUM('Traffic Projection'!G8:H31)","v":45959.999999999985},"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":"(E31/E30)^(1/(2045-2017))-1","v":1.3357479757535318E-2},"Calculated from above"]
[null,"Anderson to I-240"]
[null,"Current Traffic - With Turnpike",2017,"ADT",{"$f":"SUM('Traffic Projection'!K8:L31)","v":38380.000000000007},"Provided by Garver "]
[null,"Future Traffic - With Turnpike",2045,"ADT",{"$f":"SUM('Traffic Projection'!M8:N31)","v":55880},"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E35/E34)^(1/(2045-2017))-1","v":1.350719624951191E-2},"Calculated from above"]
[null,"Douglas Boulevard Interchange "]
[null,"Current Traffic",2017,"AADT",34400,"Provided by Garver "]
[null,"Future Traffic ",2045,"AADT",44160,"Provided by Garver "]
[null,"Traffic Rate of Growth",null,"%",{"$f":"(E39/E38)^(1/(2045-2017))-1","v":8.960004003475408E-3},"Calculated from above"]
[null,"Travel Time Inputs"]
[null,"   Value of Time"]
[null,"      Auto (All Purposes)",null,"$/hr/person",17.899999999999999,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-3."]
[null,"      Truck",null,"$/hr/veh",30.8,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-3."]
[null,"   Average Vehicle Occupancy"]
[null,"      Auto",null,"per/veh",1.48,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-4."]
[null,"      Truck",null,"per/veh",1,"Reasoned Assumption"]
[null,"   Percentage of Truck Traffic (all Day)",null,"%",0.13,"ODOT"]
[null,"Safety Inputs"]
[null,"   Cost of a Fatality",null,"$/fatality",10900000,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."]
[null,"   Cost of serious injury (MAIS 3)",null,"$/serious Injury",1144500,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."]
[null,"   Cost of non-incapacitating injury (MAIS 2)",null,"$/non-incapacitating Injury",512300,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."]
[null,"   Possible Injury (MAIS 1)",null,"$/possible injury",32700,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."]
[null,"   Cost of Property Damage Only (PDO)",null,"$/PDO",4500,"US DOT BCA Guidance for Discretionary Grant Programs, February 2021; Table A-1."]
[null,"Average number of accidents on the mainline of project location "]
[null,"      Fatal Accident ",null,"Number/Year",0.5,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      Serious Injury",null,"Number/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,"Number/Year",4.2,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      Possible Injury",null,"Number/Year",7.2,"Based on crash data at project location, I-40 between Douglas Boulevard and I-240, 2009 - 2018"]
[null,"      PDO",null,"Number/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,"Number/Year",0.2,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2018"]
[null,"      Serious Injury",null,"Number/Year",1.3,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2018"]
[null,"      Non-Incapacitating Injury",null,"Number/Year",2.8,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2018"]
[null,"      Possible Injury",null,"Number/Year",3.2,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2018"]
[null,"      PDO",null,"Number/Year",16.8,"Based on crash data at project location, I-40 at Anderson Interchange, 2009 - 2018"]
[null,"Average number of accidents on Douglas Interchange"]
[null,"      Fatal Accident ",null,"Number/Year",0.1,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2018"]
[null,"      Serious Injury",null,"Number/Year",0.8,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2018"]
[null,"      Non-Incapacitating Injury",null,"Number/Year",4.8,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2018"]
[null,"      Possible Injury",null,"Number/Year",7.9,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2018"]
[null,"      PDO",null,"Number/Year",33.799999999999997,"Based on crash data at project location, I-40 at Douglas Interchange, 2009 - 2018"]
[null,"Average number of victims per accident"]
[null,"      Fatal Accident ",null,"Number/Year",1,"Based on crash data at project location, 2009 - 2018"]
[null,"      Serious Injury",null,"Number/Year",1.61,"Based on crash data at project location, 2009 - 2018"]
[null,"      Non-Incapacitating Injury",null,"Number/Year",1.1499999999999999,"Based on crash data at project location, 2009 - 2018"]
[null,"      Possible Injury",null,"Number/Year",1.1499999999999999,"Assumed the same as non-incapacitating injury"]
[null,"      PDO",null,"Number/Year",2.0299999999999998,"California Department of Transportation, TASAS Unit, 2010 to 2013 average"]
[null,"Crash Modification Factors",null,null,null,null,"Sensitivity Analysis"]
[null,"     Adding one 12-foot lane - All crash types",null,null,{"$f":"G80","v":0.74},"CMF Clearinghouse, CMF ID 8336. CMFs determined to mirror installation feature.",0.74,0.89]
[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,{"$f":"G83","v":0.55000000000000004},"CMF Clearinghouse, CMF ID 478. CMFs determined to mirror installation feature.",0.55000000000000004,0.66]
[null,"Emission Inputs"]
[null,"   Grams/Metric Ton",null,"g/metric ton",1000000,"Standardized conversion"]

{"sheet":"Accident Cost Saving","index":4,"n_rows":110,"n_cols":40,"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},{"$f":"AM4+1","v":2055}]
["Benefits Index",null,null,0,0,0,0,0,0,0,1,{"$f":"K5+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$4)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,0.1405628153554111,0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2]
["Discount Factor","%",0.03,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(D4-$D$4)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674]
[]
["ADT Growth Rate",{"$f":"AVERAGE(GrowthRate_Douglas_Anderson, GrowthRate_Anderson_I40)","v":1.3432338003523614E-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},{"$f":"AM11+1","v":2055}]
["Average Number of Accidents on Mainline"]
[" Fatal Accident ","Number/Year",null,{"$f":"Acc_Fatal_Mainlanes*(1+$B$9)","v":0.50671616900176186},{"$f":"D13*(1+$B$9)","v":0.51352255185564422},{"$f":"E13*(1+$B$9)","v":0.52042036034460126},{"$f":"F13*(1+$B$9)","v":0.52741082252866556},0.53449518296358711,0.54167470292240927,0.5489506606200214,{"$f":"J13*(1+$B$9)","v":0.55632435144072712},0.56379708816887009,0.57137020122255677,0.5790450388905195,0.58682296757216046,0.59470537202082052,0.60269365559031551,0.610789240484784,0.6189935680118912,0.62730809883943406,0.6357343132553932,0.64427371143147771,0.65292781369021002,0.66169816077559873,0.67058631412744651,0.67959385615934353,0.68872239054039397,0.6979735424807274,0.70734895902084538,0.71685030932485405,0.72647928497763603,0.73623760028601393,{"$f":"AF13*(1+$B$9)","v":0.74612699258395887},{"$f":"AG13*(1+$B$9)","v":0.7561492225418992},{"$f":"AH13*(1+$B$9)","v":0.76630607448018362},{"$f":"AI13*(1+$B$9)","v":0.77659935668675484},{"$f":"AJ13*(1+$B$9)","v":0.7870309017390904},{"$f":"AK13*(1+$B$9)","v":0.79760256683046793},{"$f":"AL13*(1+$B$9)","v":0.80831623410061293},{"$f":"AM13*(1+$B$9)","v":0.81917381097078779}]
["     Serious Injury","Number/Year",null,{"$f":"Acc_IncapacitatingInj_Mailanes*(1+$B$9)","v":2.7362673126095141},{"$f":"D14*(1+$B$9)","v":2.7730217800204784},{"$f":"E14*(1+$B$9)","v":2.8102699458608464},2.8480184416547938,2.8862739880033699,2.9250433957810094,2.9643335673481146,3.0041514977799255,3.0445042761118977,3.085399086601806,3.1268432100088046,3.1688440248896659,3.2114090089124305,3.2545457401877034,3.2982618986178327,3.3425652672642112,3.3874637337329427,3.432965291579122,3.479078041729978,3.5258101939271325,3.5731700681882312,3.6211660962882095,3.6698068232604535,3.7191009089181257,3.7690571293959261,3.8196843787125632,3.87099167035421,3.9229881388792327,3.9756830415444728,4.0290857599533751,4.0832058017262529,4.1380528021929894,4.1936365261084738,4.2499668693910859,4.3070538608845244,4.3649076641433071,4.4235385792422512]
["     Non-Incapacitating Injury","Number/Year",null,{"$f":"Acc_NonIncapacitatingInj_mainlanes*(1+$B$9)","v":4.2564158196147996},4.3135894355874109,{"$f":"E15*(1+$B$9)","v":4.3715310268946501},4.4302509092407902,4.4897595368941312,4.5500675045482373,4.6111855492081792,4.6731245521021076,4.7358955406185084,4.7995096902694767,4.863978326680364,4.9293129276061487,4.9955251249748933,5.0626267069586515,5.1306296200721864,5.1995459712998864,5.2693880302512461,5.3401682313453032,5.4118991760244128,5.484593634997764,5.5582645505150285,5.6329250386705505,5.708588391738485,5.785268080539308,5.8629777568381085,5.9417312557750996,6.0215425983287725,6.1024259938121412,6.1843958424025152,6.2674667377052522,6.3516534693519517,6.4369710256335413,6.5234345961687401,6.6110595746083591,6.69986156137593,6.7898563664451475,6.8810600121546157]
["     Possible Injury","Number/Year",null,{"$f":"Acc_PossibleInj_Mainlanes*(1+$B$9)","v":7.2967128336253708},7.394724746721276,{"$f":"E16*(1+$B$9)","v":7.4940531889622575},7.5947158444127831,7.696730634675653,7.8001157220826922,7.9048895129283068,8.0110706607464692,8.1186780696317271,8.2277308976048165,8.3382485600234801,8.4502507330391108,8.5637573570998171,8.6787886405005441,8.7953650629808902,8.9135073793712341,9.033236623287852,9.1545741108776646,9.2775414446132807,9.4021605171390252,9.5284535151686214,9.6564429234352307,9.786151528694548,9.9176024237816733,10.050819011722474,10.185825009900173,10.322644454277897,10.461301703677957,10.601821444118599,10.744228693209006,10.888548804603348,11.034807472514643,11.18303073628927,11.333244985042903,11.485476962358739,11.639753771048825,11.796102877979344]
["     Property Damage Only (PDO)","Number/Year",null,{"$f":"Acc_PDO_Mainlanes*(1+$B$9)","v":37.294310038529673},37.79525981657541,{"$f":"E17*(1+$B$9)","v":38.302938521362648},38.817436538109781,39.338845466120006,39.867258135089315,40.40276862163357,40.945472266037513,41.495465689228837,42.052846809980181,42.61771486234224,43.190170413311016,43.770315380732399,44.358253051447228,44.954088099680106,45.557926605675192,46.169876074582348,46.790045455596939,47.418545161356754,48.055487087599452,48.700984633084062,49.355152719780058,50.018107813327674,50.689967943772984,51.370852726581525,52.060883383934204,52.760182766309242,53.468875374353992,54.187087381050603,54.914946654179353,55.652582779083765,56.400127081741502,57.157712652145143,57.92547436799704,58.703548918722426,59.492074829805098,60.291192487449969]
[]
["Average Number of Accidents on Anderson Interchange"]
["      Fatal Accident ","Number/Year",null,{"$f":"Acc_Fatal_AndersonInt*(1+$B$9)","v":0.20268646760070474},{"$f":"D20*(1+$B$9)","v":0.20540902074225767},{"$f":"E20*(1+$B$9)","v":0.20816814413784049},{"$f":"F20*(1+$B$9)","v":0.2109643290114662},0.21379807318543478,0.21666988116896366,0.2195802642480085,0.2225297405762908,0.22551883526754798,0.22854808048902267,0.23161801555620776,0.23472918702886417,0.2378821488083282,0.24107746223612619,0.24431569619391358,0.24759742720475644,0.25092323953577361,0.25429372530215727,0.25770948457259107,0.26117112547608401,0.26467926431023947,0.26823452565097861,0.27183754246373742,0.2754889562161576,0.279189416992291,0.28293958360833815,0.28674012372994162,0.29059171399105443,0.29449504011440558,{"$f":"AF20*(1+$B$9)","v":0.29845079703358357},{"$f":"AG20*(1+$B$9)","v":0.30245968901675974},{"$f":"AH20*(1+$B$9)","v":0.3065224297920735},{"$f":"AI20*(1+$B$9)","v":0.31063974267470201},{"$f":"AJ20*(1+$B$9)","v":0.31481236069563623},{"$f":"AK20*(1+$B$9)","v":0.31904102673218726},{"$f":"AL20*(1+$B$9)","v":0.32332649364024524},{"$f":"AM20*(1+$B$9)","v":0.3276695243883152}]
["     Serious Injury","Number/Year",null,{"$f":"Acc_IncapacitatingInj_Anderson_Int*(1+$B$9)","v":1.3174620394045808},{"$f":"D21*(1+$B$9)","v":1.3351586348246749},{"$f":"E21*(1+$B$9)","v":1.3530929368959632},1.3712681385745304,1.3896874757053264,1.4083542275982639,1.4272717176120553,1.4464433137458903,1.4658724292390619,1.4855625231786473,1.5055171011153505,1.5257397156876171,1.5462339672541334,1.5670035045348203,1.5880520252604382,1.6093832768309169,1.6310010569825284,1.6529092144640223,1.6751116497218419,1.697612315594546,1.7204152180165564,1.7435244167313608,1.766944026014293,1.790678215405024,1.8147312104498909,1.8391072934541977,1.8638108042446202,1.8888461409418533,1.9142177607436357,1.9399301807182925,1.9659879786089374,1.9923957936484771,2.0191583273855622,2.0462803445216347,2.0737666737592164,2.1016222086615932,2.1298519085240479]
["     Non-Incapacitating Injury","Number/Year",null,{"$f":"Acc_NonIncapacitatingInj_AndersonInt*(1+$B$9)","v":2.8376105464098664},2.8757262903916074,{"$f":"E22*(1+$B$9)","v":2.9143540179297669},2.9535006061605271,2.9931730245960875,3.0333783363654914,3.0741236994721191,3.1154163680680713,3.157263693745672,3.1996731268463177,3.242652217786909,3.2862086184040988,3.3303500833165955,3.3750844713057675,3.4204197467147908,3.4663639808665909,3.5129253535008309,3.5601121542302021,3.6079327840162754,3.6563957566651761,3.7055097003433528,3.7552833591137005,3.8057255944923236,3.8568453870262056,3.9086518378920729,3.9611541705167337,4.0143617322191822,4.0682839958747614,4.1229305616016774,4.1783111584701693,4.2344356462346351,4.2913140170890278,4.3489563974458267,4.4073730497389061,4.4665743742506203,4.5265709109634322,4.5873733414364111]
["     Possible Injury","Number/Year",null,{"$f":"Acc_PossibleInj_AndersonInt*(1+$B$9)","v":3.2429834816112759},3.2865443318761227,{"$f":"E23*(1+$B$9)","v":3.3306903062054478},3.3754292641834591,3.4207691709669565,3.4667180987034185,3.513284227968136,3.5604758492206527,3.6083013642807678,3.6567692878243627,3.7058882488993241,3.7556669924618267,3.8061143809332512,3.8572393957780191,3.9090511391026173,3.9615588352761031,4.0147718325723778,4.0686996048345163,4.1233517531614572,4.1787380076173442,4.2348682289638315,4.2917524104156577,4.3494006794197988,4.4078232994585216,4.4670306718766559,4.5270333377334104,4.5878419796790659,4.649467423856871,4.7119206418304893,4.7752127525373371,4.8393550242681558,4.904358876673176,4.9702358827952322,5.0369977711301797,5.1046564277149962,5.1732238982439238,5.2427123902130432]
["     Property Damage Only (PDO)","Number/Year",null,{"$f":"Acc_PDO_AndersonInt*(1+$B$9)","v":17.025663278459199},17.254357742349644,{"$f":"E24*(1+$B$9)","v":17.4861241075786},17.721003636963161,17.959038147576525,18.200270018192949,18.444742196832717,18.692498208408431,18.943582162474033,19.198038761077907,19.455913306721456,19.717251710424595,19.982100499899573,20.250506827834606,20.522518480288745,20.798183885199546,21.077552121004985,21.360672925381213,21.647596704097651,21.938374539991056,22.233058202060114,22.531700154682202,22.83435356695394,23.141072322157232,23.451911027352434,23.766925023100399,24.08617039331509,24.409703975248565,24.737583369610061,25.069866950821009,25.406613877407807,25.747884102534165,26.09373838467496,26.444238298433437,26.79944624550372,27.15942546578059,27.524240048618463]
[]
["Average Number of Accidents on Douglas Interchange"]
["     Fatal Accident ","Number/Year",null,{"$f":"Acc_Fatal_DouglasInt*(1+$B$9)","v":0.10134323380035237},{"$f":"D27*(1+$B$9)","v":0.10270451037112883},{"$f":"E27*(1+$B$9)","v":0.10408407206892024},{"$f":"F27*(1+$B$9)","v":0.1054821645057331},0.10689903659271739,0.10833494058448183,0.10979013212400425,0.1112648702881454,0.11275941763377399,0.11427404024451134,0.11580900777810388,0.11736459351443208,0.1189410744041641,0.1205387311180631,0.12215784809695679,0.12379871360237822,0.12546161976788681,0.12714686265107863,0.12885474228629554,0.130585562738042,0.13233963215511974,0.1341172628254893,0.13591877123186871,0.1377444781080788,0.1395947084961455,0.14146979180416908,0.14337006186497081,0.14529585699552722,0.14724752005720279,{"$f":"AF27*(1+$B$9)","v":0.14922539851679179},{"$f":"AG27*(1+$B$9)","v":0.15122984450837987},{"$f":"AH27*(1+$B$9)","v":0.15326121489603675},{"$f":"AI27*(1+$B$9)","v":0.15531987133735101},{"$f":"AJ27*(1+$B$9)","v":0.15740618034781811},{"$f":"AK27*(1+$B$9)","v":0.15952051336609363},{"$f":"AL27*(1+$B$9)","v":0.16166324682012262},{"$f":"AM27*(1+$B$9)","v":0.1638347621941576}]
["     Serious Injury","Number/Year",null,{"$f":"Acc_IncapacitatingInj_DouglasInt*(1+$B$9)","v":0.81074587040281898},{"$f":"D28*(1+$B$9)","v":0.82163608296903068},{"$f":"E28*(1+$B$9)","v":0.83267257655136195},0.84385731604586478,0.85519229274173914,0.86667952467585463,0.878321056992034,0.89011896230516319,0.90207534107019194,0.91419232195609068,0.92647206222483103,0.93891674811545667,0.95152859523331279,0.96430984894450478,0.97726278477565431,0.99038970881902577,1.0036929581430944,1.0171749012086291,1.0308379382903643,1.044684501904336,1.0587170572409579,1.0729381026039144,1.0873501698549497,1.1019558248646304,1.116757667969164,1.1317583344333526,1.1469604949197665,1.1623668559642177,1.1779801604576223,1.1938031881343343,1.2098387560670389,1.226089719168294,1.2425589706988081,1.2592494427825449,1.276164106928749,1.293305974560981,1.3106780975532608]
["     Non-Incapacitating Injury","Number/Year",null,{"$f":"Acc_NonIncapacitatingInj_DouglasInt*(1+$B$9)","v":4.8644752224169139},4.9298164978141843,{"$f":"E29*(1+$B$9)","v":4.9960354593081719},5.0631438962751893,5.1311537564504359,5.2000771480551284,5.2699263419522042,5.3407137738309798,5.4124520464211523,5.4851539317365452,5.5588323733489879,5.6335004886927411,5.7091715713998781,5.78585909366703,5.8635767086539268,5.9423382529141557,6.0221577488585671,6.1030494072517749,6.1850276297421862,6.2681070114260162,6.3523023434457473,6.4376286156234865,6.5241010191296978,6.611734949187781,6.7005460078149817,6.7905500066001139,6.8817629695185971,6.9742011357853038,7.0678809627457309,7.1628191288060021,7.2590325364022297,7.356538315009761,7.4553538241928452,7.5554966566952668,7.6569846415724907,7.7598358473658822,7.8640685853195604]
["     Possible Injury","Number/Year",null,{"$f":"Acc_PossibleInj_DouglasInt*(1+$B$9)","v":8.0061154702278383},8.1136563193191797,{"$f":"E30*(1+$B$9)","v":8.222641693444702},8.3330909959529187,8.4450238908246789,8.5584603061740694,8.6734204377963398,8.7899247527634916,8.9079939930681498,9.0276491793164002,9.1489116144702116,9.2718028876401402,9.3963448779289696,9.5225597583269899,9.6504699996595917,9.7800983745878849,9.9114679616630621,10.044602149435217,10.179524640617352,10.316259456305323,10.454830940254464,10.59526376321366,10.737582927317632,10.881813770538228,11.027981971195496,11.17611355252936,11.326234887332697,11.478372702646652,11.632554084519022,11.788806482826551,11.947157716162009,12.107635976786904,12.27026983565073,12.435088247477632,12.602120555921397,12.771396498789688,12.94294621333845]
["     Property Damage Only (PDO)","Number/Year",null,{"$f":"Acc_PDO_DouglasInt*(1+$B$9)","v":34.254013024519097},34.714124505441539,{"$f":"E31*(1+$B$9)","v":35.180416359295037},35.652971602937782,36.131874368338472,36.617209917554852,37.109064657913429,37.607526157393139,38.112683160215603,38.624625602644826,39.143444628999106,39.669232607878037,40.202083148607457,40.742091117905318,41.289352656771385,41.843965197603829,42.406027481545728,42.975639576064566,43.552902892767875,44.13792020545818,44.730795668430453,45.331634835015365,45.940544676371601,46.557633600530608,47.183011471697149,47.816789629809122,48.459080910360107,49.109999664488171,49.769661779334513,50.438184698675592,51.115687443832364,51.802290634860391,52.498116512024609,53.203288957562492,53.917933517739613,54.64217742520141,55.376149621625231]
[]
["Annual Cost of Collision on Mainline"]
["     Fatal Accident ","$/year",null,{"$f":"D13*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":5523206.2421192043},{"$f":"E13*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":5597395.8152265223},5672581.927756154,5748777.9655624544,5825997.4943030998,5904254.2618542612,5983562.2007582337,6063935.4307039259,6145388.2610406838,6227935.1933258688,6311590.9239066625,6396370.3465365488,6482288.5550269438,6569360.8459344395,6657602.7212841455,6747029.8913296144,6837658.2773498315,6929504.0144837862,7022583.4546031067,7116913.169223289,7212509.9524540259,7309390.8239891669,7407573.0321368445,7507074.056890294,7607911.6130399285,7710103.6533272145,7813668.3716409095,7918624.2062562332,8024989.8431175519,8132784.2191651519,8242026.525706701,8352736.2118340014,8464932.9878856279,8578636.8289560862,8693867.9784521013,8810646.9516966809,8928994.5395815875]
["     Serious Injury","$/year",null,{"$f":"D14*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":5041969.282243358},5109694.7178458348,5178329.8643907597,5247886.941422997,5318378.3326244699,5389816.5880188989,5462214.4262061669,5535584.7366266912,5609940.5818562079,5685295.199931385,5761662.0067066746,5839054.5982428184,5917486.7532274453,5996972.4354281714,6077525.7961786566,6159161.1768980632,6241893.1116443388,6325736.3297018111,6410705.7582035353,6496816.5247888621,6584083.9602967035,6672523.6014949884,6762151.1938467585,6852982.6943134395,6945034.2741957568,7038322.322012811,7132863.4464198342,7228674.4791651238,7325772.4780867156,7424174.7301492877,7523898.7545218719,7624962.3056969019,7727383.3766511492,7831180.202049138,7936371.2614895646,8042975.2827953454,8151011.2453478388]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D15*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2507646.0980469612},2541329.6480291453,2575465.6468398487,2610060.1719246651,2645119.3823634926,2680649.5199670708,2716656.9103882527,2753147.9642481962,2790129.1782776909,2827607.1364738108,2865588.5112721026,2904080.0647345241,2943088.6497533335,2982621.2112711542,3022684.7875174279,3063286.5112614715,3104433.6110823704,3146133.4126559282,3188393.3400589023,3231220.9170907573,3274623.7686131764,3318609.6219075611,3363186.3080507694,3408361.7633093302,3454144.0305523872,3500541.2606836208,3547561.7140924046,3595213.7621244537,3643505.8885722295,3692446.6911853608,3742044.8832013551,3792309.2948968722,3843248.8751598322,3894872.6930826418,3947189.9395768219,4000209.9290093263,4053942.1008608304]
["     Possible Injury","$/year",null,{"$f":"D16*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":274392.88610848202},278078.62410045357,281813.87017092569,285599.28932914272,289435.55551697791,293323.3517289196,297263.37013366894,301256.31219737092,305302.88880850107,309403.82040442911,313559.83709968295,317771.67881593574,322040.09541373863,326365.84682602296,330749.70319339639,335192.4450012552,339694.86321873963,344257.75943955453,348881.94602468237,353568.24624701298,358317.49443791597,363130.53613578185,368008.22823655844,372951.4391463098,377961.04893582361,383037.94949729595,388183.04470312031,393397.25056680955,398681.49540607986,404036.72000812466,409463.87779710884,414963.93500391312,420537.87083815795,426186.67766253831,431911.36116950033,437712.94056029106,443592.44872641319]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D17*number_of_victims_accident_PDO*AccidentCost_PDO","v":340683.52220196853},345259.69842441636,349897.34339264774,354597.2827756328,359360.35333300621,364187.40306404082,369079.29135862261,374036.88915025262,379061.0790711054,384152.7556091689,389312.82526749629,394542.2067255961,399841.83100299042,405212.64162497042,410655.59479057771,416171.65954284283,421761.81794130965,427427.06523687794,433168.41004899389,438986.87454522098,444883.49462322285,450859.32009519084,456915.41487474821,463052.85716636619,469272.73965732218,475576.16971223889,481964.26957023493,488438.17654472368,494999.04322589724,501648.03768592834,508386.34368693019,515215.16089170857,522135.70507734583,529149.20835165295,536256.91937252926,543460.10357026954,550760.04337285541]
[]
["Annual Cost of Collision on Anderson Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D20*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":2209282.4968476817},2238958.3260906087,2269032.7711024615,2299511.1862249817,2330398.997721239,2361701.7047417038,2393424.8803032925,2425574.1722815698,2458155.3044162733,2491174.0773303472,2524636.3695626645,2558548.1386146196,2592915.4220107775,2627744.3383737756,2663041.0885136579,2698811.956531845,2735063.3109399322,2771801.6057935143,2809033.3818412428,2846765.2676893156,2885003.9809816102,2923756.3295956668,2963029.2128547379,3002829.622756118,3043164.6452159719,3084041.461330886,3125467.3486563638,3167449.6825024933,3209995.9372470207,3253113.6876660609,3296810.610282681,3341094.4847336011,3385973.195154252,3431454.7315824348,3477547.1913808412,3524258.7806786732,3571597.8158326359]
["     Serious Injury","$/year",null,{"$f":"D21*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":2427614.8395986543},2460223.3826665133,2493269.9347066623,2526760.379203666,2560700.678671041,2595096.8757128036,2629955.094099266,2665281.5398572963,2701082.5023752111,2737364.355522519,2774133.5587846953,2811396.6584132095,2849160.2885909928,2887431.1726135639,2926216.1240860205,2965522.0481361048,3005355.9426435712,3045724.8994860589,3086636.1058017034,3128096.8452687124,3170114.4994021179,3212696.5488679586,3255850.574815107,3299584.260224991,3343905.3912794394,3388821.8587469105,3434341.6593873282,3480472.8973758016,3527223.7857454568,3574602.6478496585,3622617.9188438659,3671278.1471873983,3720591.9961653692,3770568.2454310679,3821215.7925690515,3872543.6546792416,3924560.9699822944]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D22*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":1671764.0653646407},1694219.7653527635,1716977.0978932325,1740040.1146164436,1763412.9215756617,1787099.6799780473,1811104.6069255015,1835431.9761654639,1860086.1188517939,1885071.4243158735,1910392.3408480685,1936053.3764896826,1962059.0998355555,1988414.1408474362,2015123.1916782854,2042191.0075076476,2069622.4073882469,2097422.2751039523,2125595.5600392683,2154147.2780605047,2183082.5124087841,2212406.414605041,2242124.2053671796,2272241.1755395536,2302762.687034925,2333694.1737890812,2365041.1427282696,2396809.1747496361,2429003.9257148202,2461631.1274569081,2494696.5888009039,2528206.1965979151,2562165.9167732215,2596581.7953884276,2631459.9597178814,2666806.6193395513,2702628.0672405539]
["     Possible Injury","$/year",null,{"$f":"D23*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":121952.39382599203},123590.49960020158,125250.60896485586,126933.01747961897,128638.02467421239,130365.93410174205,132117.05339274174,133891.69430994263,135690.17280377826,137512.80906863516,139359.92759985907,141231.85725152696,143128.93129499489,145051.48747823239,146999.8680859539,148974.42000055785,150975.49476388426,153003.44863980197,155058.64267763658,157141.44277645022,159252.21975018486,161391.34939368081,163559.21254958151,165756.1951761377,167982.68841592161,170239.08866546489,172525.79764583128,174843.22247413761,177191.77573603552,179571.87555916654,181983.94568760399,184428.41555729476,186905.72037251468,189416.30118335041,191960.60496422241,194539.08469346273,197152.19943396148]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D24*number_of_victims_accident_PDO*AccidentCost_PDO","v":155529.43404872477},157618.55797636395,159735.74372273049,161881.36822365844,164055.81347811155,166259.46661619257,168492.71996806687,170755.97113381102,173049.62305420029,175374.08408244667,177729.76805690047,180117.09437472865,182536.48806658259,184988.37987226908,187473.2063174377,189991.40979129783,192543.43862538051,195129.74717335738,197750.79589193204,200407.05142281827,203098.98667581912,205827.0809130219,208591.81983412421,211393.69566290631,214233.20723486444,217110.86008602212,220027.16654293332,222982.64581389562,225977.82408138789,229013.23459574988,232089.41777012029,235206.92127664958,238366.30014400574,241568.11685618942,244812.94145267646,248101.35162990566,251433.93284412962]
[]
["Annual Cost of Collision on Douglas Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D27*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":1104641.2484238409},1119479.1630453044,1134516.3855512307,1149755.5931124908,1165199.4988606195,1180850.8523708519,1196712.4401516463,1212787.0861407849,1229077.6522081366,1245587.0386651736,1262318.1847813323,1279274.0693073098,1296457.7110053888,1313872.1691868878,1331520.544256829,1349405.9782659225,1367531.6554699661,1385900.8028967571,1404516.6909206214,1423382.6338446578,1442501.9904908051,1461878.1647978334,1481514.6064273689,1501414.811378059,1521582.3226079859,1542020.730665443,1562733.6743281819,1583724.8412512466,1604997.9686235103,1626556.8438330304,1648405.3051413405,1670547.2423668006,1692986.597577126,1715727.3657912174,1738773.5956904206,1762129.3903393366,1785798.9079163179]
["     Serious Injury","$/year",null,{"$f":"D28*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":1493916.8243684026},1513983.6201024696,1534319.9598194845,1554929.4641253327,1575815.802259102,1596982.6927463403,1618433.9040610865,1640173.2552967977,1662204.6168462839,1684531.9110907807,1707159.1130982738,1730090.2513312057,1753329.4083636878,1776880.7216083473,1800748.3840529355,1824936.6450068338,1849449.8108575824,1874292.2458375744,1899468.3728010484,1924982.6740115152,1950839.6919397651,1977044.0300725901,2003600.353732374,2030513.3909076871,2057787.9330950403,2085428.8361519449,2113441.0211614333,2141829.4753081864,2170599.2527664355,2199755.4755997905,2229303.334673149,2259248.0905768615,2289595.0745633054,2320349.6894960422,2351517.4108117251,2383103.7874949193,2415114.4430660284]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D29*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2865881.2549108127},2904376.7406047373,2943389.3106741128,2982925.9107710463,3022993.5798439914,3063599.4513909388,3104750.7547294311,3146454.8162836521,3188719.0608887896,3231551.0131129269,3274958.2985966895,3318948.6454108851,3363529.8854323807,3408709.955738462,3454496.9000199176,3500898.8700131103,3547924.12695128,3595581.0430353465,3643878.1029244601,3692823.90524658,3742427.1641293447,3792696.7107514986,3843641.4949151655,3895270.5866392348,3947593.1777741569,4000618.5836384241,4054356.2446770337,4108815.7281422322,4164006.7297968334,4219939.0756404111,4276622.7236586912,4334067.7655964252,4392284.4287540941,4451283.0778087322,4511074.2166592246,4571668.4902963722,4633076.6866980921]
["     Possible Injury","$/year",null,{"$f":"D30*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":301069.97225791786},305114.04588799772,309212.44088198803,313365.88690280949,317575.12341446202,321840.8998136759,326163.97556333133,330545.12032767106,334985.11410932773,339484.74738819315,344044.82126215228,348666.14758970746,353349.54913451889,358095.85971188638,362905.9243371989,367780.59937637736,372720.75269833946,377727.2638295113,382801.02411041548,387942.93685436161,393153.91750826908,398434.89381564967,403786.80598177953,409210.60684109008,414707.26202680659,420277.75014286657,425923.06293814606,431644.20548302733,437442.19634833781,443318.06778669247,449272.86591627228,455307.65090707148,461423.49716964568,467621.49354639632,473902.74350542412,480268.3653369862,486719.49235259235]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D31*number_of_victims_accident_PDO*AccidentCost_PDO","v":312910.4089789819},317113.52735720843,321373.10344216018,325689.8955928366,330064.67235477193,334498.21259686357,338991.30565003917,343544.75144778629,348159.36066856951,352835.95488016045,357575.36668590677,362378.43987296586,367246.02956252906,372179.00236206502,377178.23651960655,382244.62208011094,387379.06104392017,392582.46752734977,397855.76792543451,403199.90107686043,408615.81843111216,414104.48421786533,419666.87561865454,425303.98294084705,431016.80979395343,436806.37326830631,442673.70411613956,448619.8469350994,454645.86035422073,460752.81722240144,466941.80479940859,473213.9249494496,479570.29433734476,486012.04462733335,492540.32268455136,499156.29077921482,505861.12679354643]
[]
["Total Cost","$/year",null,{"$f":"SUM(D34:D38,D41:D45,D48:D52)","v":26352460.969345622},{"$f":"SUM(E34:E38,E41:E45,E48:E52)","v":26706436.132310543},{"$f":"SUM(F34:F38,F41:F45,F48:F52)","v":27065166.009309251},{"$f":"SUM(G34:G38,G41:G45,G48:G52)","v":27428714.46726777},27797146.230994254,28170526.894702345,28548922.933689348,28932401.716171209,29321031.515276555,29714881.521201719,30114021.853529159,30518523.573711261,30928458.697721865,31343900.208877686,31764922.07083204,32191599.240743056,32624007.682618693,33062224.380841177,33506327.353872981,33956395.668146916,34412509.452142842,34874749.910653502,35343199.339241751,35817941.13889236,{"$f":"SUM(AB34:AB38,AB41:AB45,AB48:AB52)","v":36299059.830860294},36786641.071718529,37280771.668608159,37781539.594693109,38289034.00482253,{"$f":"SUM(AG34:AG38,AG41:AG45,AG48:AG52)","v":38803345.251403719},39324564.900488004,{"$f":"SUM(AI34:AI38,AI41:AI45,AI48:AI52)","v":39852785.74807287},40388101.836622991,40930608.471813239,41480402.239496537,42037581.022899583,42602244.020049676]
[]
["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},{"$f":"AM56+1","v":2055}]
["Average Number of Accidents on Mainline"]
["     Fatal Accident ","Number/Year",null,{"$f":"Acc_Fatal_Mainlanes*(1+$B$9)","v":0.50671616900176186},{"$f":"D58*(1+$B$9)","v":0.51352255185564422},{"$f":"E58*(1+$B$9)","v":0.52042036034460126},{"$f":"F58*(1+$B$9)","v":0.52741082252866556},0.53449518296358711,0.54167470292240927,{"$f":"I58*(1+$B$9)","v":0.5489506606200214},{"$f":"K13*$B$63","v":0.41168002006613807},{"$f":"L13*$B$63","v":0.41720984524496385},{"$f":"M13*$B$63","v":0.42281394890469198},{"$f":"N13*$B$63","v":0.42849332877898444},0.43424899600339872,0.44008197529540716,0.4459933051368335,0.45198403795874015,0.45805524032879946,0.46420799314118122,0.47044339180899097,0.4767625464592935,0.48316658213075542,0.48965663897394307,0.49623387245431039,0.50289945355791421,0.50965456899989148,0.51650042143573827,0.52343822967542553,0.53046922890039194,0.5375946708834507,0.54481582421165031,0.55213397451212953,0.55955042468100535,0.56706649511533591,0.57468352394819855,0.58240286728692692,0.59022589945454629,0.59815401323445361,0.60618862011838293]
["     Serious Injury","Number/Year",null,{"$f":"Acc_IncapacitatingInj_Mailanes*(1+$B$9)","v":2.7362673126095141},{"$f":"D59*(1+$B$9)","v":2.7730217800204784},{"$f":"E59*(1+$B$9)","v":2.8102699458608464},2.8480184416547938,2.8862739880033699,2.9250433957810094,2.9643335673481146,{"$f":"K14*$B$63","v":2.2230721083571447},{"$f":"L14*$B$63","v":2.2529331643228043},2.2831953240853364,2.3138639754065156,2.3449445784183527,2.3764426665951985,2.4083638477389004,2.4407138049771961,2.4734982977755164,2.5067231629623774,2.5403943157685505,2.5745177508801835,2.609099543506078,2.644145850459291,2.679662911253275,2.7156570492127354,2.7521346725994129,2.7891022757529851,2.8265664402472965,2.8645338360621153,2.9030112227706319,2.9420054507429096,2.9815234623654976,3.0215722932774272,3.0621590736228121,3.1032910293202707,3.1449754833494037,3.187219857054548,3.2300316714660471,3.273418548639266]
["     Non-Incapacitating Injury","Number/Year",null,{"$f":"Acc_NonIncapacitatingInj_mainlanes*(1+$B$9)","v":4.2564158196147996},4.3135894355874109,{"$f":"E60*(1+$B$9)","v":4.3715310268946501},4.4302509092407902,4.4897595368941312,4.5500675045482373,4.6111855492081792,{"$f":"K15*$B$63","v":3.4581121685555596},3.5045627000576962,3.5516371707994128,3.5993439617434695,3.6476915664285499,3.6966885924814212,3.7463437631494019,3.7966659188534178,3.847664018761916,3.8993471423859223,3.9517244911955243,4.0048053902580651,4.0585992898983454,4.1131157673811209,4.1683645286162072,4.2243554098864786,4.2810983795990882,4.3386035400602001,4.3968811292735737,4.4559415227632915,4.5157952354209847,4.576452923377861,4.6379253859018865,4.7002235673204442,4.7633585589688208,4.8273416011648678,4.8921840852101859,4.9578975554181879,5.0244937111694092,5.0919844089944153]
["     Possible Injury","Number/Year",null,{"$f":"Acc_PossibleInj_Mainlanes*(1+$B$9)","v":7.2967128336253708},7.394724746721276,{"$f":"E61*(1+$B$9)","v":7.4940531889622575},7.5947158444127831,7.696730634675653,7.8001157220826922,7.9048895129283068,{"$f":"K16*$B$63","v":5.9281922889523875},6.0078217715274782,6.0885208642275641,6.1703039344173751,6.253185542448942,6.3371804442538648,6.422303593970403,6.5085701466058588,6.5959954607347129,6.6845951012330103,6.7743848420494714,6.8653806690138275,6.9575987826828785,7.05105560122478,7.1457677633420706,7.241752131233965,7.339025793598438,7.437606068674631,7.5375105073261279,7.6387568961656438,7.7413632607216885,7.8453478686477629,7.9507292329746644,8.0575261154064766,8.1657575296608353,8.2754427448540593,8.3866012889317485,8.4992529521454667,8.6134177905761309,8.729116129704714]
["     Property Damage Only (PDO)","Number/Year",null,{"$f":"Acc_PDO_Mainlanes*(1+$B$9)","v":37.294310038529673},37.79525981657541,{"$f":"E62*(1+$B$9)","v":38.302938521362648},38.817436538109781,39.338845466120006,39.867258135089315,40.40276862163357,{"$f":"K17*$B$63","v":30.29964947686776},30.70664461002934,31.119106639385333,31.537108998133256,31.960726105850153,32.390033381741972,32.82510725807095,33.266025193763276,33.712865688199642,34.165708295190939,34.624633637141734,35.089723419403995,35.561060444823596,36.038728628482204,36.522813012637243,37.013399781862475,37.510576278392008,38.014431017670326,38.525053704111308,39.042535247068841,39.566967777021951,40.098444661977446,40.637060524092718,41.182911256521983,41.736094040488709,42.296707362587405,42.864851032317809,43.440626199854592,44.024135374055774,44.615482440712974]
["CMF (All crashes)",{"$f":"C63","v":0.74},{"$f":"(Inputs!$E$80)","v":0.74}]
[]
["Average Number of Accidents on Anderson Interchange"]
["     Fatal Accident ","Number/Year",null,{"$f":"Acc_Fatal_AndersonInt*(1+$B$9)","v":0.20268646760070474},{"$f":"D66*(1+$B$9)","v":0.20540902074225767},{"$f":"E66*(1+$B$9)","v":0.20816814413784049},0.2109643290114662,0.21379807318543478,{"$f":"H66*(1+$B$9)","v":0.21666988116896366},{"$f":"I66*(1+$B$9)","v":0.2195802642480085},{"$f":"(K20*$B$71)","v":0.20250206392442463},0.20522214009346867,{"$f":"(M20*$B$71)","v":0.20797875324501064},0.21077239415614907,0.21360356019626639,0.21647275541557867,0.21938049063487483,0.22232728353646136,0.22531365875632836,0.228340147977554,0.23140729002496313,0.23451563096105787,0.23766572418323645,0.24085813052231791,0.24409341834239054,0.24737216364200107,0.2506949501567034,0.25406236946298483,0.25747502108358772,0.26093351259424691,0.26443845973185953,0.26799048650410912,0.27159022530056104,0.27523831700525137,0.2789354111107869,0.28268216583397882,0.286479248233029,0.29032733432629043,0.29422710921262318,0.29817926719336685]
["     Serious Injury","Number/Year",null,{"$f":"Acc_IncapacitatingInj_Anderson_Int*(1+$B$9)","v":1.3174620394045808},{"$f":"D67*(1+$B$9)","v":1.3351586348246749},{"$f":"E67*(1+$B$9)","v":1.3530929368959632},1.3712681385745304,1.3896874757053264,1.4083542275982639,1.4272717176120553,1.3162634155087602,1.3339439106075464,{"$f":"(M21*$B$71)","v":1.3518618960925692},1.370020562014969,1.3884231412757317,1.4070729102012616,1.4259731891266865,1.4451273429869989,1.4645387819161344,1.4842109618541008,1.5041473851622604,1.5243516012468761,1.5448272071910369,1.5655778483950664,1.5866072192255385,1.6079190636730067,1.6295171760185718,1.6514054015094008,1.67358763704332,1.6960678318626043,1.7188499882570867,1.7419381622767085,1.7653364644536462,1.7890490605341332,1.8130801722201142,1.8374340779208618,1.8621151135146876,1.887127673120887,1.9124762098820498,1.9381652367568838]
["     Non-Incapacitating Injury","Number/Year",null,{"$f":"Acc_NonIncapacitatingInj_AndersonInt*(1+$B$9)","v":2.8376105464098664},2.8757262903916074,{"$f":"E68*(1+$B$9)","v":2.9143540179297669},2.9535006061605271,2.9931730245960875,3.0333783363654914,3.0741236994721191,2.8350288949419449,2.8731099613085616,{"$f":"(M22*$B$71)","v":2.9117025454301491},2.9508135181860875,2.9904498427477302,3.0306185758181021,3.0713268688882485,3.1125819695104595,3.1543912225885977,3.1967620716857561,3.2397020603494839,3.2832188334548107,3.3273201385653106,3.3720138273124514,3.4173078567934674,3.4632102909880147,3.5097293021938474,3.5568731724817866,3.6046502951702277,3.6530691763194558,3.7021384362460332,3.7518668110575266,3.802263154207854,3.853336438073518,3.9050957555510153,3.9575503216757024,4.0107094752624048,4.0645826805680647,4.1191795289767237,4.1745097407071343]
["     Possible Injury","Number/Year",null,{"$f":"Acc_PossibleInj_AndersonInt*(1+$B$9)","v":3.2429834816112759},3.2865443318761227,{"$f":"E69*(1+$B$9)","v":3.3306903062054478},3.3754292641834591,3.4207691709669565,3.4667180987034185,3.513284227968136,3.2400330227907941,3.2835542414954988,{"$f":"(M23*$B$71)","v":3.3276600519201702},3.3723583064983851,3.4176569631402622,3.4635640866492587,3.5100878501579973,3.5572365365833818,3.6050185401012538,3.6534423676408641,3.7025166403994101,3.752250095376926,3.8026515869317832,3.8537300883570866,3.9054946934782486,3.9579546182720171,4.0111192025072544,4.0649979114077572,4.1196003373374035,4.1749362015079505,4.2310153557097525,4.2878477840657458,4.3454436048089766,4.4038130720840218,4.4629665777725904,4.5229146533436611,4.5836679717284641,4.6452373492206469,4.7076337474019709,4.7708682750938696]
["     Property Damage Only (PDO)","Number/Year",null,{"$f":"Acc_PDO_AndersonInt*(1+$B$9)","v":17.025663278459199},17.254357742349644,{"$f":"E70*(1+$B$9)","v":17.4861241075786},17.721003636963161,17.959038147576525,18.200270018192949,18.444742196832717,17.010173369651671,17.23865976785137,{"$f":"(M24*$B$71)","v":17.470215272580894},17.704881109116524,17.942699056486383,18.183711454908611,18.427961213329493,18.67549181706276,18.926347335531588,19.180572430114537,19.438212362096905,19.699313000728864,19.96392083139186,20.232082963874703,20.503847140760804,20.779261745928086,21.058375813163082,21.341239034890716,21.627901771021364,21.918415057916732,22.212830617476193,22.511200866345156,22.813578925247118,23.120018628441105,23.430574533306093,23.745301930054215,24.064256851574427,24.387496083408386,24.715077173860337,25.047058444242801]
["CMF (All crashes)",{"$f":"C71","v":0.91},{"$f":"AVERAGE(Inputs!$E$81:$E$82)","v":0.91}]
[]
["Average Number of Accidents on Douglas Interchange"]
["     Fatal Accident ","Number/Year",null,{"$f":"Acc_Fatal_DouglasInt*(1+$B$9)","v":0.10134323380035237},0.10270451037112883,{"$f":"E74*(1+$B$9)","v":0.10408407206892024},0.1054821645057331,0.10689903659271739,0.10833494058448183,{"$f":"I74*(1+$B$9)","v":0.10979013212400425},{"$f":"K27*($B$79)","v":6.1195678658479975E-2},6.2017679698575703E-2,{"$f":"M27*($B$79)","v":6.2850722134481243E-2},6.3694954277957141E-2,6.4550526432937655E-2,6.5417590922290256E-2,6.6296302114934702E-2,6.7186816453326234E-2,6.8089292481308031E-2,6.9003890872337756E-2,6.9930774458093259E-2,7.0870108257462552E-2,7.1822059505923103E-2,7.278679768531586E-2,7.3764494554019122E-2,7.4755324177527796E-2,7.5759462959443344E-2,7.6777089672880036E-2,7.7808385492292992E-2,7.8853534025733946E-2,7.9912721347539975E-2,8.0986136031461542E-2,8.2073969184235485E-2,8.317641447960894E-2,8.429366819282022E-2,8.5425929235543055E-2,8.6573399191299971E-2,8.7736282351351502E-2,8.8914785751067454E-2,9.0109119206786686E-2]
["     Serious Injury","Number/Year",null,{"$f":"Acc_IncapacitatingInj_DouglasInt*(1+$B$9)","v":0.81074587040281898},0.82163608296903068,{"$f":"E75*(1+$B$9)","v":0.83267257655136195},0.84385731604586478,0.85519229274173914,0.86667952467585463,0.878321056992034,{"$f":"K28*($B$79)","v":0.4895654292678398},0.49614143758860563,{"$f":"M28*($B$79)","v":0.50280577707584995},0.50955963422365713,0.51640421146350124,0.52334072737832205,0.53037041691947762,0.53749453162660987,0.54471433985046425,0.55203112697870205,0.55944619566474607,0.56696086605970042,0.57457647604738482,0.58229438148252688,0.59011595643215298,0.59804259342022237,0.60607570367554675,0.61421671738304029,0.62246708393834393,0.63082827220587157,0.6393017707803198,0.64788908825169234,0.65659175347388388,0.66541131583687152,0.67434934554256176,0.68340743388434444,0.69258719353039977,0.70189025881081202,0.71131828600853964,0.72087295365429349]
["     Non-Incapacitating Injury","Number/Year",null,{"$f":"Acc_NonIncapacitatingInj_DouglasInt*(1+$B$9)","v":4.8644752224169139},4.9298164978141843,{"$f":"E76*(1+$B$9)","v":4.9960354593081719},5.0631438962751893,5.1311537564504359,5.2000771480551284,5.2699263419522042,{"$f":"K29*($B$79)","v":2.9373925756070389},2.976848625531634,{"$f":"M29*($B$79)","v":3.0168346624550999},3.0573578053419435,3.0984252687810079,3.1400443642699334,3.1822225015168666,3.2249671897596599,3.2682860391027857,3.3121867618722121,3.3566771739884764,3.4017651963582027,3.4474588562843094,3.4937662888951615,3.5406957385929179,3.588255560521334,3.6364542220532798,3.6853003042982402,3.7348025036300627,3.7849696332352285,3.8358106246819172,3.8873345295101522,3.9395505208433015,3.9924678950212265,4.0460960732553692,4.1004446033060651,4.1555231611823968,4.2113415528648703,4.2679097160512356,4.3252377219257587]
["     Possible Injury","Number/Year",null,{"$f":"Acc_PossibleInj_DouglasInt*(1+$B$9)","v":8.0061154702278383},8.1136563193191797,{"$f":"E77*(1+$B$9)","v":8.222641693444702},8.3330909959529187,8.4450238908246789,8.5584603061740694,8.6734204377963398,{"$f":"K30*($B$79)","v":4.8344586140199208},4.8993966961874831,{"$f":"M30*($B$79)","v":4.9652070486240207},5.0319013879586167,5.0994915882020777,5.1679896828609335,5.2374078670798445,5.3077584998127758,5.3790541060233368,5.4513073789146844,5.5245311821893699,5.5987385523395439,5.6739427009679284,5.7501570171399559,5.8273950697675136,5.9056706100246981,5.9849975737960257,6.0653900841575235,6.1468624538911483,6.2294291880329844,6.3131049864556594,6.3979047464854624,6.4838435655546034,6.5709367438891055,6.6591997872327982,6.7486484096079016,6.8392985361126977,6.9311663057567694,7.0242680743343291,7.1186204173361478]
["     Property Damage Only (PDO)","Number/Year",null,{"$f":"Acc_PDO_DouglasInt*(1+$B$9)","v":34.254013024519097},34.714124505441539,{"$f":"E78*(1+$B$9)","v":35.180416359295037},35.652971602937782,36.131874368338472,36.617209917554852,37.109064657913429,{"$f":"K31*($B$79)","v":20.684139386566226},20.961975738118582,{"$f":"M31*($B$79)","v":21.243544081454655},21.528894545949509,21.818077934332923,22.111145731734105,22.408150114847928,22.709143961224264,23.014180858682106,23.323315114850153,23.636601766835515,23.954096591022335,24.275856113002,24.60193761763675,24.932399159258452,25.267299572004383,25.606698480291836,25.950656309433434,26.299234296395021,26.652494500698062,27.010499815468496,27.373313978633984,27.741001584271579,28.113628094107803,28.491259849173218,28.873964081613536,29.261808926659373,29.654863434756788,30.053197583860779,30.45688229189388]
["CMF (All crashes)",{"$f":"C79","v":0.55000000000000004},{"$f":"Inputs!$E$83","v":0.55000000000000004}]
[]
["Annual Cost of Collision on Mainline"]
["     Fatal Accident ","$/year",null,{"$f":"D58*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":5523206.2421192043},5597395.8152265223,5672581.927756154,5748777.9655624544,5825997.4943030998,5904254.2618542612,5983562.2007582337,{"$f":"K58*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":4487312.2187209046},{"$f":"L58*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":4547587.3131701062},4608672.0430611428,4670577.2836909303,4733314.0564370463,4796893.5307199378,4861327.0259914855,4926626.0137502672,4992802.1195839141,5059867.1252388749,5127832.9707180019,5196711.7564062988,5266515.745225234,5337257.3648159793,5408949.2097519832,5481604.0437812647,5555234.8020988172,5629854.5936495475,5705476.7034621378,5782114.5950142723,5859781.9126296127,5938492.4839069881,6018260.322182212,6099099.6290229587,6181024.7967571616,6264050.4110353645,6348191.2534275036,6433462.3040545546,6519878.7442555446,6607455.9592903741]
["     Serious Injury","$/year",null,{"$f":"D59*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":5041969.282243358},5109694.7178458348,5178329.8643907597,5247886.941422997,5318378.3326244699,5389816.5880188989,5462214.4262061669,4096332.7051037508,4151356.0305735939,4207118.4479492251,4263629.8849629387,4320900.4026996857,4378940.19738831,4437759.6022168463,4497369.0891722059,4557779.2709045671,4619000.9026168101,4681044.883979341,4743922.2610706165,4807644.2283437569,4872222.1306195604,4937667.4651062908,5003991.8834466012,5071207.1937919455,5139325.3629048597,5208358.5182894804,5278318.9503506767,5349219.1145821912,5421071.6337841693,5493889.300310473,5567685.0783461854,5642472.106215708,5718263.6987218503,5795073.3495163629,5872914.7335022781,5951801.709268555,6031748.3215574007]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D60*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2507646.0980469612},2541329.6480291453,2575465.6468398487,2610060.1719246651,2645119.3823634926,2680649.5199670708,2716656.9103882527,2037329.4935436649,2064695.5919254913,2092429.2809906199,2120535.4983413559,2149019.2479035482,2177885.6008174666,2207139.696340654,2236786.7427628962,2266832.0183334891,2297280.8722009542,2328138.7253653873,2359411.0716435877,2391103.4786471608,2423221.5887737502,2455771.1202115952,2488757.8679575692,2522187.7048489046,2556066.5826087664,2590400.5329058794,2625195.6684283791,2660458.1839720956,2696194.3575434498,2732410.5514771668,2769113.2135690032,2806308.8782236855,2844004.1676182761,2882205.7928811549,2920920.555286848,2960155.3474669014,2999917.1546370145]
["     Possible Injury","$/year",null,{"$f":"D61*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":274392.88610848202},278078.62410045357,281813.87017092569,285599.28932914272,289435.55551697791,293323.3517289196,297263.37013366894,222929.67102605454,225924.13771829082,228958.82709927752,232034.27945376537,235151.04232379244,238309.67060616656,241510.72665125699,244754.7803631133,248042.40930092885,251374.19878186731,254750.74198527035,258172.64005826495,261640.50222278966,265154.94588405779,268716.59674047853,272326.0888950532,275984.06496826926,279691.17621250945,283448.08262799901,287255.45308030903,291113.96541943908,295024.30660049908,298987.17280601221,303003.26956986054,307073.31190289569,311198.02442023688,315378.14147027838,319614.4072654302,323907.57601461542,328258.41205754573]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D62*number_of_victims_accident_PDO*AccidentCost_PDO","v":340683.52220196853},345259.69842441636,349897.34339264774,354597.2827756328,359360.35333300621,364187.40306404082,369079.29135862261,276787.29797118698,280505.19851261796,284273.03915078496,288091.49069794727,291961.23297694116,295882.95494221285,299857.3548024781,303885.14014502749,307967.02806170372,312103.74527656921,316296.02827528975,320544.62343625544,324850.28716346354,329213.78602118487,333635.89687044115,338117.40700731368,342659.11430311098,347261.82734641834,351926.36558705679,356653.55948197382,361444.25064309547,366299.29198716395,371219.54788758693,376205.89432832826,381259.21905986435,386380.42175723589,391570.41418022313,396830.12033567164,402160.4766419995,407562.43209591298]
[]
["Annual Cost of Collision on Anderson Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D66*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":2209282.4968476817},2238958.3260906087,2269032.7711024615,2299511.1862249817,2330398.997721239,2361701.7047417038,2393424.8803032925,2207272.4967762283,2236921.3270188086,2266968.4103706158,2297419.096302025,2328278.8061393038,2359553.0340298074,2391247.3479201356,2423367.3905474287,2455918.8804439791,2488907.6129553388,2522339.4612720981,2556220.3774755308,2590556.3935972773,2625353.6226932653,2660618.259932057,2696356.5836978117,2732574.9567080671,2769279.8271465348,2806477.7298111063,2844175.2872772915,2882379.2110772687,2921096.3028947893,2960333.4557761154,3000097.6553572398,3040395.9811075772,3081235.6075903689,3122623.805740016,3164567.9441565657,3207075.4904175927,3250154.0124076987]
["     Serious Injury","$/year",null,{"$f":"D67*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":2427614.8395986543},2460223.3826665133,2493269.9347066623,2526760.379203666,2560700.678671041,2595096.8757128036,2629955.094099266,2425406.2012701398,2457985.0771614425,2491001.5635254923,2524461.5384940729,2558370.9591560205,2592735.8626178037,2627562.3670783434,2662856.6729182787,2698625.0638038553,2734873.9078056496,2771609.6585323135,2808838.8562795501,2846568.1291945288,2884804.1944559272,2923553.8594698426,2962824.0230817478,3002621.6768047414,3042953.9060642901,3083827.8914596885,3125250.9100424689,3167230.3366119796,3209773.6450283658,3252888.4095431888,3296582.3061479181,3340863.1139405328,3385738.7165104868,3431217.1033422719,3477306.3712378372,3524014.7257581102,3571350.4826838882]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D68*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":1671764.0653646407},1694219.7653527635,1716977.0978932325,1740040.1146164436,1763412.9215756617,1787099.6799780473,1811104.6069255015,1670243.0983105719,1692678.3681551325,1715414.996127445,1738457.0301717424,1761808.5726056113,1785473.7808503555,1809456.8681711669,1833762.1044272396,1858393.8168319592,1883356.3907233046,1908654.2703445966,1934291.9596357343,1960274.0230350597,1986605.086291994,2013289.8372905871,2040333.0268841337,2067739.469740994,2095514.0452017819,2123661.6981480638,2152187.4398827259,2181096.3490221691,2210393.5724004866,2240084.325985786,2270173.8958088225,2300667.6389041026,2331570.9842636315,2362889.4338034694,2394628.5633432725,2426794.0235989918,2459391.5411889045]
["     Possible Injury","$/year",null,{"$f":"D69*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":121952.39382599203},123590.49960020158,125250.60896485586,126933.01747961897,128638.02467421239,130365.93410174205,132117.05339274174,121841.44182204781,123478.05725143822,125136.65625245799,126817.53411587176,128520.99009888955,130247.32747844537,131996.85360519146,133769.87995821808,135566.72220050765,137387.70023513469,139233.13826221981,141103.3648366493,142998.71292656969,144919.51997266823,146866.12794824952,148838.88342011921,150838.13761028528,152864.24645848869,154917.57068557304,156998.47585770648,159107.33245146525,161244.51591979238,163410.40675884156,165605.39057571962,167829.85815713825,170084.20553898838,172368.83407684887,174684.15051744241,177030.5670710511,179408.50148490493]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D70*number_of_victims_accident_PDO*AccidentCost_PDO","v":155529.43404872477},157618.55797636395,159735.74372273049,161881.36822365844,164055.81347811155,166259.46661619257,168492.71996806687,155387.93373176799,157475.15697932226,159590.41651502645,161734.08893177944,163906.55588100309,166108.20414059015,168339.42568376489,170600.61774886827,172892.18291008106,175214.52914909628,177568.06992775522,179953.22426165818,182370.41679476463,184820.07787499539,187302.64363084993,189818.55604905303,192368.26305324474,194952.21858372667,197570.88267828012,200224.72155406931,202914.20769064501,205639.81991406297,208402.0434821324,211201.37017080947,214038.29836175113,216913.33313104522,219826.98633913239,222779.77672193557,225772.22998321414,228804.87888815798]
[]
["Annual Cost of Collision on Douglas Interchange"]
["     Fatal Accident ","$/year",null,{"$f":"D74*number_of_victims_accident_Fatality*AccidentCost_Fatality","v":1104641.2484238409},1119479.1630453044,1134516.3855512307,1149755.5931124908,1165199.4988606195,1180850.8523708519,1196712.4401516463,667032.89737743174,675992.70871447516,685072.87126584561,694275.0016297329,703600.73811902048,713051.74105296377,722629.69305278827,732336.29934125592,742173.28804625757,752142.41050848155,762245.4415932165,772484.18000634178,782860.44861456181,793376.09476994292,804032.99063880846,814833.03353505302,825778.14625793241,836870.27743439237,848111.40186599363,859503.52088049997,871048.66268818569,882748.88274293079,894606.2641081668,906622.9178277374,918800.98330174037,931142.62866741931,943650.05118516972,956325.47762973141,969171.16468663525,982189.39935397485]
["     Serious Injury","$/year",null,{"$f":"D75*number_of_victims_accident_incapacitating*AccidentCost_IncapacitatingInjury","v":1493916.8243684026},1513983.6201024696,1534319.9598194845,1554929.4641253327,1575815.802259102,1596982.6927463403,1618433.9040610865,902095.29041323881,914212.53926545626,926492.55109992961,938937.51220405078,951549.63823216327,964331.1746000282,977284.39688459085,990411.61122911458,1003715.1547537588,1017197.3959716704,1030860.7352106661,1044707.6050405768,1058740.4707063334,1072961.8305668707,1087374.2165399247,1101980.1945528057,1116782.3649992279,1131783.3632022724,1146985.8598835699,1162392.5616387883,1178006.2114195025,1193829.5890215398,1209865.5115798849,1226116.834070232,1242586.4498172738,1259277.291009818,1276192.3292228237,1293334.5759464488,1310707.0831222057,1328312.9436863158]
["     Non-Incapacitating Injury","$/year",null,{"$f":"D76*number_of_victims_accident_nonincapacitating*AccidentCost_NonIncapacitating_Injury","v":2865881.2549108127},2904376.7406047373,2943389.3106741128,2982925.9107710463,3022993.5798439914,3063599.4513909388,3104750.7547294311,1730550.148956009,1753795.4834888342,1777353.0572121097,1801227.0642281789,1825421.7549759867,1849941.4369878098,1874790.4756561543,1899973.2950109546,1925494.3785072106,1951358.2698232043,1977569.5736694408,2004132.9566084533,2031053.1478856192,2058334.9402711401,2085983.1909133245,2114002.8222033414,2142398.822651579,2171176.2477757866,2200340.2210011329,2229895.9345723684,2259848.650478228,2290203.7013882585,2320966.4916022266,2352142.4980122806,2383737.2710780343,2415756.4358147513,2448205.6927948031,2481090.8191625737,2514417.669663005,2548192.1776839509]
["     Possible Injury","$/year",null,{"$f":"D77*number_of_victims_accident_possibleInjry*AccidentCost_PossibleInjury","v":301069.97225791786},305114.04588799772,309212.44088198803,313365.88690280949,317575.12341446202,321840.8998136759,326163.97556333133,181799.81618021912,184241.8127601303,186716.61106350628,189224.65169418376,191766.38117433913,194342.25202398541,196952.72284153753,199598.25838545943,202279.32965700756,204996.41398408668,207749.99510623125,210540.56326072852,213368.61526989893,216234.65462954802,219139.19159860734,222082.74328997877,225065.83376259953,228088.99411474366,231152.7625785766,234257.68461598034,237404.31301566504,240593.2079915858,243824.93728268085,247100.07625394978,250419.20799888935,253782.9234433051,257191.82145051795,260646.50892798329,264147.60093534243,267695.72079392581]
["     Property Damage Only (PDO)","$/year",null,{"$f":"D78*number_of_victims_accident_PDO*AccidentCost_PDO","v":312910.4089789819},317113.52735720843,321373.10344216018,325689.8955928366,330064.67235477193,334498.21259686357,338991.30565003917,188949.61329628248,191487.64836771321,194059.77518408824,196666.45167724876,199308.14193013124,201985.31625939102,204698.45129913581,207448.03008578363,210234.54214406104,213058.48357415613,215920.35714004241,218820.67235898902,221759.94559227323,224738.70013711168,227757.46631982594,230816.78159026001,233917.19061746588,237059.24538667439,240243.50529756848,243470.53726387676,246740.9158143047,250055.22319482142,253414.04947232085,256817.99263967475,260267.65872219732,263763.66188553965,267306.62454503338,270897.17747650325,274535.95992856822,278223.61973645055]
[]
["Total Cost","$/year",null,{"$f":"SUM(D82:D86,D89:D93,D96:D100)","v":26352460.969345622},{"$f":"SUM(E82:E86,E89:E93,E96:E100)","v":26706436.132310543},{"$f":"SUM(F82:F86,F89:F93,F96:F100)","v":27065166.009309251},27428714.46726777,27797146.230994254,28170526.894702345,28548922.933689348,21371270.324499495,21658336.451062854,21949258.546867568,22244088.406595822,22542878.520653486,22845682.08451527,23152553.008195531,23463545.925846115,23778716.205483284,24098119.958845194,24421814.051381867,24749856.112379231,25082304.545219295,25419218.537777994,25760658.072962869,26106683.939392105,26457357.742217187,26812741.914090797,27172899.726282109,27537895.299941391,27907793.617515847,28282660.534318909,28662562.790254798,29047568.021700721,29437744.773548555,29833162.511408322,30233891.63397561,30640003.485565078,31051570.36881233,31468665.557546418]
[]
["No Build Less Build","Unit",null,{"$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},{"$f":"AM104+1","v":2055}]
["Undiscounted Impacts","$/year",null,{"$f":"D54-D102","v":0},{"$f":"E54-E102","v":0},0,0,0,0,0,{"$f":"K54-K102","v":7561131.3916717134},7662695.0642137006,7765622.9743341506,7869933.4469333366,7975645.0530577749,8082776.6132065952,8191347.2006821558,8301376.1449859254,8412883.0352597721,8525887.7237734981,8640410.3294593096,8756471.2414937504,8874091.122927621,8993290.9143648483,9114091.8376906328,9236515.3998496458,9360583.3966751732,{"$f":"AB54-AB102","v":9486317.9167694971},9613741.3454364203,9742876.3686667681,9873745.9771772623,10006373.470503621,{"$f":"AG54-AG102","v":10140782.461148921},10276996.878787283,{"$f":"AI54-AI102","v":10415040.974524315},10554939.325214669,10696716.837837629,10840398.753931459,10986010.654087253,11133578.462503258]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D105*D6","v":0},0,0,0,0,0,0,4708692.6225190386,4459758.2928779554,4223984.3679270176,4000675.0968959015,3789171.5112520405,3588849.4801350553,3399117.8685943885,3219416.7931954782,3049215.9698466379,2888013.1489713672,2735332.6334083825,2590723.8746657884,2453760.1433870052,2324037.2701051896,2201172.4525701245,2084803.1261281222,1974585.8938215671,1870195.5130508137,1771323.9358082092,1677679.3996520715,1588985.5667380837,1504980.7083675023,1425416.9326458671,1350059.4529730028,1278685.8952057837,1211085.6414490894,1147059.2085385486,1086417.6593810224,1028982.0454157254,974582.87855075323]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D105*D7","v":0},0,0,0,0,0,0,6147891.7507200297,6049002.2434221115,5951703.3846017765,5855969.5885053053,5761775.680928601,5669096.892597408,5577908.8526538806,5488187.5822481234,5399909.4882326461,5313051.3569582785,5227590.34816992,5143503.9890004853,5060770.1680613663,4979367.1296280716,4899273.4679193022,4820468.1214680457,4742930.367583314,4666639.8169008503,4591576.4080215152,4517720.4022359829,4445052.3783342149,4373553.2274984065,4303204.1482782215,4233986.6416466618,4165882.5061355969,4098873.8330494906,4032943.0017561233,3968072.6750530703,3904245.7946086717,3841445.576476397]
[]
["Key Quantified Impacts"]
["Total Accident Costs Saving","$/year",null,{"$f":"D105","v":0},{"$f":"E105","v":0},{"$f":"F105","v":0},{"$f":"G105","v":0},0,0,0,7561131.3916717134,7662695.0642137006,7765622.9743341506,7869933.4469333366,7975645.0530577749,8082776.6132065952,8191347.2006821558,8301376.1449859254,8412883.0352597721,8525887.7237734981,8640410.3294593096,8756471.2414937504,8874091.122927621,8993290.9143648483,9114091.8376906328,9236515.3998496458,9360583.3966751732,{"$f":"AB105","v":9486317.9167694971},9613741.3454364203,9742876.3686667681,9873745.9771772623,10006373.470503621,{"$f":"AG105","v":10140782.461148921},10276996.878787283,{"$f":"AI105","v":10415040.974524315},10554939.325214669,10696716.837837629,10840398.753931459,10986010.654087253,11133578.462503258]

{"sheet":"Travel Time Savings","index":5,"n_rows":74,"n_cols":40,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[" "]
["Travel Time Savings"]
[]
[null,"Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D4+1","v":2020},{"$f":"E4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Benefits Index","Number",null,0,0,0,0,0,0,0,1,{"$f":"K5+1","v":2},3,{"$f":"M5+1","v":4},{"$f":"N5+1","v":5},{"$f":"O5+1","v":6},7,8,9,10,11,12,{"$f":"V5+1","v":13},14,15,16,17,{"$f":"AA5+1","v":18},{"$f":"AB5+1","v":19},{"$f":"AC5+1","v":20},{"$f":"AD5+1","v":21},{"$f":"AE5+1","v":22},{"$f":"AF5+1","v":23},{"$f":"AG5+1","v":24},{"$f":"AH5+1","v":25},{"$f":"AI5+1","v":26},{"$f":"AJ5+1","v":27},{"$f":"AK5+1","v":28},{"$f":"AL5+1","v":29},{"$f":"AM5+1","v":30}]
["Discount Factor","%",7.0000000000000007E-2,{"$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$4)","v":0.1227730066865325},0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2]
["Discount Factor","%",0.03,{"$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$4)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674]
[]
["Share of Traffic - Auto",{"$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]
[]
["Average Annual Travel Time - West of Industrial","hours/year",null,{"$f":"'Traffic Projection'!W140*(1+'Traffic Projection'!W153)^(Base.Year-2017)","v":79959.759858761172},{"$f":"D14*(1+'Traffic Projection'!$W$153)","v":82022.009485784714},{"$f":"E14*(1+'Traffic Projection'!$W$153)","v":84137.446785353444},{"$f":"F14*(1+'Traffic Projection'!$W$153)","v":86307.443525692535},{"$f":"G14*(1+'Traffic Projection'!$W$153)","v":88533.406854429486},{"$f":"H14*(1+'Traffic Projection'!$W$153)","v":90816.780211067526},{"$f":"I14*(1+'Traffic Projection'!$W$153)","v":93159.0442629928},{"$f":"J14*(1+'Traffic Projection'!$W$153)","v":95561.717865622151},{"$f":"K14*(1+'Traffic Projection'!$W$153)","v":98026.359047314196},{"$f":"L14*(1+'Traffic Projection'!$W$153)","v":100554.56601968232},{"$f":"M14*(1+'Traffic Projection'!$W$153)","v":103147.97821396473},{"$f":"N14*(1+'Traffic Projection'!$W$153)","v":105808.27734412369},{"$f":"O14*(1+'Traffic Projection'!$W$153)","v":108537.18849736317},{"$f":"P14*(1+'Traffic Projection'!$W$153)","v":111336.48125277215},{"$f":"Q14*(1+'Traffic Projection'!$W$153)","v":114207.97082881902},{"$f":"R14*(1+'Traffic Projection'!$W$153)","v":117153.51926044104},{"$f":"S14*(1+'Traffic Projection'!$W$153)","v":120175.0366064923},{"$f":"T14*(1+'Traffic Projection'!$W$153)","v":123274.48218833299},{"$f":"U14*(1+'Traffic Projection'!$W$153)","v":126453.86586036331},{"$f":"V14*(1+'Traffic Projection'!$W$153)","v":129715.24931332582},{"$f":"W14*(1+'Traffic Projection'!$W$153)","v":133060.74741122141},{"$f":"X14*(1+'Traffic Projection'!$W$153)","v":136492.52956270569},{"$f":"Y14*(1+'Traffic Projection'!$W$153)","v":140012.82112785536},{"$f":"Z14*(1+'Traffic Projection'!$W$153)","v":143623.90486121649},{"$f":"AA14*(1+'Traffic Projection'!$W$153)","v":147328.12239207063},{"$f":"AB14*(1+'Traffic Projection'!$W$153)","v":151127.87574287859},{"$f":"AC14*(1+'Traffic Projection'!$W$153)","v":155025.62888688661},{"$f":"AD14*(1+'Traffic Projection'!$W$153)","v":159023.9093459048},{"$f":"AE14*(1+'Traffic Projection'!$W$153)","v":163125.30982929413},{"$f":"AF14*(1+'Traffic Projection'!$W$153)","v":167332.48991522461},{"$f":"AG14*(1+'Traffic Projection'!$W$153)","v":171648.17777529493},{"$f":"AH14*(1+'Traffic Projection'!$W$153)","v":176075.17194363207},{"$f":"AI14*(1+'Traffic Projection'!$W$153)","v":180616.34313161779},{"$f":"AJ14*(1+'Traffic Projection'!$W$153)","v":185274.6360894189},{"$f":"AK14*(1+'Traffic Projection'!$W$153)","v":190053.07151552857},{"$f":"AL14*(1+'Traffic Projection'!$W$153)","v":194954.74801555666},{"$f":"AM14*(1+'Traffic Projection'!$W$153)","v":199982.84411153937}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D14*(1-ShareTruck)","v":69564.99107712222},71359.148252632702,73199.578703257503,75087.475867352507,77024.063963353648,79010.598783628753,81048.368508803731,83138.694543091275,85282.932371163348,87482.472437123608,89738.741046149313,92053.201289387609,94427.353992705961,96862.73868991177,99360.934621072549,101923.5617565837,104552.28184764829,107248.7995038497,110014.86329851608,112852.26690259347,115762.85024776263,118748.50071955395,121811.15438123417,124952.79722925834,128175.46648110144,131481.25189630437,134872.29713159136,138350.80113093718,141919.01955148589,145579.26622624541,149333.91466450659,153185.39959095989,157136.21852450748,161188.93339779443,165346.17221850986,169610.6307735343,173985.07437703924]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D14*(ShareTruck)","v":10394.768781638953},10662.861233152013,{"$f":"F14*(ShareTruck)","v":10937.868082095949},11219.967658340031,11509.342891075834,11806.181427438778,12110.675754189064,12423.02332253088,12743.426676150846,13072.093582558702,13409.237167815416,13755.076054736081,14109.834504657212,14473.74256286038,14847.036207746472,15229.957503857337,15622.754758843999,16025.682684483289,16439.002561847232,16862.982410732358,17297.897163458783,17744.02884315174,18201.666746621198,18671.107631958144,19152.655910969181,19646.623846574217,20153.331755295261,20673.108214967626,21206.290277808239,21753.2236889792,22314.263110788343,22889.772352672171,23480.124607110312,24085.702691624458,24706.899297018714,25344.117242022367,25997.769734500118]
[]
["Average Annual Travel Time - Douglas to Anderson","hours/year",null,{"$f":"'Traffic Projection'!W165*(1+'Traffic Projection'!W178)^(Base.Year-2017)","v":309306.76309454022},{"$f":"D18*(1+'Traffic Projection'!$W$178)","v":316869.21310072148},{"$f":"E18*(1+'Traffic Projection'!$W$178)","v":324616.56255599268},{"$f":"F18*(1+'Traffic Projection'!$W$178)","v":332553.3321918954},{"$f":"G18*(1+'Traffic Projection'!$W$178)","v":340684.15327039052},{"$f":"H18*(1+'Traffic Projection'!$W$178)","v":349013.77028629143},{"$f":"I18*(1+'Traffic Projection'!$W$178)","v":357547.04373577033},{"$f":"J18*(1+'Traffic Projection'!$W$178)","v":366288.95295255393},{"$f":"K18*(1+'Traffic Projection'!$W$178)","v":375244.59901346301},{"$f":"L18*(1+'Traffic Projection'!$W$178)","v":384419.2077149917},{"$f":"M18*(1+'Traffic Projection'!$W$178)","v":393818.13262266287},{"$f":"N18*(1+'Traffic Projection'!$W$178)","v":403446.85819493962},{"$f":"O18*(1+'Traffic Projection'!$W$178)","v":413311.00298351498},{"$f":"P18*(1+'Traffic Projection'!$W$178)","v":423416.32291184802},{"$f":"Q18*(1+'Traffic Projection'!$W$178)","v":433768.71463385905},{"$f":"R18*(1+'Traffic Projection'!$W$178)","v":444374.21897474345},{"$f":"S18*(1+'Traffic Projection'!$W$178)","v":455239.02445591288},{"$f":"T18*(1+'Traffic Projection'!$W$178)","v":466369.47090611962},{"$f":"U18*(1+'Traffic Projection'!$W$178)","v":477772.05316087208},{"$f":"V18*(1+'Traffic Projection'!$W$178)","v":489453.42485229962},{"$f":"W18*(1+'Traffic Projection'!$W$178)","v":501420.40229167859},{"$f":"X18*(1+'Traffic Projection'!$W$178)","v":513679.96844688442},{"$f":"Y18*(1+'Traffic Projection'!$W$178)","v":526239.27701709163},{"$f":"Z18*(1+'Traffic Projection'!$W$178)","v":539105.65660709864},{"$f":"AA18*(1+'Traffic Projection'!$W$178)","v":552286.61500371329},{"$f":"AB18*(1+'Traffic Projection'!$W$178)","v":565789.84355669527},{"$f":"AC18*(1+'Traffic Projection'!$W$178)","v":579623.22166681045},{"$f":"AD18*(1+'Traffic Projection'!$W$178)","v":593794.821383617},{"$f":"AE18*(1+'Traffic Projection'!$W$178)","v":608312.91211566597},{"$f":"AF18*(1+'Traffic Projection'!$W$178)","v":623185.96545586444},{"$f":"AG18*(1+'Traffic Projection'!$W$178)","v":638422.66012481763},{"$f":"AH18*(1+'Traffic Projection'!$W$178)","v":654031.88703503378},{"$f":"AI18*(1+'Traffic Projection'!$W$178)","v":670022.75447894749},{"$f":"AJ18*(1+'Traffic Projection'!$W$178)","v":686404.59344378812},{"$f":"AK18*(1+'Traffic Projection'!$W$178)","v":703186.96305639565},{"$f":"AL18*(1+'Traffic Projection'!$W$178)","v":720379.65616115974},{"$f":"AM18*(1+'Traffic Projection'!$W$178)","v":737992.70503433829}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D18*(1-ShareTruck)","v":269096.88389225001},275676.21539762767,282416.40942371363,289321.39900694898,296395.21334523975,303641.98014907353,311065.92805012019,318671.38906872191,326462.80114171281,334444.71071204275,342621.77538171672,350998.76662959746,359580.57259565801,368372.20093330776,377378.78173145739,386605.57050802681,396057.95127664419,405741.43968832406,415661.6862499587,425824.47962150065,436235.74999376037,446901.57254878944,457828.17100486974,469021.92124817584,{"$f":"AB18*(1-ShareTruck)","v":480489.35505323054},{"$f":"AC18*(1-ShareTruck)","v":492237.16389432485},{"$f":"AD18*(1-ShareTruck)","v":504272.20285012509},{"$f":"AE18*(1-ShareTruck)","v":516601.4946037468},{"$f":"AF18*(1-ShareTruck)","v":529232.23354062939},542171.78994660208,555427.71430859133,{"$f":"AI18*(1-ShareTruck)","v":569007.74172047933},582919.79639668437,597171.99629609566,611772.65785906417,626730.30086020892,642053.6533798743]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D18*(ShareTruck)","v":40209.879202290227},{"$f":"E18*(ShareTruck)","v":41192.997703093795},42200.153132279047,43231.933184946407,44288.939925150771,45371.790137217889,46481.115685650147,47617.563883832016,48781.79787175019,49974.49700294892,51196.357240946178,52448.091565342154,53730.430387856948,55044.121978540243,56389.932902401677,57768.648466716651,59181.073179268678,60628.031217795549,62110.36691091337,63628.945230798956,65184.652297918219,66778.395898094983,68411.106012221921,70083.73535892283,{"$f":"AB18*(ShareTruck)","v":71797.259950482723},73552.679662370385,75351.018816685362,77193.326779870215,79080.678575036582,{"$f":"AG18*(ShareTruck)","v":81014.175509262379},82994.945816226289,{"$f":"AI18*(ShareTruck)","v":85024.145314554393},87102.958082263183,89232.597147692461,91414.305197331443,93649.355300950774,95939.051654463983]
[]
["Average Annual Travel Time - Anderson to I240","hours/year",null,{"$f":"'Traffic Projection'!W190*(1+'Traffic Projection'!W203)^(Base.Year-2017)","v":125228.36303817722},{"$f":"D22*(1+'Traffic Projection'!$W$203)","v":128297.05621334449},{"$f":"E22*(1+'Traffic Projection'!$W$203)","v":131440.94703203958},{"$f":"F22*(1+'Traffic Projection'!$W$203)","v":134661.87819578699},{"$f":"G22*(1+'Traffic Projection'!$W$203)","v":137961.73756110217},{"$f":"H22*(1+'Traffic Projection'!$W$203)","v":141342.45924600438},{"$f":"I22*(1+'Traffic Projection'!$W$203)","v":144806.02476364467},{"$f":"J22*(1+'Traffic Projection'!$W$203)","v":148354.46418371302},{"$f":"K22*(1+'Traffic Projection'!$W$203)","v":151989.8573223055},{"$f":"L22*(1+'Traffic Projection'!$W$203)","v":155714.33496094888},{"$f":"M22*(1+'Traffic Projection'!$W$203)","v":159530.08009549719},{"$f":"N22*(1+'Traffic Projection'!$W$203)","v":163439.32921563217},{"$f":"O22*(1+'Traffic Projection'!$W$203)","v":167444.37361571766},{"$f":"P22*(1+'Traffic Projection'!$W$203)","v":171547.56073777613},{"$f":"Q22*(1+'Traffic Projection'!$W$203)","v":175751.2955473745},{"$f":"R22*(1+'Traffic Projection'!$W$203)","v":180058.04194322583},{"$f":"S22*(1+'Traffic Projection'!$W$203)","v":184470.32420133305},{"$f":"T22*(1+'Traffic Projection'!$W$203)","v":188990.72845452087},{"$f":"U22*(1+'Traffic Projection'!$W$203)","v":193621.90420822351},{"$f":"V22*(1+'Traffic Projection'!$W$203)","v":198366.56589341641},{"$f":"W22*(1+'Traffic Projection'!$W$203)","v":203227.49445760212},{"$f":"X22*(1+'Traffic Projection'!$W$203)","v":208207.53899478307},{"$f":"Y22*(1+'Traffic Projection'!$W$203)","v":213309.61841537632},{"$f":"Z22*(1+'Traffic Projection'!$W$203)","v":218536.72315704927},{"$f":"AA22*(1+'Traffic Projection'!$W$203)","v":223891.91693747911},{"$f":"AB22*(1+'Traffic Projection'!$W$203)","v":229378.338550063},{"$f":"AC22*(1+'Traffic Projection'!$W$203)","v":234999.20370363205},{"$f":"AD22*(1+'Traffic Projection'!$W$203)","v":240757.80690724679},{"$f":"AE22*(1+'Traffic Projection'!$W$203)","v":246657.52340117932},{"$f":"AF22*(1+'Traffic Projection'!$W$203)","v":252701.81113521371},{"$f":"AG22*(1+'Traffic Projection'!$W$203)","v":258894.2127954241},{"$f":"AH22*(1+'Traffic Projection'!$W$203)","v":265238.35788061871},{"$f":"AI22*(1+'Traffic Projection'!$W$203)","v":271737.9648296666},{"$f":"AJ22*(1+'Traffic Projection'!$W$203)","v":278396.84320095397},{"$f":"AK22*(1+'Traffic Projection'!$W$203)","v":285218.89590524771},{"$f":"AL22*(1+'Traffic Projection'!$W$203)","v":292208.12149327481},{"$f":"AM22*(1+'Traffic Projection'!$W$203)","v":299368.61649935815}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D22*(1-ShareTruck)","v":108948.67584321418},111618.43890560971,114353.62391787443,117155.83403033468,120026.71167815888,122967.93954402381,125981.24154437086,129068.38383983032,132231.17587040577,135471.47141602554,138791.16968308255,142192.21641759999,145676.60504567437,149246.37784186524,152903.62712621581,156650.49649060649,160489.18205515976,164421.93375543316,168451.05666115446,172578.91232727226,176807.92017811385,181140.55892546126,185579.36802137739,190126.94914663286,{"$f":"AB22*(1-ShareTruck)","v":194785.96773560683},{"$f":"AC22*(1-ShareTruck)","v":199559.15453855481},{"$f":"AD22*(1-ShareTruck)","v":204449.3072221599},{"$f":"AE22*(1-ShareTruck)","v":209459.29200930471},{"$f":"AF22*(1-ShareTruck)","v":214592.045359026},219850.57568763592,225237.96513201896,{"$f":"AI22*(1-ShareTruck)","v":230757.37135613829},236412.02940180994,242205.25358482994,248140.43943756551,254221.0656991491,260450.69635444158]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D22*(ShareTruck)","v":16279.68719496304},16678.617307734785,{"$f":"F22*(ShareTruck)","v":17087.323114165145},17506.044165452309,17935.025882943282,18374.519701980571,18824.78321927381,19286.080343882692,19758.681451899716,20242.863544923355,20738.910412414636,21247.112798032183,21767.768570043296,22301.182895910897,22847.668421158683,23407.545452619361,23981.142146173297,24568.794699087714,25170.847547069057,25787.653566144134,26419.574279488275,27066.980069321799,27730.250393998922,28409.774010416408,{"$f":"AB22*(ShareTruck)","v":29105.949201872285},29819.18401150819,30549.896481472169,31298.514897942085,32065.478042153314,{"$f":"AG22*(ShareTruck)","v":32851.235447577783},33656.247663405135,{"$f":"AI22*(ShareTruck)","v":34480.986524480431},35325.935427856661,36191.589616124016,37078.456467682205,37987.055794125728,38917.920144916563]
[]
["Average Annual Travel Costs - West of Industrial","$/year",null,{"$f":"SUM(D27:D28)","v":2163074.6220896016},{"$f":"SUM(E27:E28)","v":2218862.6814898271},2276089.5759352529,2334792.4145547752,2395009.2635623002,2456779.1709410073,2520142.1917642513,2585139.4141695248,2651812.9860023051,2720206.1421470866,2790363.2325633019,2862329.7510443274,2936152.3647182081,3011878.9443092421,3089558.5951800453,3169241.6891742214,3250979.8972802935,3334826.2231380716,3420835.0374091826,3509062.1130340626,3599564.6613982581,3692401.3694314966,3787632.4376635882,3885319.6192618222,3985526.2600751896,4088317.3397113811,4193759.5136732119,4301921.1565817902,4412872.4065144574,4526685.2104862528,4643433.3711043894,4763192.5944260117,4886040.5390502494,5012056.8664764026,5141323.2927609393,5273923.6415067594,5409943.8982191272]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D15*timevalue_auto*Avg_Veh_Occ","v":1842915.7436151218},{"$f":"E15*timevalue_auto*Avg_Veh_Occ","v":1890446.5555087454},1939203.2390066977,1989217.4106779024,2040521.5025171647,2093148.7829758928,2147133.3785352283,2202510.2958355737,2259315.4443768589,2317585.6598042785,2377358.7277945871,2438673.4085584562,2501569.4619747661,2566087.6733731423,2632269.879981454,2700158.9980554152,2769799.0507078986,2841235.1964559862,2914513.7585042878,2989682.254783506,3066789.4287637277,3145885.2810624228,3227021.1018676553,3310249.5041975114,3395624.458017339,3483201.3252368951,3573036.8956101178,3665189.4235607875,3759718.6659579636,3856685.9208656931,3956154.0672921087,4058187.6059637093,4162852.7011512518,4270217.2235743692,4380350.7944127629,4493324.8304524701,4609212.5903965235]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D16*Avg_Truck_Occ*TimeValue_truck","v":320158.87847447977},328416.12598108198,336886.33692855522,345575.00387687294,354487.76104513567,363630.38796511438,373008.81322902319,382629.1183339511,392497.54162544606,402620.48234280804,413004.50476871483,423656.34248587128,434582.90274344216,445791.2709360997,457288.71519859135,469082.69111880596,481180.84657239518,493591.0266820853,506321.27890489477,519379.85825055663,532775.23263453052,546516.08836907358,560611.33579593292,575070.11506431084,589901.80205785076,605116.01447448588,620722.61806309409,636731.73302100284,653153.74055649375,669999.28962055943,687279.303812281,705004.98846230283,723187.83789899759,741839.64290203329,760972.49834817636,{"$f":"AM16*Avg_Truck_Occ*TimeValue_truck","v":780598.81105428888},800731.30782260362]
[]
["Average Annual Travel Costs - Douglas to Anderson","$/year",null,{"$f":"SUM(D31:D32)","v":8367378.9275040263},{"$f":"SUM(E31:E32)","v":8571958.6275692396},{"$f":"SUM(F31:F32)","v":8781540.2349272165},8996246.0445884429,9216201.3416367341,9441534.4743355662,9672376.9290218074,9908863.406830607,10151131.902296159,10399323.783874262,10653583.876433581,10914060.545763833,11180905.785150165,11454275.304064229,11734328.61902374,12021229.146673517,12315144.299142333,12616245.581731183,12924708.692990037,13240713.627241401,13564444.779610582,13896091.053623853,14235845.971437443,14583907.786761498,{"$f":"SUM(AB31:AB32)","v":14940479.600545049},15305769.479489461,15679990.577459421,16063361.259862462,16456105.231069479,{"$f":"SUM(AG31:AG32)","v":16858451.664950661},17270635.338602968,{"$f":"SUM(AI31:AI32)","v":17692896.769347213},18125482.355074666,18568644.518025093,19022641.852080137,19487739.27365794,19964208.176297121]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D19*timevalue_auto*Avg_Veh_Occ","v":7128914.648073487},{"$f":"E19*timevalue_auto*Avg_Veh_Occ","v":7303214.2983139511},7481775.5184530215,7664702.5024920925,7852101.9919420909,8044083.3381092558,8240758.5659037828,8442242.4392085802,8648652.5278462544,8860109.2761834357,9076736.0734124389,9298659.3255512957,9526008.5292041712,9758916.3471251894,9997518.6856297683,10241954.773898644,10492367.245220857,10748902.22022308,11011709.392133905,11280942.114132794,11556757.4888347,11839316.459962528,12128783.906261008,12425328.737706674,{"$f":"AB19*timevalue_auto*Avg_Veh_Occ","v":12729123.994070182},13040346.945888452,13359179.197905513,13685806.795042459,14020420.330958353,{"$f":"AG19*timevalue_auto*Avg_Veh_Occ","v":14363215.059265379},14714391.007463198,{"$f":"AI19*timevalue_auto*Avg_Veh_Occ","v":15074153.093658939},15442711.246140961,15820280.525876164,16207081.252002327,16603339.130388655,17009285.385339629]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D20*Avg_Truck_Occ*TimeValue_truck","v":1238464.2794305391},{"$f":"E20*Avg_Truck_Occ*TimeValue_truck","v":1268744.3292552889},1299764.7164741948,1331543.5420963494,1364099.3496946439,1397451.1362263111,1431618.3631180245,1466620.9676220261,1502479.3744499059,1539214.5076908267,1576847.8030211423,1615401.2202125385,1654897.2559459941,1695358.9569390395,1736809.9333939718,1779274.3727748729,1822777.0539214753,1867343.3615081029,1912999.3008561318,1959771.5131086078,2007687.2907758811,2056774.5936613255,2107062.0651764353,2158579.0490548234,{"$f":"AB20*Avg_Truck_Occ*TimeValue_truck","v":2211355.606474868},2265422.5336010079,2320811.3795539094,2377554.4648200027,2435684.9001111267,{"$f":"AG20*Avg_Truck_Occ*TimeValue_truck","v":2495236.6056852811},2556244.3311397699,{"$f":"AI20*Avg_Truck_Occ*TimeValue_truck","v":2618743.6756882751},2682771.1089337063,2748363.9921489279,2815560.6000778084,2884400.1432692837,2954922.7909574909]
[]
["Average Annual Travel Costs - Anderson to I240","$/year",null,{"$f":"SUM(D35:D36)","v":3387682.6860432914},{"$f":"SUM(E35:E36)","v":3470697.0965656433},{"$f":"SUM(F35:F36)","v":3555745.7567486153},3642878.5154275573,3732146.4429724379,3823601.8612212799,3917298.374147106,4013290.8992763716,4111635.6998773012,4212390.4179369872,4315614.1079465933,4421367.2715144502,4529711.8928273385,4640711.4749807492,4754431.0771993957,4870937.3529698234,4990298.5891074296,5112584.7457808359,5237867.4975170298,5366220.2752113361,5497718.309166831,5632438.6731884312,5770460.3297574967,5911864.1763134226,{"$f":"SUM(AB35:AB36)","v":6056733.0926693622},6205151.9895898458,6357207.8585588029,6512989.8227671161,6672589.1893496374,{"$f":"SUM(AG35:AG36)","v":6836099.5029022451},7003616.6003103238,{"$f":"SUM(AI35:AI36)","v":7175238.6669208119},7351066.2940907348,7531202.5381459342,7715752.9807845969,7904825.7909609294,8098531.7882852964]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D23*Avg_Veh_Occ*timevalue_auto","v":2886268.3204384297},{"$f":"E23*Avg_Veh_Occ*timevalue_auto","v":2956995.6834874121},3029456.2048323289,3103692.3551316261,3179747.6457777848,3257666.6544002783,3337495.0509934728,3419279.6246847846,3503068.3111587898,3588910.220753348,3676855.6672442229,3766956.1973350588,3859264.6208700049,3953835.0417866935,4050722.8898277087,4149984.9530291469,4251679.4110052921,4355865.8690489344,4462605.3930673031,4571960.5453740964,4683995.4213585919,4798775.68705332,4916368.6176223299,5036843.1367925974,{"$f":"AB23*Avg_Veh_Occ*timevalue_auto","v":5160269.8572516963},5286721.1220353935,5416271.04692946,5548995.5639105001,5684972.4656513156,{"$f":"AG23*Avg_Veh_Occ*timevalue_auto","v":5824281.4511168497},5967004.1722774459,{"$f":"AI23*Avg_Veh_Occ*timevalue_auto","v":6113224.2819668148},6263027.4829127491,6416501.5779693145,6573736.5215799846,6734824.4725018572,6899859.8478218662]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D24*Avg_Truck_Occ*TimeValue_truck","v":501414.36560486164},{"$f":"E24*Avg_Truck_Occ*TimeValue_truck","v":513701.41307823139},526289.55191628647,539186.16029593116,552398.79719465307,565935.2068210016,579803.32315363339,594011.2745915869,608567.38871851133,623480.19718363939,638758.44070237083,654411.07417939126,670447.27195733355,686876.43319405569,703708.1873716875,720952.39994067629,738619.17810213752,756718.87673190155,775262.10444972699,794259.72983723937,813722.88780823885,833662.98613511142,854091.71213516686,875021.03952082538,{"$f":"AB24*Avg_Truck_Occ*TimeValue_truck","v":896463.23541766638},918430.86755445227,940936.81162934285,963994.25885661622,987616.72369832208,{"$f":"AG24*Avg_Truck_Occ*TimeValue_truck","v":1011818.0517853957},1036612.4280328782,{"$f":"AI24*Avg_Truck_Occ*TimeValue_truck","v":1062014.3849539973},1088038.8111779853,1114700.9601766197,1142016.4592046118,1170001.3184590724,1198671.9404634302]
[]
["Total Travel Time","$/year",null,{"$f":"SUM(D30,D34,D26)","v":13918136.23563692},{"$f":"SUM(E30,E34,E26)","v":14261518.40562471},14613375.567611083,14973916.974570775,15343357.048171472,15721915.506497853,16109817.494933166,16507293.720276505,16914580.588175766,17331920.343958337,17759561.216943476,18197757.568322614,18646770.042695709,19106865.72335422,19578318.291403182,20061408.188817561,20556422.785530057,21063656.55065009,21583411.227916248,22115996.015486799,22661727.75017567,23220931.09624378,23793938.738858528,24381091.582336746,24982738.953289598,25599238.808790691,26230957.949691437,26878272.239211366,27541566.826933574,28221236.37833916,28917685.310017683,29631328.030694038,30362589.188215651,31111903.922647428,31879718.12562567,32666488.706125632,33472683.862801544]
[]
["Build (Alternative Case)","Unit",null,{"$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]
[]
["Average Annual Travel Time - West of Industrial","hours/year",null,{"$f":"'Traffic Projection'!W140*(1+'Traffic Projection'!W153)^(Base.Year-2017)","v":79959.759858761172},{"$f":"D42*(1+'Traffic Projection'!$W$153)","v":82022.009485784714},{"$f":"E42*(1+'Traffic Projection'!$W$153)","v":84137.446785353444},{"$f":"F42*(1+'Traffic Projection'!$W$153)","v":86307.443525692535},{"$f":"G42*(1+'Traffic Projection'!$W$153)","v":88533.406854429486},{"$f":"H42*(1+'Traffic Projection'!$W$153)","v":90816.780211067526},{"$f":"I42*(1+'Traffic Projection'!$W$153)","v":93159.0442629928},{"$f":"'Traffic Projection'!X140*(1+'Traffic Projection'!$X$153)^(2026-2017)","v":81941.891370827361},{"$f":"K42*(1+'Traffic Projection'!$X$153)","v":83309.267086727559},{"$f":"L42*(1+'Traffic Projection'!$X$153)","v":84699.460391008441},{"$f":"M42*(1+'Traffic Projection'!$X$153)","v":86112.852043934676},{"$f":"N42*(1+'Traffic Projection'!$X$153)","v":87549.829159570349},{"$f":"O42*(1+'Traffic Projection'!$X$153)","v":89010.785311805666},{"$f":"P42*(1+'Traffic Projection'!$X$153)","v":90496.120642152964},{"$f":"Q42*(1+'Traffic Projection'!$X$153)","v":92006.241969341529},{"$f":"R42*(1+'Traffic Projection'!$X$153)","v":93541.562900741279},{"$f":"S42*(1+'Traffic Projection'!$X$153)","v":95102.503945645716},{"$f":"T42*(1+'Traffic Projection'!$X$153)","v":96689.492630445297},{"$f":"U42*(1+'Traffic Projection'!$X$153)","v":98302.963615722692},{"$f":"V42*(1+'Traffic Projection'!$X$153)","v":99943.358815302083},{"$f":"W42*(1+'Traffic Projection'!$X$153)","v":101611.12751728494},{"$f":"X42*(1+'Traffic Projection'!$X$153)","v":103306.72650710566},{"$f":"Y42*(1+'Traffic Projection'!$X$153)","v":105030.62019264061},{"$f":"Z42*(1+'Traffic Projection'!$X$153)","v":106783.28073140484},{"$f":"AA42*(1+'Traffic Projection'!$X$153)","v":108565.1881598714},{"$f":"AB42*(1+'Traffic Projection'!$X$153)","v":110376.8305249486},{"$f":"AC42*(1+'Traffic Projection'!$X$153)","v":112218.70401765125},{"$f":"AD42*(1+'Traffic Projection'!$X$153)","v":114091.31310900251},{"$f":"AE42*(1+'Traffic Projection'!$X$153)","v":115995.17068820354},{"$f":"AF42*(1+'Traffic Projection'!$X$153)","v":117930.79820310876},{"$f":"AG42*(1+'Traffic Projection'!$X$153)","v":119898.72580304537},{"$f":"AH42*(1+'Traffic Projection'!$X$153)","v":121899.49248401594},{"$f":"AI42*(1+'Traffic Projection'!$X$153)","v":123933.64623632417},{"$f":"AJ42*(1+'Traffic Projection'!$X$153)","v":126001.74419466406},{"$f":"AK42*(1+'Traffic Projection'!$X$153)","v":128104.35279071353},{"$f":"AL42*(1+'Traffic Projection'!$X$153)","v":130242.04790827456},{"$f":"AM42*(1+'Traffic Projection'!$X$153)","v":132415.4150410021}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D42*(1-ShareTruck)","v":69564.99107712222},71359.148252632702,73199.578703257503,75087.475867352507,77024.063963353648,79010.598783628753,81048.368508803731,71289.445492619809,{"$f":"L42*(1-ShareTruck)","v":72479.062365452977},73688.530540177337,74918.181278223172,76168.351368826203,77439.383221270924,78731.624958673085,80045.430513327126,81381.159723644916,82739.178432711778,84119.858588487405,85523.578345678747,86950.722169312809,88401.680940037899,89876.852061181926,91376.639567597333,92901.454236322214,94451.713699088112,96027.842556705276,97630.272495356592,99259.442404832182,100915.79849873707,102599.79443670461,104311.89144864946,106052.55846109387,107822.27222560204,109621.51744935774,111450.78692792077,113310.58168019887,115201.41108567182]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D42*(ShareTruck)","v":10394.768781638953},10662.861233152013,{"$f":"F42*(ShareTruck)","v":10937.868082095949},11219.967658340031,11509.342891075834,11806.181427438778,12110.675754189064,10652.445878207558,10830.204721274584,11010.929850831099,11194.670765711508,11381.477790744146,11571.402090534737,11764.495683479885,11960.811456014399,12160.403177096367,12363.325512933943,12569.634041957888,12779.385270043951,12992.636645989271,13209.446577247043,13429.874445923737,13653.980625043279,13881.826495082631,14113.474460783282,14348.987968243318,14588.431522294662,14831.870704170327,15079.37218946646,15331.003766404139,15586.834354395898,15846.934022922072,16111.374010722144,16380.226745306329,16653.565862792759,16931.466228075693,17214.003955330274]
[]
["Average Annual Travel Time - Douglas to Anderson","hours/year",null,{"$f":"('Traffic Projection'!H104)*(1+CAGR_NoBuild_TT_Douglas_Anderson)^(Base.Year-2017)","v":309306.76309454022},{"$f":"D46*(1+CAGR_NoBuild_TT_Douglas_Anderson)","v":316869.21310072148},{"$f":"E46*(1+CAGR_NoBuild_TT_Douglas_Anderson)","v":324616.56255599268},332553.3321918954,340684.15327039052,349013.77028629143,357547.04373577033,{"$f":"'Traffic Projection'!L104*(1+CAGR_Build_TT_Douglas_Anderson)^(2026-2017)","v":312415.66787632811},{"$f":"K46*(1+CAGR_Build_TT_Douglas_Anderson)","v":317064.7199799933},321782.95454691176,{"$f":"M46*(1+CAGR_Build_TT_Douglas_Anderson)","v":326571.40108011226},{"$f":"N46*(1+CAGR_Build_TT_Douglas_Anderson)","v":331431.10440264019},{"$f":"O46*(1+CAGR_Build_TT_Douglas_Anderson)","v":336363.12488553458},{"$f":"P46*(1+CAGR_Build_TT_Douglas_Anderson)","v":341368.5386791972},{"$f":"Q46*(1+CAGR_Build_TT_Douglas_Anderson)","v":346448.43794820528},{"$f":"R46*(1+CAGR_Build_TT_Douglas_Anderson)","v":351603.93110961805},{"$f":"S46*(1+CAGR_Build_TT_Douglas_Anderson)","v":356836.14307482971},{"$f":"T46*(1+CAGR_Build_TT_Douglas_Anderson)","v":362146.21549502126},{"$f":"U46*(1+CAGR_Build_TT_Douglas_Anderson)","v":367535.30701026495},{"$f":"V46*(1+CAGR_Build_TT_Douglas_Anderson)","v":373004.59350233583},{"$f":"W46*(1+CAGR_Build_TT_Douglas_Anderson)","v":378555.26835128508},{"$f":"X46*(1+CAGR_Build_TT_Douglas_Anderson)","v":384188.54269583157},{"$f":"Y46*(1+CAGR_Build_TT_Douglas_Anderson)","v":389905.64569762838},{"$f":"Z46*(1+CAGR_Build_TT_Douglas_Anderson)","v":395707.82480946172},{"$f":"AA46*(1+CAGR_Build_TT_Douglas_Anderson)","v":401596.34604744089},{"$f":"AB46*(1+CAGR_Build_TT_Douglas_Anderson)","v":407572.49426723883},{"$f":"AC46*(1+CAGR_Build_TT_Douglas_Anderson)","v":413637.57344444341},{"$f":"AD46*(1+CAGR_Build_TT_Douglas_Anderson)","v":419792.90695908037},{"$f":"AE46*(1+CAGR_Build_TT_Douglas_Anderson)","v":426039.83788437059},{"$f":"AF46*(1+CAGR_Build_TT_Douglas_Anderson)","v":432379.72927978414},{"$f":"AG46*(1+CAGR_Build_TT_Douglas_Anderson)","v":438813.96448845521},{"$f":"AH46*(1+CAGR_Build_TT_Douglas_Anderson)","v":445343.94743902312},{"$f":"AI46*(1+CAGR_Build_TT_Douglas_Anderson)","v":451971.10295196477},{"$f":"AJ46*(1+CAGR_Build_TT_Douglas_Anderson)","v":458696.87705048564},{"$f":"AK46*(1+CAGR_Build_TT_Douglas_Anderson)","v":465522.7372760374},{"$f":"AL46*(1+CAGR_Build_TT_Douglas_Anderson)","v":472450.1730085304},{"$f":"AM46*(1+CAGR_Build_TT_Douglas_Anderson)","v":479480.69579131145}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D46*(1-ShareTruck)","v":269096.88389225001},275676.21539762767,282416.40942371363,289321.39900694898,296395.21334523975,303641.98014907353,311065.92805012019,271801.63105240546,275846.30638259416,{"$f":"M46*(1-ShareTruck)","v":279951.17045581323},284117.11893969768,288345.06083029695,292635.91865041509,296990.62865090155,301410.14101493859,305895.42006536771,310447.44447510183,315067.2074806685,319755.7170989305,324513.9963470322,329343.08346561802,334244.03214537347,339217.91175693669,344265.80758423172,{"$f":"AB46*(1-ShareTruck)","v":349388.82106127357},{"$f":"AC46*(1-ShareTruck)","v":354588.07001249777},{"$f":"AD46*(1-ShareTruck)","v":359864.68889666576},{"$f":"AE46*(1-ShareTruck)","v":365219.82905439992},{"$f":"AF46*(1-ShareTruck)","v":370654.65895940241},376170.36447341222,381768.14910495601,{"$f":"AI46*(1-ShareTruck)","v":387449.23427195009},393214.85956820933,399066.28303392249,405004.78143015254,411031.65051742143,417148.20533844095]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D46*(ShareTruck)","v":40209.879202290227},{"$f":"E46*(ShareTruck)","v":41192.997703093795},42200.153132279047,43231.933184946407,44288.939925150771,45371.790137217889,46481.115685650147,40614.036823922659,41218.413597399129,{"$f":"M46*(ShareTruck)","v":41831.784091098532},42454.282140414594,43086.043572343224,43727.206235119498,44377.910028295635,45038.296933266691,45708.51104425035,46388.698599727861,47079.008014352767,47779.589911334442,48490.597155303658,49212.184885667062,49944.510550458108,50687.733940691694,51442.017225230025,{"$f":"AB46*(ShareTruck)","v":52207.524986167315},52984.424254741047,53772.884547777641,54573.077904680453,55385.178924968175,{"$f":"AG46*(ShareTruck)","v":56209.364806371937},57045.815383499183,{"$f":"AI46*(ShareTruck)","v":57894.713167073009},58756.24338375542,59630.594016563133,60517.955845884862,61418.522491108954,62332.490452870486]
[]
["Average Annual Travel Time - Anderson to I240","hours/year",null,{"$f":"('Traffic Projection'!H117)*(1+CAGR_NoBuild_TT_Anderson_I240)^(Base.Year-2017)","v":125228.36303817722},{"$f":"D50*(1+CAGR_NoBuild_TT_Anderson_I240)","v":128297.05621334449},131440.94703203958,134661.87819578699,137961.73756110217,141342.45924600438,144806.02476364467,{"$f":"'Traffic Projection'!L117*(1+CAGR_Build_TT_Anderson_I240)^(2026-2017)","v":126793.8198292434},{"$f":"K50*(1+CAGR_Build_TT_Anderson_I240)","v":128711.48252684195},130658.14845367293,{"$f":"M50*(1+CAGR_Build_TT_Anderson_I240)","v":132634.25626211608},{"$f":"N50*(1+CAGR_Build_TT_Anderson_I240)","v":134640.25123884383},{"$f":"O50*(1+CAGR_Build_TT_Anderson_I240)","v":136676.58540516003},138743.71761885623,140842.11367760849,142972.24642393808,145134.59585175948,147329.64921453997,149557.90113509487,151819.85371704365,154116.0166579514,156446.90736418177,158813.05106748673,161214.98094335984,{"$f":"AA50*(1+CAGR_Build_TT_Anderson_I240)","v":163653.23823117948},166128.37235616907,168640.941053202,171191.51049247885,173780.65540710554,{"$f":"AF50*(1+CAGR_Build_TT_Anderson_I240)","v":176408.95922260094},{"$f":"AG50*(1+CAGR_Build_TT_Anderson_I240)","v":179077.01418836313},{"$f":"AH50*(1+CAGR_Build_TT_Anderson_I240)","v":181785.42151112406},{"$f":"AI50*(1+CAGR_Build_TT_Anderson_I240)","v":184534.79149042262},{"$f":"AJ50*(1+CAGR_Build_TT_Anderson_I240)","v":187325.74365612664},{"$f":"AK50*(1+CAGR_Build_TT_Anderson_I240)","v":190158.9069080347},{"$f":"AL50*(1+CAGR_Build_TT_Anderson_I240)","v":193034.91965758946},{"$f":"AM50*(1+CAGR_Build_TT_Anderson_I240)","v":195954.42997173427}]
["Average Annual Travel Time - Auto","hours/year",null,{"$f":"D50*(1-ShareTruck)","v":108948.67584321418},111618.43890560971,114353.62391787443,117155.83403033468,120026.71167815888,122967.93954402381,125981.24154437086,110310.62325144175,111978.9897983525,{"$f":"M50*(1-ShareTruck)","v":113672.58915469545},115391.80294804099,117137.01857779414,118908.62930248922,120707.03432840492,122532.63889951938,124385.85438882613,126267.09839103076,128176.79481664977,130115.37398753254,132083.27273382797,134080.93449241773,136108.80940683815,138167.35442871344,140257.03342072305,{"$f":"AB50*(1-ShareTruck)","v":142378.31726112615},{"$f":"AC50*(1-ShareTruck)","v":144531.68394986709},{"$f":"AD50*(1-ShareTruck)","v":146717.61871628574},{"$f":"AE50*(1-ShareTruck)","v":148936.6141284566},{"$f":"AF50*(1-ShareTruck)","v":151189.17020418184},153475.79452366283,155797.00234387591,{"$f":"AI50*(1-ShareTruck)","v":158153.31671467793},160545.26859666768,162973.39698083018,165438.24900999019,167940.38010210282,170480.3540754088]
["Average Annual Travel Time - Truck","hours/year",null,{"$f":"D50*(ShareTruck)","v":16279.68719496304},{"$f":"E50*(ShareTruck)","v":16678.617307734785},17087.323114165145,17506.044165452309,17935.025882943282,18374.519701980571,18824.78321927381,16483.196577801642,16732.492728489455,{"$f":"M50*(ShareTruck)","v":16985.559298977481},17242.45331407509,17503.2326610497,17767.956102670803,18036.68329045131,18309.474778089105,18586.392035111952,18867.497460728733,19152.854397890198,19442.527147562334,19736.580983215674,20035.082165533684,20338.097957343631,20645.696638773275,20957.947522636779,{"$f":"AB50*(ShareTruck)","v":21274.920970053332},21596.688406301979,21923.322336916259,22254.89636402225,22591.485202923723,{"$f":"AG50*(ShareTruck)","v":22933.164698938122},23280.011844487206,{"$f":"AI50*(ShareTruck)","v":23632.104796446129},23989.52289375494,24352.346675296463,24720.657898044512,25094.53955548663,25474.075896325456]
[]
["Average Annual Travel Costs - West of Industrial","$/year",null,{"$f":"SUM(D55:D56)","v":2163074.6220896016},{"$f":"SUM(E55:E56)","v":2218862.6814898271},2276089.5759352525,2334792.4145547752,2395009.2635623002,2456779.1709410073,2520142.1917642513,2216695.3230392765,{"$f":"SUM(L55:L56)","v":2253685.6256008376},2291293.1904759756,2329528.3180066026,2368401.480417863,2407923.3246863792,2448104.6754563479,2488956.5380043052,2530490.1012533689,2572716.7408377654,2615648.022218511,2659295.7038510749,2703671.7404059046,2748788.2860426926,2794657.6977392826,2841292.5386761213,2888705.5816771928,2936909.8127083671,2985918.4344341299,3035744.8698336622,3086402.7658772599,3137905.9972641096,3190268.6702224258,3243505.1263730153,3297629.9466572981,3352657.9553308911,3408604.2240238199,3465484.0758684934,3523313.0896965596,3582107.1043057903]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D43*Avg_Veh_Occ*timevalue_auto","v":1842915.7436151218},1890446.5555087454,1939203.2390066974,1989217.4106779024,2040521.5025171647,2093148.7829758928,2147133.3785352283,1888599.9899904837,1920115.3201855803,1952156.5510703777,1984732.4584226881,2017851.9644629434,2051524.1402979093,2085758.2084051673,2120563.5451590619,2155949.6833988009,2191926.3150394,2228503.2937262082,2265690.637533721,2303498.5317094349,2341937.3314634836,2381017.5648048315,2420749.9354247884,2461145.325628648,2502214.7993162419,2543969.6050122357,2586421.1789469863,2629581.1481888141,2673461.3338285424,2718073.7542171786,2763430.6282576215,2809544.3787512984,2856427.6358006489,2904093.240268385,2952554.2472944763,3001823.9298718283,3051915.7824816178]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D44*Avg_Truck_Occ*TimeValue_truck","v":320158.87847447977},328416.12598108198,336886.33692855522,345575.00387687294,354487.76104513567,363630.38796511438,373008.81322902319,328095.33304879279,333570.30541525717,339136.63940559782,344795.85958391445,350549.51595491968,356399.1843884699,362346.46705118049,368392.99284524348,374540.41785456811,380790.42579836544,387144.72849230299,393605.06631735369,400173.20869646955,406850.95457920892,413640.1329344511,420542.603251333,427560.25604854501,434695.01339212508,441948.82942189422,449323.69088667561,456821.61768844607,464444.66343556694,472194.91600524751,480074.49811539368,488085.56790599984,496230.31953024206,504510.98375543492,512929.82857401698,521489.15982473135,530191.3218241724]
[]
["Average Annual Travel Costs - Douglas to Anderson","$/year",null,{"$f":"SUM(D59:D60)","v":8367378.9275040263},{"$f":"SUM(E59:E60)","v":8571958.6275692414},{"$f":"SUM(F59:F60)","v":8781540.2349272165},8996246.044588441,9216201.3416367341,9441534.4743355662,9672376.9290218074,8451481.1440171432,8577247.4874875769,8704885.3577212393,8834422.6048752405,8965887.493544396,9099308.7089284752,9234715.3630911894,9372137.0013123676,9511603.6085346323,9653145.615906015,9796793.9074199349,9942579.8266539667,10090535.183608929,10240692.261649696,10393083.824549343,10547743.123638069,10704703.905058552,{"$f":"SUM(AB59:AB60)","v":10864000.417129211},11025667.417817114,11189740.18232202,11356254.51077332,11525246.736041509,{"$f":"SUM(AG59:AG60)","v":11696753.731665891},11870812.919900268,{"$f":"SUM(AI59:AI60)","v":12047462.27987835},12226740.355900669,12408686.265844818,12593339.709700853,12780740.978233684,12970930.961774388]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D47*Avg_Veh_Occ*timevalue_auto","v":7128914.648073487},{"$f":"E47*Avg_Veh_Occ*timevalue_auto","v":7303214.2983139521},7481775.5184530215,7664702.5024920916,7852101.9919420909,8044083.3381092558,8240758.5659037828,7200568.8098403253,7307720.3486876842,7416466.4077154035,7526830.7149504703,7638837.3515162254,7752510.7568867952,7867875.7342196833,7984957.4557677526,8103781.468371721,8224373.6990343966,8346760.4605778689,8470968.4573848657,8597024.7912255768,8724956.9671711512,8854792.8995952327,8986560.9182647653,9120289.7745214663,{"$f":"AB47*Avg_Veh_Occ*timevalue_auto","v":9256008.6475552581},9393747.1507710889,9533535.3382504676,9675403.711309161,9819383.2251524888,{"$f":"AG47*Avg_Veh_Occ*timevalue_auto","v":9965505.2956296355},10113801.806088494,{"$f":"AI47*Avg_Veh_Occ*timevalue_auto","v":10264305.114332501},10417048.059681002,10572063.970134674,10729386.669647599,10889050.485507527,11051090.255825978]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D48*Avg_Truck_Occ*TimeValue_truck","v":1238464.2794305391},{"$f":"E48*Avg_Truck_Occ*TimeValue_truck","v":1268744.3292552889},1299764.7164741948,1331543.5420963494,1364099.3496946439,1397451.1362263111,1431618.3631180245,1250912.3341768179,1269527.1387998932,1288418.9500058349,1307591.8899247695,1327050.1420281713,1346797.9520416805,1366839.6288715056,1387179.5455446141,1407822.1401629108,1428771.9168716182,1450033.4468420653,1471611.3692691009,1493510.3923833526,1515735.2944785457,1538290.9249541098,1561182.2053733042,1584414.1305370848,{"$f":"AB48*Avg_Truck_Occ*TimeValue_truck","v":1607991.7695739532},1631920.2670460243,1656204.8440715515,1680850.799464158,1705863.5108890198,{"$f":"AG48*Avg_Truck_Occ*TimeValue_truck","v":1731248.4360362557},1757011.1138117749,{"$f":"AI48*Avg_Truck_Occ*TimeValue_truck","v":1783157.1655458487},1809692.296219667,1836622.2957101446,1863953.0400532538,1891690.4927261558,1919840.705948411]
[]
["Average Annual Travel Costs - Anderson to I240","$/year",null,{"$f":"SUM(D63:D64)","v":3387682.6860432914},{"$f":"SUM(E63:E64)","v":3470697.0965656433},{"$f":"SUM(F63:F64)","v":3555745.7567486153},3642878.5154275573,3732146.4429724379,3823601.8612212799,3917298.374147106,3430031.4857734852,3481908.1737754294,3534569.458294698,3588027.2057730146,3642293.4621232529,3697380.4554438051,3753300.5987740029,3810066.4928912115,3867690.9291502293,3926186.8923656316,3985567.5637377035,4045846.323822632,4107036.7555476129,4169152.647271568,4232207.9958921392,4296217.0099996934,4361194.1130790077,{"$f":"SUM(AB63:AB64)","v":4427153.9467593962},4494111.3741139797,4562081.4830088625,4631079.5895029567,4701121.2412992353,{"$f":"SUM(AG63:AG64)","v":4772222.2212481694},4844398.550904166,{"$f":"SUM(AI63:AI64)","v":4917666.4941357886},4992042.5607905723,5067543.510415283,5144186.3560324311,5221988.3679738957,5300967.077772554]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"D51*Avg_Veh_Occ*timevalue_auto","v":2886268.3204384297},{"$f":"E51*Avg_Veh_Occ*timevalue_auto","v":2956995.6834874121},3029456.2048323289,3103692.3551316261,3179747.6457777848,3257666.6544002783,3337495.0509934728,2922349.0311771948,2966547.3977379543,3011414.2318861918,3056959.6436995016,3103193.896162922,3150127.4074815442,3197770.7534281025,3246134.6697260672,3295230.0544687812,3345067.9705751864,3395659.6482826853,3447016.487677712,3499150.0612645699,3552072.1165731302,3605794.5788059556,3660329.5535254763,3715689.3293817947,{"$f":"AB51*Avg_Veh_Occ*timevalue_auto","v":3771886.3808817538},3828933.3711998784,3886843.1550318417,3945628.7814910719,4005303.4970491845,{"$f":"AG51*Avg_Veh_Occ*timevalue_auto","v":4065880.7485208753},4127374.18609396,{"$f":"AI51*Avg_Veh_Occ*timevalue_auto","v":4189797.6664052475},4253165.25566292,4317491.2328161523,4382790.0927726598,4449076.5496649072,4516365.5401657298]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"D52*Avg_Truck_Occ*TimeValue_truck","v":501414.36560486164},{"$f":"E52*Avg_Truck_Occ*TimeValue_truck","v":513701.41307823139},526289.55191628647,539186.16029593116,552398.79719465307,565935.2068210016,579803.32315363339,507682.4545962906,515360.77603747521,523155.22640850645,531067.56207351282,539099.56596033077,547253.04796226078,555529.84534590039,563931.82316514442,572460.8746814481,581118.92179044499,589907.91545501817,598829.83614491986,607886.6942830428,617080.53069843748,626413.41708618379,635887.45647421689,645504.78369721281,{"$f":"AB52*Avg_Truck_Occ*TimeValue_truck","v":655267.5658776426},665178.002914101,675238.32797702076,685450.80801188527,695817.74425005063,{"$f":"AG52*Avg_Truck_Occ*TimeValue_truck","v":706341.4727272942},717024.364810206,{"$f":"AI52*Avg_Truck_Occ*TimeValue_truck","v":727868.82773054077},738877.30512765213,750052.27759913111,761396.26325977093,772911.81830898824,784601.53760682407]
[]
["Total Travel Time","$/year",null,{"$f":"SUM(D58,D62,D54)","v":13918136.23563692},{"$f":"SUM(E58,E62,E54)","v":14261518.405624712},14613375.567611083,14973916.974570774,15343357.048171472,15721915.506497853,16109817.494933166,14098207.952829905,14312841.286863843,14530748.006491913,14751978.128654858,14976582.436085511,15204612.489058658,15436120.637321539,15671160.032207884,15909784.63893823,16152049.249109412,16398009.493376149,16647721.854327675,16901243.679562446,17158633.194963958,17419949.518180765,17685252.672313884,17954603.59981475,18228064.176596973,18505697.226365224,18787566.535164546,19073736.866153538,19364273.974604852,19659244.623136483,19958716.59717745,20262758.720671438,20571440.872022133,20884834.000283919,21203010.141601779,21526042.435904142,21854005.143852733]
[]
["No Build Less Build","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D68+1","v":2020},{"$f":"E68+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Undiscounted Impacts","$/year",null,{"$f":"D38-D66","v":0},0,0,0,0,0,0,{"$f":"K38-K66","v":2409085.7674465999},2601739.3013119232,2801172.3374664243,3007583.0882886183,3221175.1322371028,3442157.5536370501,3670745.0860326812,3907158.259195298,4151623.5498793311,4404373.5364206452,4665647.0572739411,4935689.3735885732,5214752.3359243535,5503094.5552117117,5800981.5780630149,6108686.0665446445,6426487.9825219959,6754674.7766926251,7093541.5824254677,7443391.414526891,7804535.3730578274,8177292.8523287214,8561991.7552026771,8958968.712840233,9368569.3100226,9791148.3161935173,10227069.922363508,10676707.984023891,11140446.27022149,11618678.718948811]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D69*D6","v":0},0,0,0,0,0,0,1500257.5398552122,1514235.9610682211,1523652.1531412983,1528902.7339678674,1530357.1012286795,1528359.1194056829,1523228.7079651139,1515263.3362991745,1504739.430707247,1491913.6984054267,1477024.3732771673,1460292.3878168112,1441922.4754708242,1422104.2073482408,1401012.9670510904,1378810.8671669499,1355647.6107684751,1331661.3010783419,1306979.2022816981,1281718.4543015694,1255986.7441952396,1229882.9366806352,1203497.666161106,1176913.8924839876,1150207.4225426479,1123447.3997129516,1096696.7630028566,1070012.6776878203,1043446.9391044753,1017046.3511803896]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D69*D7","v":0},0,0,0,0,0,0,1958807.1876089193,2053837.0297331193,2146865.3496123762,2237924.2745418609,2327045.4511789149,2414260.0525752921,2499598.7851073276,2583091.8953052913,2664769.1765836217,2744659.9758733241,2822793.2001579953,2899197.3229149161,2973900.3904625042,3046930.0282155583,3118313.4468495878,3188077.4483755887,3256248.4321264913,3322852.4006566447,3387914.9655555696,3451461.3531771512,3513516.410285647,3574104.6096195662,3633250.0553746987,3690976.4886074429,3747307.2925595981,3802265.4979057359,3855873.7879242841,3908154.5035934593,3959129.6486130892,4008820.894353427]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving","$/year",null,{"$f":"D69","v":0},0,0,0,{"$f":"H69","v":0},0,0,2409085.7674465999,2601739.3013119232,2801172.3374664243,3007583.0882886183,3221175.1322371028,3442157.5536370501,3670745.0860326812,3907158.259195298,4151623.5498793311,4404373.5364206452,4665647.0572739411,4935689.3735885732,5214752.3359243535,5503094.5552117117,5800981.5780630149,6108686.0665446445,6426487.9825219959,{"$f":"AB69","v":6754674.7766926251},7093541.5824254677,7443391.414526891,7804535.3730578274,8177292.8523287214,{"$f":"AG69","v":8561991.7552026771},8958968.712840233,{"$f":"AI69","v":9368569.3100226},9791148.3161935173,10227069.922363508,10676707.984023891,11140446.27022149,11618678.718948811]

{"sheet":"Travel Time Saving-Interchanges","index":6,"n_rows":42,"n_cols":40,"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},{"$f":"E4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Benefits Index","Number",null,0,0,0,0,0,0,0,1,{"$f":"K5+1","v":2},{"$f":"L5+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Real_discount_rate)^(D4-$D$4)","v":1},{"$f":"1/(1+Real_discount_rate)^(E4-$D$4)","v":0.93457943925233644},0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,{"$f":"1/(1+Real_discount_rate)^(AG4-$D$4)","v":0.1405628153554111},0.13136711715458982,{"$f":"1/(1+Real_discount_rate)^(AI4-$D$4)","v":0.1227730066865325},0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2]
["Discount Factor","%",0.03,{"$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$4)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674]
[]
["Share of Traffic - Auto",{"$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]
[]
["Annual Average Delay","hours",null,{"$f":"('Traffic Projection'!G218)*((1+CAGR_NoBuild_TT_Douglas_Interchange)^(2019-2017))","v":145197.27600208405},{"$f":"D14*(1+CAGR_NoBuild_TT_Douglas_Interchange)","v":156272.465288092},168192.43500730276,181021.62234104954,194829.37953519,209690.34880569301,225684.8658408387,242899.39408129084,261426.99212568064,281367.816788411,302829.6645291202,325928.55418067373,350789.35412580532,377546.45731281006,406344.50775930111,437339.18247137626,470698.03300510766,506601.39121968165,545243.34411852539,586832.78304823348,631594.53292707249,679770.56760746636,731621.31794249127,787427.079627548,847489.52842774719,912133.35098205053,981707.99999999732,1056589.5833392895,1137182.8971762445,1223923.6142600628,1317280.6390802159,1417758.6426785584,1525900.7908088951,1642291.6801919383,1767560.4987385115,1902384.4268245914,2047492.2980048587]
["Annual Average Delay - Auto","hours",null,{"$f":"D14*(1-ShareTruck)","v":126321.63012181313},135957.04480064005,146327.41845635339,157488.81143671309,169501.56019561531,182430.6034609529,196345.83328152966,211322.47285072302,227441.48314934215,244790.00060591756,263461.80814033456,283557.84213718615,305186.73808945064,328465.41786214476,353519.72175059194,380485.08875009732,409507.28871444368,440743.21036112303,474361.70938311709,510544.5212519631,549487.24364655302,591400.39381849568,636510.54660996736,685061.55927596672,737315.88973214,793556.01535438397,854085.95999999763,919232.93750518188,989349.12054333277,{"$f":"AG14*(1-ShareTruck)","v":1064813.5444062545},1146034.1559997879,{"$f":"AI14*(1-ShareTruck)","v":1233450.0191303457},1327533.6880037389,1428793.7617669862,1537777.633902505,1655074.4513373945,1781318.299264227]
["Annual Average Delay Traffic - Truck","hours",null,{"$f":"D14*(ShareTruck)","v":18875.645880270928},20315.42048745196,21865.01655094936,23532.810904336442,25327.8193395747,27259.745344740091,29339.032559309031,31576.921230567812,33985.508976338482,36577.816182493429,39367.856388785629,42370.712043487583,45602.616036354695,49081.03945066531,52824.786008709147,56854.093721278914,61190.744290663999,65858.180858558611,70881.634735408297,76288.261796270352,82107.289280519428,88370.173788970627,95110.771332523873,102365.52035158125,110173.63869560714,118577.33562766657,127622.03999999966,137356.64583410765,147833.77663291179,{"$f":"AG14*(ShareTruck)","v":159110.06985380818},171246.48308042806,{"$f":"AI14*(ShareTruck)","v":184308.62354821261},198367.10280515638,213497.91842495199,229782.86483600651,247309.97548719688,266173.99874063162]
[]
["Average Annual Travel Costs","$/year",null,{"$f":"SUM(D19:D20)","v":3927882.518299418},{"$f":"SUM(E19:E20)","v":4227488.9818720762},{"$f":"SUM(F19:F20)","v":4549948.4795149537},4897004.1684349645,5270532.1683611404,5672551.7035055589,6105236.0181210013,6570924.1246628426,7072133.4480635971,7611573.4344727648,8192160.19802834,8817032.2848377526,9489567.6393854506,10213401.865084428,10992447.877684923,11830917.057782969,12733342.016775493,13704601.099330474,14749944.754828114,15875023.920332134,17085920.56852448,18389180.585739881,19791849.157832988,21301508.855167612,22926320.62260855,24675067.896100469,26557204.084319927,28582903.672077794,30763117.221727654,{"$f":"SUM(AG19:AG20)","v":33109630.569907784},35635128.539623559,{"$f":"SUM(AI19:AI20)","v":38353263.512086064},41278729.228993863,44427340.224219516,47816117.314294159,51463379.609835923,55388843.545319349]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"(D15)*(timevalue_auto)*Avg_Veh_Occ","v":3346512.6251870734},3601774.0308585563,3876505.9697457138,4172193.5925814025,4490435.33270224,4832951.5468875645,5201593.8152942834,5598354.9507613536,6025379.7715923721,6484976.6960519673,6979630.2212537425,7512014.3538983352,8085007.065465726,8701705.8500039373,9365444.4686166812,10079810.971167577,10848667.092623042,11676169.128886869,12566790.404977538,13525345.457007006,14557016.058684481,15667379.233039586,16862437.400791254,18148650.82833891,19532972.55078385,21022885.958768338,22626445.252319936,24352318.980387278,26209836.901433971,28209040.418410491,30360736.860746376,32676557.906801112,35169022.462595046,37851604.336730994,40738805.077345155,43846232.364830256,47190684.384107895]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"(D16)*(TimeValue_truck)*Avg_Truck_Occ","v":581369.89311234455},625714.95101352036,673442.50976924028,724810.57585356245,780096.83565890079,839600.15661799489,903642.20282671822,972569.17390148866,1046753.6764712252,1126596.7384207975,1212529.9767745973,1305017.9309394176,1404560.5739197247,1511696.0150804915,1627003.4090682417,1751106.0866153906,1884674.9241524511,2028431.9704436052,2183154.3498505754,2349678.463325127,2528904.5098399986,2721801.3527002954,2929411.7570417356,3152858.0268287025,3393348.0718247001,3652181.9373321305,3930758.8319999897,4230584.6916905157,4553280.3202936836,4900590.1514972923,5274391.6788771842,5676705.6052849488,6109706.7663988164,6575735.8874885216,7077312.2369490005,7617147.2450056644,8198159.1612114543]
[]
["Total Travel Time","$/year",null,{"$f":"D18","v":3927882.518299418},{"$f":"E18","v":4227488.9818720762},4549948.4795149537,4897004.1684349645,5270532.1683611404,5672551.7035055589,6105236.0181210013,6570924.1246628426,7072133.4480635971,7611573.4344727648,8192160.19802834,8817032.2848377526,9489567.6393854506,10213401.865084428,10992447.877684923,11830917.057782969,12733342.016775493,13704601.099330474,14749944.754828114,15875023.920332134,17085920.56852448,18389180.585739881,19791849.157832988,21301508.855167612,22926320.62260855,24675067.896100469,26557204.084319927,28582903.672077794,30763117.221727654,{"$f":"AG18","v":33109630.569907784},35635128.539623559,{"$f":"AI18","v":38353263.512086064},41278729.228993863,44427340.224219516,47816117.314294159,51463379.609835923,55388843.545319349]
[]
["Build (Alternative Case)","Unit",null,{"$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]
[]
["Annual Average Delay","hours",null,{"$f":"('Traffic Projection'!G218)*((1+CAGR_NoBuild_TT_Douglas_Interchange)^(2019-2017))","v":145197.27600208405},{"$f":"D26*(1+CAGR_NoBuild_TT_Douglas_Interchange)","v":156272.465288092},168192.43500730276,181021.62234104954,194829.37953519,209690.34880569301,225684.8658408387,{"$f":"'Traffic Projection'!K218*((1+CAGR_Build_TT_Douglas_Interchange)^(K24-2017))","v":178528.21891661442},{"$f":"K26*(1+CAGR_Build_TT_Douglas_Interchange)","v":194307.34045280411},211481.0912412474,230172.7348455578,250516.42941376267,272658.19059034367,296756.93953474495,322985.64356843906,351532.55763747619,382602.57550103945,416418.70034408104,453223.64536927291,493281.57585642434,536880.00519289344,584331.85848363629,635977.71855233167,692188.27045411826,753366.96204528841,819952.89970601711,892424.00000000175,971300.41989186057,1057148.2901424691,1150583.778678454,1252277.5131004362,1362959.3940723089,1483423.8341393631,1614535.4595765627,1757235.3161916425,1912547.6236248077,2081587.1266236142]
["Annual Average Delay - Auto","hours",null,{"$f":"D26*(1-ShareTruck)","v":126321.63012181313},135957.04480064005,{"$f":"F26*(1-ShareTruck)","v":146327.41845635339},157488.81143671309,169501.56019561531,182430.6034609529,196345.83328152966,155319.55045745455,169047.38619393957,183988.54937988523,200250.2793156353,217949.29358997353,237212.62581359901,258178.53739522811,280997.50990454201,305833.32514460426,332864.24068590434,362284.2692993505,394304.57147126744,429154.97099508916,467085.60451781726,508368.71688076359,553300.61514052853,602203.79529508285,655429.25697940087,713359.02274423488,776408.88000000152,845031.36530591873,919719.01242394815,1001007.887450255,1089481.4363973795,{"$f":"AI26*(1-ShareTruck)","v":1185774.6728429087},1290578.735701246,1404645.8498316095,1528794.725086729,1663916.4325535826,1810980.8001625445]
["Annual Average Delay Traffic - Truck","hours",null,{"$f":"D26*(ShareTruck)","v":18875.645880270928},20315.42048745196,{"$f":"F26*(ShareTruck)","v":21865.01655094936},23532.810904336442,25327.8193395747,27259.745344740091,29339.032559309031,23208.668459159875,25259.954258864534,27492.541861362162,29922.455529922514,32567.135823789147,35445.564776744679,38578.402139516846,41988.133663897082,45699.232492871903,49738.334815135131,54134.43104473054,58919.073898005481,64126.604861335167,69794.400675076147,75963.141602872725,82677.103411803124,89984.47515903537,97937.705065887494,106593.87696178223,116015.12000000023,126269.05458594188,137429.27771852099,149575.89122819903,162796.07670305672,{"$f":"AI26*(ShareTruck)","v":177184.72122940017},192845.09843811722,209889.60974495317,228440.59110491353,248631.19107122501,270606.32646106987]
[]
["Average Annual Travel Costs","$/year",null,{"$f":"SUM(D31:D32)","v":3927882.518299418},{"$f":"SUM(E31:E32)","v":4227488.9818720762},{"$f":"SUM(F31:F32)","v":4549948.4795149537},4897004.1684349645,5270532.1683611404,5672551.7035055589,6105236.0181210013,4829552.51926101,5256409.9462228743,5720994.9395018732,6226642.0299514234,6776980.4691582844,7375960.2781775994,8027880.5985715017,8737420.5492391549,9509672.8105113097,10350180.17655714,11264975.338456092,12260624.183475384,13344272.921331024,14523699.375678359,15807368.808973666,17204494.681386419,18725104.779855624,20380113.191927623,22181398.64096316,24141889.744960044,26275657.810931407,28598017.830865681,{"$f":"SUM(AG31:AG32)","v":31125638.404160686},33876661.375493526,{"$f":"SUM(AI31:AI32)","v":36870832.046819858},40129640.898091421,43676477.833883554,47536800.063028961,51738314.816203237,56311178.212907076]
["Average Annual Travel Costs - Auto","$/year",null,{"$f":"(D27)*(timevalue_auto)*Avg_Veh_Occ","v":3346512.6251870734},3601774.0308585563,3876505.9697457138,4172193.5925814025,4490435.33270224,4832951.5468875645,5201593.8152942834,4114725.5307188854,4478403.3550498467,4874224.6501719188,5305030.3996298099,5773912.6857855786,6284236.8830538634,6839665.8126743827,7444186.0323911253,8102136.4497308554,8818239.4642509781,9597634.8622783925,10445916.707416816,11369173.491601901,12374031.834886013,13467704.047605187,14658039.896302881,15953582.944957333,17363631.875898287,18898307.230540268,20568624.048960038,22386570.929684397,24365196.077135235,26518700.954332154,28862542.213039376,31413542.632954333,34190011.866197407,37211877.853738993,40500829.856997624,44080474.131209508,47976503.357906125]
["Average Annual Travel Costs - Trucks","$/year",null,{"$f":"(D28)*(TimeValue_truck)*Avg_Truck_Occ","v":581369.89311234455},625714.95101352036,673442.50976924028,724810.57585356245,780096.83565890079,839600.15661799489,903642.20282671822,714826.98854212416,778006.59117302764,846770.28932995466,921611.6303216134,1003067.7833727058,1091723.3951237362,1188214.785897119,1293234.5168480303,1407536.3607804547,1531940.7123061621,1667340.4761777006,1814707.4760585688,1975099.4297291231,2149667.5407923455,2339664.76136848,2546454.7850835361,2771521.8348982893,3016481.3160293349,3283091.4104228928,3573265.696000007,3889086.8812470101,4232821.7537304461,4606937.4498285307,5014119.1624541469,5457289.4138655253,5939629.0318940105,6464599.9801445575,7035970.2060313374,7657840.6849937309,8334674.8550009523]
[]
["Total Travel Time","$/year",null,{"$f":"D30","v":3927882.518299418},{"$f":"E30","v":4227488.9818720762},4549948.4795149537,4897004.1684349645,5270532.1683611404,5672551.7035055589,6105236.0181210013,4829552.51926101,5256409.9462228743,5720994.9395018732,6226642.0299514234,6776980.4691582844,7375960.2781775994,8027880.5985715017,8737420.5492391549,9509672.8105113097,10350180.17655714,11264975.338456092,12260624.183475384,13344272.921331024,14523699.375678359,15807368.808973666,17204494.681386419,18725104.779855624,20380113.191927623,22181398.64096316,24141889.744960044,26275657.810931407,28598017.830865681,{"$f":"AG30","v":31125638.404160686},33876661.375493526,{"$f":"AI30","v":36870832.046819858},40129640.898091421,43676477.833883554,47536800.063028961,51738314.816203237,56311178.212907076]
[]
["No Build Less Build","Unit",null,{"$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]
["Undiscounted Impacts","$/year",null,{"$f":"D22-D34","v":0},0,0,0,0,0,0,{"$f":"K22-K34","v":1741371.6054018326},{"$f":"L22-L34","v":1815723.5018407227},1890578.4949708916,1965518.1680769166,2040051.8156794682,2113607.3612078512,2185521.2665129267,2255027.328445768,2321244.2472716589,2383161.8402183522,2439625.7608743813,2489320.5713527296,2530750.99900111,2562221.1928461213,2581811.7767662145,2587354.476446569,2576404.0753119886,2546207.4306809269,2493669.2551373094,2415314.3393598832,2307245.8611463867,2165099.3908619732,1983992.1657470986,1758467.1641300321,1482431.4652662054,1149088.3309024423,750862.39033596218,279317.25126519799,-274935.20636731386,-922334.66758772731]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D37*D6","v":0},0,0,0,0,0,0,1084438.7177891473,1056767.609444015,1028349.4364186231,999169.76941982785,969213.9218867321,938466.94551553845,906913.62570719398,874538.47693650669,841325.73804133805,807259.36743056355,772323.03820934822,736500.1332203371,699773.73999931361,662126.64564385579,623541.33159348392,583999.96831978485,543484.4099249671,501976.18864725396,459456.50927154504,415906.24344367289,371305.92388663907,325635.73851711367,278875.52446049161,231004.76196276923,182002.56819745401,131847.69096570284,80518.502287870448,27992.991884567349,-25751.239454640559,-80736.986616852198]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D37*D7","v":0},0,0,0,0,0,0,1415894.4704465785,1433348.8993139029,1448970.9923547229,1462530.1084849923,1473776.8370107843,1482441.677778949,1488233.6350155647,1490838.7194430889,1489918.352937215,1485107.6696350458,1476013.7070355639,1462213.4802408773,1443251.932070653,1418639.751341287,1387851.0511341703,1350320.8983824525,1305442.6855812222,1252565.3348702907,1190990.3241501534,1119968.5242677925,1038696.8356484383,946314.61204921745,841899.85836922599,724465.18866505835,592953.52968877822,446233.55438405066,283094.82884277689,102242.65523575891,-97707.407815966173,-318235.36707164661]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving","$/year",null,{"$f":"D37","v":0},{"$f":"E37","v":0},{"$f":"F37","v":0},{"$f":"G37","v":0},0,0,0,1741371.6054018326,1815723.5018407227,1890578.4949708916,1965518.1680769166,2040051.8156794682,2113607.3612078512,2185521.2665129267,2255027.328445768,2321244.2472716589,2383161.8402183522,2439625.7608743813,2489320.5713527296,2530750.99900111,2562221.1928461213,2581811.7767662145,2587354.476446569,2576404.0753119886,2546207.4306809269,2493669.2551373094,2415314.3393598832,2307245.8611463867,2165099.3908619732,{"$f":"AG37","v":1983992.1657470986},1758467.1641300321,{"$f":"AI37","v":1482431.4652662054},1149088.3309024423,750862.39033596218,279317.25126519799,-274935.20636731386,-922334.66758772731]

{"sheet":"Emissions","index":7,"n_rows":141,"n_cols":40,"rows_kept":141,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Emissions Impacts"]
[]
[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,{"$f":"T4+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$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}]
["Benefits Index",null,null,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$4)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,{"$f":"1/(1+Real_discount_rate)^(AF4-$D$4)","v":0.15040221243028987},0.1405628153554111,0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2]
["Discount Factor","%",0.03,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(D4-$D$4)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,{"$f":"1/(1+Real_discount_rate_Sensitivity)^(AF4-$D$4)","v":0.4370767531704256},0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674]
[]
["Share of Traffic - Auto",{"$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},{"$f":"D12+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"AE12+1","v":2047},{"$f":"AF12+1","v":2048},{"$f":"AG12+1","v":2049},{"$f":"AH12+1","v":2050},{"$f":"AI12+1","v":2051},{"$f":"AJ12+1","v":2052},{"$f":"AK12+1","v":2053},{"$f":"AL12+1","v":2054},{"$f":"AM12+1","v":2055}]
["Emission Cost  - West of Industrial"]
["Vehicle Miles Travelled",null,null,{"$f":"('Traffic Projection'!I47)*((1+CAGR_VMT_WestIndustrial)^(2019-2017))","v":4963232.9821116226},{"$f":"(D14)*(1+CAGR_VMT_WestIndustrial)","v":5041326.432905362},5120648.6366266506,5201218.9269550927,5283056.941773979,5366182.6279567424,5450616.2462287322,5536378.3761054818,5623489.9209086783,5711972.1128610559,5801846.5182614541,5893135.0427413015,5985859.936603806,6080043.8002471579,6175709.58967306,6272880.6220819335,6371580.58155616,6471833.5248327432,6573663.8871668065,6677096.4882873436,6782156.5384466797,6888869.6445651213,6997261.8164722826,7107359.4732466191,7219189.4496547105,7332779.0026918594,7448155.8182256026,{"$f":"AD14","v":7448155.8182256026},{"$f":"AE14","v":7448155.8182256026},7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026]
["Automobile Vehicle Miles Travelled",null,null,{"$f":"D14*$B$9","v":4318012.6944371117},{"$f":"E14*$B$9","v":4385953.9966276651},{"$f":"F14*$B$9","v":4454964.3138651857},4525060.4664509306,4596259.5393433617,4668578.8863223661,4742036.1342189973,4816649.1872117687,4892436.2311905501,4969415.7381891189,5047606.4708874654,5127027.4871849325,5207698.1448453115,5289638.1062150272,5372867.3430155618,5457406.1412112825,5543275.1059538592,5630495.1666044863,5719087.5818351218,5809073.9448099891,5900476.1884486116,5993316.5907716556,6087617.7803308861,6183402.7417245582,6280694.8211995978,6379517.7323419172,6479895.5618562745,6479895.5618562745,{"$f":"AF14*$B$9","v":6479895.5618562745},6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745]
["Truck Vehicle Miles Travelled",null,null,{"$f":"D14*$B$10","v":645220.28767451097},{"$f":"E14*$B$10","v":655372.4362776971},665684.32276146463,676158.46050416213,686797.40243061725,697603.74163437658,708580.1120097352,719729.18889371271,731053.68971812818,742556.37467193732,754240.04737398901,766107.55555636925,778161.7917584948,790405.69403213053,802842.24665749783,815474.48087065143,828305.47560230084,841338.35822825669,854576.30533168488,868022.54347735469,881680.34999806841,895553.05379346584,909644.03614139673,923956.73152206047,938494.62845511234,953261.2703499418,968260.25636932836,968260.25636932836,{"$f":"AF14*$B$10","v":968260.25636932836},968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836]
["Average Speed",null,null,{"$f":"'Traffic Projection'!J140*((1+CAGR_Speed_NoBuild)^(2019-2015))","v":62.318458745382273},{"$f":"D17*(1+CAGR_Speed_NoBuild)","v":62.009442523114402},61.701958608088191,61.395999402108743,61.09155734465805,60.788624912708165,60.487194620535291,60.187259019534821,59.888810698037254,59.591842281125075,59.296346430450484,59.002315844054081,58.709743256184417,58.418621437118453,58.128943192982916,57.840701365576514,57.553888832193074,57.268498505445507,56.984523333090699,56.701956297855226,56.420790417261948,56.141018743457494,55.862634363040534,55.585630396890984,55.309999999999981,55.035736361300756,54.76283270350033,{"$f":"AD17","v":54.76283270350033},{"$f":"AE17","v":54.76283270350033},54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033]
[null,{"$f":"Inputs!$D$85","v":"g/metric ton"},{"$f":"Inputs!$E$85","v":1000000}]
["Nitrogen Oxides (NOx) - Auto","tonnes",null,{"$f":"D$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(D$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(D$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.76912360698307525},{"$f":"E$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(E$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(E$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.64938408504168421},{"$f":"F$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(F$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(F$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.54828597910232246},{"$f":"G$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(G$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(G$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.46292713635089433},{"$f":"H$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(H$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(H$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.39085722002394302},{"$f":"I$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(I$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(I$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.33000736930022456},{"$f":"J$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(J$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(J$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.27863080995608469},{"$f":"K$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(K$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(K$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.26263251436305435},{"$f":"L$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(L$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(L$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.23867762200814982},{"$f":"M$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(M$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(M$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.22437571840573522},{"$f":"N$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(N$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(N$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.21093080526992483},{"$f":"O$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(O$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(O$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.19829153050939805},{"$f":"P$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(P$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(P$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.18640961912340379},{"$f":"Q$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Q$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Q$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.17523968881810389},{"$f":"R$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(R$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(R$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.16473907667144827},{"$f":"S$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(S$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(S$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.15486767618453798},{"$f":"T$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(T$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(T$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.14558778409710307},{"$f":"U$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(U$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(U$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.14492029904245265},{"$f":"V$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(V$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(V$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.14425587424660721},{"$f":"W$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(W$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(W$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1435944956790145},{"$f":"X$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(X$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(X$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1429361493734489},{"$f":"Y$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Y$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Y$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1422808214277167},{"$f":"Z$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Z$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Z$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.14162849800336233},{"$f":"AA$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AA$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AA$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.14097916532537624},{"$f":"AB$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AB$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AB$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.14033280968190398},{"$f":"AC$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AC$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AC$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.13968941742395674},{"$f":"AD$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AD$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AD$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AE$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AE$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AE$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AF$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AF$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AF$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AG$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AG$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AG$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AH$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AH$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AH$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AI$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AI$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AI$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AJ$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AJ$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AJ$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AK$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AK$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AK$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AL$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AL$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AL$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AM$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AM$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AM$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243},{"$f":"AN$15*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AN$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AN$17,Emissions.Calc!$U$50:$AJ$50, 1))/$C$18","v":0.1317754460230243}]
["Fine Particulate Matter (PM) - Auto","tonnes",null,{"$f":"D$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(D$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(D$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":2.1292133137637927E-2},{"$f":"E$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(E$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(E$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.9632642956733653E-2},{"$f":"F$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(F$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(F$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.8102491984950217E-2},{"$f":"G$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(G$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(G$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.6691599637775285E-2},{"$f":"H$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(H$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(H$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.5390671002611477E-2},{"$f":"I$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(I$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(I$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.4191135604196471E-2},{"$f":"J$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(J$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(J$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.3085090942592515E-2},{"$f":"K$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(K$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(K$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2710045636434384E-2},{"$f":"L$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(L$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(L$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2962866461969159E-2},{"$f":"M$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(M$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(M$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2827483717490538E-2},{"$f":"N$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(N$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(N$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2693514895430724E-2},{"$f":"O$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(O$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(O$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2560945228940261E-2},{"$f":"P$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(P$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(P$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2429760105393041E-2},{"$f":"Q$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Q$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Q$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2299945064775599E-2},{"$f":"R$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(R$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(R$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2171485798093266E-2},{"$f":"S$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(S$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(S$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.2044368145792921E-2},{"$f":"T$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(T$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(T$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.005269295952765E-2},{"$f":"U$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(U$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(U$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0115948911946782E-2},{"$f":"V$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(V$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(V$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0179602898557604E-2},{"$f":"W$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(W$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(W$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0243657423965796E-2},{"$f":"X$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(X$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(X$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0308115008537115E-2},{"$f":"Y$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Y$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Y$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0372978188496569E-2},{"$f":"Z$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Z$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Z$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0438249516028199E-2},{"$f":"AA$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AA$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AA$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0503931559375509E-2},{"$f":"AB$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AB$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AB$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.0570026902942523E-2},{"$f":"AC$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AC$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AC$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.063653814739546E-2},{"$f":"AD$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AD$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AD$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AE$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AE$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AE$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AF$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AF$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AF$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AG$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AG$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AG$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AH$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AH$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AH$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AI$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AI$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AI$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AJ$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AJ$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AJ$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AK$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AK$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AK$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AL$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AL$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AL$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AM$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AM$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AM$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2},{"$f":"AN$15*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AN$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AN$17,Emissions.Calc!$U$94:$AJ$94, 1))/$C$18","v":1.1078434183704973E-2}]
["Sulfur Dioxide (SO2) - Auto","tonnes",null,{"$f":"D$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(D$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(D$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":1.5935631478012753E-2},{"$f":"E$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(E$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(E$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":1.3888629265815121E-2},{"$f":"F$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(F$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(F$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":1.2104573524394219E-2},{"$f":"G$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(G$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(G$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":1.0549687618785051E-2},{"$f":"H$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(H$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(H$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":9.1945336718929557E-3},{"$f":"I$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(I$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(I$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":8.0134552318914323E-3},{"$f":"J$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(J$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(J$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.984091531453125E-3},{"$f":"K$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(K$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(K$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.914055796043316E-3},{"$f":"L$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(L$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(L$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.9360464501259499E-3},{"$f":"M$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(M$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(M$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.8664865785000844E-3},{"$f":"N$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(N$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(N$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.7976243053945572E-3},{"$f":"O$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(O$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(O$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.7294526347686312E-3},{"$f":"P$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(P$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(P$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.6619646407431073E-3},{"$f":"Q$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Q$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Q$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.5951534668966952E-3},{"$f":"R$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(R$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(R$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.529012325569435E-3},{"$f":"S$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(S$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(S$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.4635344971731082E-3},{"$f":"T$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(T$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(T$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.3987133295085588E-3},{"$f":"U$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(U$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(U$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.472629346985957E-3},{"$f":"V$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(V$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(V$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.5473992201306392E-3},{"$f":"W$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(W$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(W$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.6230328124272098E-3},{"$f":"X$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(X$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(X$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.6995401013002932E-3},{"$f":"Y$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Y$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Y$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.7769311794307271E-3},{"$f":"Z$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Z$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Z$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.8552162560869753E-3},{"$f":"AA$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AA$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AA$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":6.9344056584719057E-3},{"$f":"AB$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AB$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AB$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.0145098330851403E-3},{"$f":"AC$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AC$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AC$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.0955393471011296E-3},{"$f":"AD$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AD$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AD$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AE$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AE$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AE$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AF$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AF$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AF$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AG$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AG$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AG$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AH$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AH$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AH$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AI$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AI$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AI$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AJ$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AJ$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AJ$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AK$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AK$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AK$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AL$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AL$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AL$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AM$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AM$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AM$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3},{"$f":"AN$15*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AN$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AN$17,Emissions.Calc!$U$138:$AJ$138, 1))/$C$18","v":7.3215732916846136E-3}]
["Carbon Dioxide (CO2) - Auto","tonnes",null,{"$f":"D$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(D$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(D$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1151.8666548725773},{"$f":"E$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(E$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(E$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1133.9670311068371},{"$f":"F$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(F$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(F$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1116.3455615263922},{"$f":"G$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(G$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(G$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1098.9979237079442},{"$f":"H$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(H$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(H$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1081.919862397212},{"$f":"I$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(I$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(I$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1065.1071884651467},{"$f":"J$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(J$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(J$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1048.5557778803686},{"$f":"K$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(K$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(K$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1037.6061752989644},{"$f":"L$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(L$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(L$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1040.4722633944059},{"$f":"M$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(M$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(M$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1029.6056860840954},{"$f":"N$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(N$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(N$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1018.852598106077},{"$f":"O$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(O$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(O$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1008.2118141903089},{"$f":"P$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(P$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(P$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":997.68216144557812},{"$f":"Q$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Q$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Q$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":987.26247923021833},{"$f":"R$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(R$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(R$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":976.95161902417624},{"$f":"S$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(S$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(S$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":966.74844430241558},{"$f":"T$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(T$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(T$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":956.65183040964098},{"$f":"U$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(U$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(U$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":967.36409014957349},{"$f":"V$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(V$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(V$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":978.19630210732248},{"$f":"W$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(W$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(W$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":989.14980946676383},{"$f":"X$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(X$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(X$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1000.2259704522871},{"$f":"Y$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Y$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Y$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1011.4261584972134},{"$f":"Z$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Z$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Z$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1022.7517624141002},{"$f":"AA$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AA$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AA$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1034.2041865669521},{"$f":"AB$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AB$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AB$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1045.7848510453621},{"$f":"AC$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AC$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AC$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1057.4951918405993},{"$f":"AD$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AD$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AD$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AE$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AE$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AE$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AF$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AF$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AF$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AG$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AG$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AG$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AH$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AH$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AH$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AI$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AI$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AI$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AJ$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AJ$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AJ$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AK$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AK$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AK$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AL$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AL$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AL$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AM$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AM$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AM$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378},{"$f":"AN$15*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AN$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AN$17,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$18","v":1090.8021307940378}]
[]
["Nitrogen Oxides (NOx) - Truck","tonnes",null,{"$f":"D$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(D$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(D$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.9298438853140707},{"$f":"E$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(E$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(E$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.7412196843327852},{"$f":"F$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(F$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(F$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.5710317358725365},{"$f":"G$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(G$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(G$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.4174780685783694},{"$f":"H$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(H$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(H$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.2789328369517303},{"$f":"I$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(I$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(I$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.1539291066943016},{"$f":"J$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(J$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(J$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":1.0411433226235658},{"$f":"K$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(K$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(K$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.99958929380675843},{"$f":"L$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(L$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(L$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.97555144372433233},{"$f":"M$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(M$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(M$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.93628740901994256},{"$f":"N$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(N$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(N$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.89860367480220038},{"$f":"O$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(O$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(O$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.86243663707200391},{"$f":"P$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(P$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(P$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.82772525176662648},{"$f":"Q$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Q$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Q$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.79441093172729471},{"$f":"R$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(R$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(R$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.76243744781361478},{"$f":"S$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(S$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(S$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.73175083399795271},{"$f":"T$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(T$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(T$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.70229929627957843},{"$f":"U$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(U$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(U$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.71057692629742075},{"$f":"V$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(V$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(V$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.71895212035822198},{"$f":"W$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(W$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(W$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.72742602839770754},{"$f":"X$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(X$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(X$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.73599981390528635},{"$f":"Y$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Y$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Y$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.74467465408380118},{"$f":"Z$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Z$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Z$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.75345174001116133},{"$f":"AA$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AA$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AA$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.76233227680388083},{"$f":"AB$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AB$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AB$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.7713174837825445},{"$f":"AC$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AC$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AC$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.78040859463922307},{"$f":"AD$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AD$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AD$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AE$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AE$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AE$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AF$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AF$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AF$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AG$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AG$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AG$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AH$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AH$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AH$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AI$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AI$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AI$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AJ$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AJ$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AJ$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AK$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AK$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AK$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AL$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AL$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AL$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AM$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AM$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AM$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988},{"$f":"AN$16*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AN$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AN$17,Emissions.Calc!$C$50:$R$50, 1))/$C$18","v":0.83091582117981988}]
["Fine Particulate Matter (PM) - Truck","tonnes",null,{"$f":"D$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(D$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(D$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":6.8173991389303704E-2},{"$f":"E$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(E$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(E$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":5.939377305788518E-2},{"$f":"F$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(F$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(F$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":5.1744370634063258E-2},{"$f":"G$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(G$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(G$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":4.5080144844575468E-2},{"$f":"H$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(H$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(H$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":3.9274213490386838E-2},{"$f":"I$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(I$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(I$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":3.4216035698343368E-2},{"$f":"J$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(J$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(J$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":2.9809307300243452E-2},{"$f":"K$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(K$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(K$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":2.7503572712662801E-2},{"$f":"L$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(L$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(L$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":2.7485646820433113E-2},{"$f":"M$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(M$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(M$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":2.5323644717326049E-2},{"$f":"N$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(N$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(N$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":2.3331704214892845E-2},{"$f":"O$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(O$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(O$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":2.1496448384414436E-2},{"$f":"P$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(P$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(P$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.9805552517198156E-2},{"$f":"Q$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Q$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Q$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.8247661357673133E-2},{"$f":"R$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(R$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(R$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.6812312846873446E-2},{"$f":"S$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(S$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(S$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.5489867864206617E-2},{"$f":"T$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(T$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(T$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.4271445495686286E-2},{"$f":"U$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(U$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(U$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.44070217547266E-2},{"$f":"V$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(V$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(V$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.4543885964733119E-2},{"$f":"W$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(W$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(W$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.4682050361016831E-2},{"$f":"X$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(X$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(X$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.4821527295122053E-2},{"$f":"Y$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Y$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Y$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.4962329235930636E-2},{"$f":"Z$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Z$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Z$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.5104468770776638E-2},{"$f":"AA$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AA$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AA$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.5247958606571623E-2},{"$f":"AB$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AB$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AB$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.5392811570940605E-2},{"$f":"AC$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AC$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AC$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.5539040613368813E-2},{"$f":"AD$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AD$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AD$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AE$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AE$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AE$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AF$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AF$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AF$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AG$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AG$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AG$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AH$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AH$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AH$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AI$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AI$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AI$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AJ$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AJ$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AJ$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AK$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AK$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AK$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AL$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AL$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AL$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AM$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AM$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AM$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2},{"$f":"AN$16*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AN$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AN$17,Emissions.Calc!$C$94:$R$94, 1))/$C$18","v":1.7553323974047238E-2}]
["Sulfur Dioxide (SO2) - Truck","tonnes",null,{"$f":"D16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(D$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(D17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.2868377244963995E-3},{"$f":"E16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(E$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(E17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.324838458863221E-3},{"$f":"F16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(F$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(F17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.3630688883288683E-3},{"$f":"G16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(G$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(G17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.4015304012833086E-3},{"$f":"H16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(H$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(H17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.440224394508619E-3},{"$f":"I16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(I$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(I17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.4791522732297237E-3},{"$f":"J16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(J$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(J17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.5183154511654004E-3},{"$f":"K16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(K$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(K17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.6023901872456093E-3},{"$f":"L16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(L$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(L17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.7913254539184635E-3},{"$f":"M16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(M$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(M17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.8765531570967355E-3},{"$f":"N16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(N$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(N17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":6.9628504248892093E-3},{"$f":"O16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(O$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(O17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.0502306797914048E-3},{"$f":"P16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(P$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(P17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.1387075127443767E-3},{"$f":"Q16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Q$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Q17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.228294685248624E-3},{"$f":"R16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(R$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(R17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.3190061315045237E-3},{"$f":"S16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(S$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(S17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.410855960579628E-3},{"$f":"T16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(T$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(T17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.5038584586031611E-3},{"$f":"U16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(U$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(U17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.6191822869433844E-3},{"$f":"V16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(V$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(V17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.7362784815211113E-3},{"$f":"W16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(W$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(W17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.8551742811310069E-3},{"$f":"X16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(X$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(X17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":7.9758973431899773E-3},{"$f":"Y16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Y$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Y17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":8.0984757501708186E-3},{"$f":"Z16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Z$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Z17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":8.2229380161347228E-3},{"$f":"AA16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AA$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AA17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":8.3493130933641971E-3},{"$f":"AB16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AB$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AB17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":8.4776303790979092E-3},{"$f":"AC16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AC$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AC17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":8.6079197223690434E-3},{"$f":"AD16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AD$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AD17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AE16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AE$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AE17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AF16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AF$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AF17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AG16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AG$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AG17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AH16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AH$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AH17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AI16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AI$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AI17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AJ16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AJ$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AJ17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AK16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AK$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AK17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AL16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AL$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AL17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AM16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AM$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AM17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3},{"$f":"AN16*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AN$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AN17,Emissions.Calc!$C$138:$R$138, 1))/$C$18","v":9.2337630572369746E-3}]
["Carbon Dioxide (CO2) - Truck","tonnes",null,{"$f":"D$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(D$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(D$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":740.53858712630358},{"$f":"E$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(E$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(E$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":746.61247035536837},{"$f":"F$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(F$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(F$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":752.73617145769697},{"$f":"G$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(G$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(G$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":758.91009903852614},{"$f":"H$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(H$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(H$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":765.13466505446524},{"$f":"I$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(I$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(I$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":771.4102848409841},{"$f":"J$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(J$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(J$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":777.7373771401252},{"$f":"K$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(K$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(K$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":788.16692278900132},{"$f":"L$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(L$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(L$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":811.1100403119284},{"$f":"M$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(M$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(M$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":821.70681080454028},{"$f":"N$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(N$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(N$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":832.44202311058348},{"$f":"O$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(O$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(O$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":843.31748590711868},{"$f":"P$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(P$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(P$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":854.33503150071977},{"$f":"Q$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Q$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Q$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":865.49651613618312},{"$f":"R$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(R$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(R$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":876.8038203092683},{"$f":"S$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(S$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(S$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":888.25884908352634},{"$f":"T$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(T$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(T$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":899.86353241126562},{"$f":"U$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(U$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(U$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":913.71246545146005},{"$f":"V$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(V$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(V$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":927.77453408326744},{"$f":"W$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(W$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(W$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":942.05301847132489},{"$f":"X$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(X$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(X$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":956.55124926212397},{"$f":"Y$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Y$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Y$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":971.27260836092887},{"$f":"Z$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Z$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Z$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":986.22052972065092},{"$f":"AA$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AA$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AA$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1001.3985001428639},{"$f":"AB$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AB$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AB$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1016.8100600911464},{"$f":"AC$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AC$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AC$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1032.4588045169428},{"$f":"AD$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AD$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AD$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AE$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AE$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AE$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AF$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AF$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AF$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AG$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AG$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AG$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AH$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AH$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AH$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AI$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AI$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AI$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AJ$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AJ$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AJ$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AK$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AK$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AK$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AL$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AL$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AL$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AM$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AM$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AM$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619},{"$f":"AN$16*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AN$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AN$17,Emissions.Calc!$C$6:$R$6, 1)))/$C$18","v":1107.5477006793619}]
[]
["Emission Cost  - Douglas to Anderson"]
["Vehicle Miles Travelled",null,null,{"$f":"('Traffic Projection'!I60)*((1+CAGR_VMT_Douglas_Anderson)^(2019-2017))","v":19158132.129595764},{"$f":"D30*(1+CAGR_VMT_Douglas_Anderson)","v":19424095.616084281},19693751.350630522,19967150.591006372,20244345.306571651,20525388.18815276,20810332.658058476,21099232.880234774,21392143.770560637,21689121.007286791,21990221.041619368,22295501.10845048,22605019.237237766,22918834.263034992,23237005.837675754,23559594.441112462,23886661.392912734,24218268.863915376,24554479.888048194,24895358.374309853,25240969.118918087,25591377.817626551,25946651.078212652,26306856.433138769,26672062.352389213,27042338.256485414,27417754.529681794,{"$f":"AD30","v":27417754.529681794},{"$f":"AE30","v":27417754.529681794},27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794]
["Automobile Vehicle Miles Travelled",null,null,{"$f":"D30*$B$9","v":16667574.952748315},{"$f":"E30*$B$9","v":16898963.185993325},17133563.675048552,17371421.014175545,17612580.416717336,17857087.723692901,18104989.412510876,18356332.605804253,18611165.080387753,18869535.276339509,19131492.306208849,19397085.964351919,19666366.736396857,19939385.808840442,20216195.078777906,20496847.163767841,20781395.41183408,21069893.911606379,21362397.502601929,21658961.785649572,21959643.133458737,22264498.701335099,22573586.438045006,22886965.096830729,23204694.246578615,23526834.28314231,23853446.44082316,23853446.44082316,{"$f":"AF30*$B$9","v":23853446.44082316},23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316]
["Truck Vehicle Miles Travelled",null,null,{"$f":"D30*$B$10","v":2490557.1768474495},{"$f":"E30*$B$10","v":2525132.4300909569},2560187.6755819679,2595729.5768308286,2631764.8898543147,2668300.4644598588,2705343.245547602,2742900.2744305208,2780978.6901728828,2819585.7309472831,2858728.735410518,2898415.1440985627,2938652.5008409098,2979448.454194549,3020810.758897848,3062747.2773446203,3105265.9810786555,3148374.9523089989,3192082.3854462653,3236396.5886602812,3281325.9854593514,3326879.1162914517,3373064.6401676447,3419891.3363080402,3467368.1058105975,3515503.9733431041,3564308.0888586333,3564308.0888586333,{"$f":"AF30*$B$10","v":3564308.0888586333},3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333]
["Average Speed",null,null,{"$f":"'Traffic Projection'!J165*((1+CAGR_Speed_NoBuild)^(2019-2015))","v":62.318458745382273},{"$f":"D33*(1+CAGR_Speed_NoBuild)","v":62.009442523114402},61.701958608088191,61.395999402108743,61.09155734465805,60.788624912708165,60.487194620535291,60.187259019534821,59.888810698037254,59.591842281125075,59.296346430450484,59.002315844054081,58.709743256184417,58.418621437118453,58.128943192982916,57.840701365576514,57.553888832193074,57.268498505445507,56.984523333090699,56.701956297855226,56.420790417261948,56.141018743457494,55.862634363040534,55.585630396890984,55.309999999999981,55.035736361300756,54.76283270350033,{"$f":"AD33","v":54.76283270350033},{"$f":"AE33","v":54.76283270350033},54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033]
[null,{"$f":"Inputs!$D$85","v":"g/metric ton"},{"$f":"Inputs!$E$85","v":1000000}]
["Nitrogen Oxides (NOx) - Auto","tonnes",null,{"$f":"D$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(D$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(D$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":2.9688253079556222},{"$f":"E$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(E$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(E$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":2.5020594732929626},{"$f":"F$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(F$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(F$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":2.1086796825394867},{"$f":"G$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(G$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(G$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":1.7771480058796332},{"$f":"H$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(H$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(H$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":1.4977405344933481},{"$f":"I$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(I$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(I$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":1.2622621758248511},{"$f":"J$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(J$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(J$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":1.0638062894231994},{"$f":"K$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(K$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(K$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":1.0008970135393274},{"$f":"L$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(L$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(L$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.90794614672108054},{"$f":"M$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(M$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(M$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.85198457055514598},{"$f":"N$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(N$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(N$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.79947220557677501},{"$f":"O$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(O$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(O$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.75019645845619576},{"$f":"P$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(P$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(P$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.70395783912736942},{"$f":"Q$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Q$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Q$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.66056915316377895},{"$f":"R$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(R$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(R$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.61985474393241546},{"$f":"S$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(S$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(S$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.58164978145786694},{"$f":"T$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(T$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(T$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.54579959511751719},{"$f":"U$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(U$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(U$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.54230671301759747},{"$f":"V$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(V$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(V$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.53883618385724208},{"$f":"W$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(W$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(W$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.53538786458727494},{"$f":"X$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(X$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(X$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.53196161307397272},{"$f":"Y$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Y$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Y$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.52855728809320668},{"$f":"Z$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Z$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Z$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.52517474932462183},{"$f":"AA$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AA$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AA$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.52181385734585295},{"$f":"AB$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AB$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AB$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.51847447362677757},{"$f":"AC$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AC$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AC$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.51515646052380637},{"$f":"AD$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AD$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AD$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AE$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AE$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AE$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AF$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AF$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AF$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AG$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AG$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AG$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AH$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AH$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AH$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AI$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AI$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AI$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AJ$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AJ$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AJ$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AK$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AK$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AK$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AL$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AL$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AL$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AM$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AM$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AM$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788},{"$f":"AN$31*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AN$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AN$33,Emissions.Calc!$U$50:$AJ$50, 1))/$C$34","v":0.48508475390077788}]
["Fine Particulate Matter (PM) - Auto","tonnes",null,{"$f":"D$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(D$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(D$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":8.2187860501817936E-2},{"$f":"E$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(E$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(E$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":7.5644047070418483E-2},{"$f":"F$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(F$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(F$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":6.9621253336617991E-2},{"$f":"G$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(G$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(G$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":6.4077995610801589E-2},{"$f":"H$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(H$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(H$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":5.8976093142786318E-2},{"$f":"I$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(I$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(I$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":5.4280405141141679E-2},{"$f":"J$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(J$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(J$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.995858873108254E-2},{"$f":"K$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(K$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(K$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.8438201760007668E-2},{"$f":"L$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(L$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(L$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.93116386680061E-2},{"$f":"M$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(M$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(M$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.8707668922476223E-2},{"$f":"N$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(N$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(N$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.811109660812829E-2},{"$f":"O$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(O$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(O$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.7521831121105911E-2},{"$f":"P$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(P$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(P$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.6939782967270166E-2},{"$f":"Q$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Q$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Q$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.6364863748607821E-2},{"$f":"R$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(R$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(R$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.5796986149805922E-2},{"$f":"S$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(S$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(S$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.5236063924990876E-2},{"$f":"T$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(T$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(T$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.7686923948862298E-2},{"$f":"U$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(U$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(U$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.7854924670592621E-2},{"$f":"V$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(V$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(V$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.8023674305726972E-2},{"$f":"W$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(W$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(W$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.8193176192770573E-2},{"$f":"X$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(X$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(X$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.8363433685111033E-2},{"$f":"Y$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Y$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Y$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.8534450151084684E-2},{"$f":"Z$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Z$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Z$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.8706228974043216E-2},{"$f":"AA$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AA$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AA$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.8878773552420642E-2},{"$f":"AB$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AB$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AB$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.9052087299800482E-2},{"$f":"AC$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AC$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AC$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":3.9226173644983355E-2},{"$f":"AD$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AD$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AD$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AE$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AE$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AE$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AF$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AF$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AF$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AG$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AG$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AG$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AH$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AH$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AH$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AI$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AI$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AI$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AJ$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AJ$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AJ$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AK$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AK$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AK$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AL$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AL$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AL$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AM$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AM$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AM$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2},{"$f":"AN$31*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AN$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AN$33,Emissions.Calc!$U$94:$AJ$94, 1))/$C$34","v":4.0781341910005979E-2}]
["Sulfur Dioxide (SO2) - Auto","tonnes",null,{"$f":"D$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(D$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(D$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":6.1511707091860962E-2},{"$f":"E$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(E$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(E$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":5.3512516284343468E-2},{"$f":"F$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(F$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(F$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":4.6553567352726345E-2},{"$f":"G$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(G$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(G$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":4.0499583718863773E-2},{"$f":"H$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(H$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(H$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":3.5232880629183366E-2},{"$f":"I$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(I$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(I$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":3.065107745421318E-2},{"$f":"J$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(J$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(J$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6665107488429377E-2},{"$f":"K$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(K$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(K$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6349585139857062E-2},{"$f":"L$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(L$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(L$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6385199395254789E-2},{"$f":"M$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(M$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(M$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.607296663102978E-2},{"$f":"N$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(N$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(N$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5764428714722922E-2},{"$f":"O$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(O$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(O$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5459541922860256E-2},{"$f":"P$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(P$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(P$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5158263049375334E-2},{"$f":"Q$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Q$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Q$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4860549399486485E-2},{"$f":"R$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(R$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(R$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4566358783646373E-2},{"$f":"S$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(S$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(S$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4275649511563299E-2},{"$f":"T$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(T$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(T$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.3988380386293168E-2},{"$f":"U$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(U$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(U$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4221246912531809E-2},{"$f":"V$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(V$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(V$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4456373984008153E-2},{"$f":"W$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(W$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(W$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4693783544901361E-2},{"$f":"X$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(X$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(X$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.4933497752413093E-2},{"$f":"Y$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Y$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Y$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5175538978835409E-2},{"$f":"Z$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Z$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Z$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5419929813638779E-2},{"$f":"AA$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AA$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AA$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5666693065580316E-2},{"$f":"AB$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AB$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AB$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.5915851764832493E-2},{"$f":"AC$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AC$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AC$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6167429165132532E-2},{"$f":"AD$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AD$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AD$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AE$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AE$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AE$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AF$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AF$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AF$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AG$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AG$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AG$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AH$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AH$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AH$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AI$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AI$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AI$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AJ$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AJ$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AJ$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AK$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AK$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AK$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AL$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AL$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AL$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AM$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AM$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AM$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2},{"$f":"AN$31*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AN$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AN$33,Emissions.Calc!$U$138:$AJ$138, 1))/$C$34","v":2.6951785674417621E-2}]
["Carbon Dioxide (CO2) - Auto","tonnes",null,{"$f":"D$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(D$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(D$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4446.2175459544096},{"$f":"E$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(E$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(E$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4369.1445755105515},{"$f":"F$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(F$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(F$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4293.4076266876882},{"$f":"G$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(G$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(G$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4218.9835402153076},{"$f":"H$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(H$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(H$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4145.849558277333},{"$f":"I$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(I$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(I$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4073.9833175531176},{"$f":"J$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(J$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(J$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4003.3628423790606},{"$f":"K$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(K$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(K$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3954.3349177667278},{"$f":"L$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(L$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(L$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3958.0282993051387},{"$f":"M$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(M$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(M$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3909.5503048741325},{"$f":"N$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(N$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(N$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3861.6660697005991},{"$f":"O$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(O$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(O$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3814.3683214115804},{"$f":"P$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(P$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(P$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3767.6498767062558},{"$f":"Q$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Q$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Q$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3721.5036402649926},{"$f":"R$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(R$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(R$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3675.9226036717459},{"$f":"S$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(S$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(S$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3630.899844349663},{"$f":"T$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(T$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(T$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3586.4285245097253},{"$f":"U$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(U$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(U$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3619.9762454712877},{"$f":"V$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(V$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(V$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3653.8377743266992},{"$f":"W$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(W$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(W$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3688.0160464584956},{"$f":"X$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(X$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(X$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3722.5140247070012},{"$f":"Y$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Y$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Y$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3757.3346996271703},{"$f":"Z$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Z$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Z$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3792.4810897478324},{"$f":"AA$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AA$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AA$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3827.9562418333626},{"$f":"AB$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AB$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AB$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3863.7632311477955},{"$f":"AC$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AC$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AC$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":3899.9051617214191},{"$f":"AD$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AD$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AD$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AE$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AE$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AE$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AF$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AF$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AF$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AG$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AG$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AG$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AH$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AH$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AH$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AI$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AI$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AI$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AJ$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AJ$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AJ$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AK$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AK$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AK$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AL$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AL$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AL$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AM$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AM$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AM$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167},{"$f":"AN$31*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AN$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AN$33,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$34","v":4015.4027107464167}]
[]
["Nitrogen Oxides (NOx) - Truck","tonnes",null,{"$f":"D32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(D$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(D33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":7.4492179346796412},{"$f":"E32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(E$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(E33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":6.7088727713266536},{"$f":"F32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(F$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(F33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":6.0421072730749428},{"$f":"G32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(G$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(G33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":5.4416086790875298},{"$f":"H32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(H$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(H33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":4.9007910118171525},{"$f":"I32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(I$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(I33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":4.4137228451964283},{"$f":"J32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(J$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(J33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.9750622516314058},{"$f":"K32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(K$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(K33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.8094519308223651},{"$f":"L32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(L$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(L33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.711065020697458},{"$f":"M32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(M$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(M33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.5552083432110639},{"$f":"N32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(N$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(N33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.4058973079544934},{"$f":"O32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(O$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(O33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.2628570121587939},{"$f":"P32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(P$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(P33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.1258240983747392},{"$f":"Q32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Q$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Q33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.9945462695944638},{"$f":"R32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(R$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(R33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.868781824736919},{"$f":"S32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(S$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(S33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.7482992136419453},{"$f":"T32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(T$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(T33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.6328766107536241},{"$f":"U32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(U$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(U33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.6590521810448235},{"$f":"V32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(V$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(V33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.6854879839945807},{"$f":"W32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(W$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(W33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.7121866067876566},{"$f":"X32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(X$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(X33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.7391506623301223},{"$f":"Y32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Y$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Y33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.7663827895050779},{"$f":"Z32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Z$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Z33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.7938856534309067},{"$f":"AA32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AA$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AA33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.8216619457221062},{"$f":"AB32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AB$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AB33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.849714384752704},{"$f":"AC32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AC$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AC33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":2.8780457159222972},{"$f":"AD32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AD$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AD33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AE32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AE$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AE33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AF32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AF$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AF33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AG32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AG$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AG33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AH32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AH$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AH33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AI32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AI$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AI33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AJ32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AJ$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AJ33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AK32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AK$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AK33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AL32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AL$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AL33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AM32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AM$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AM33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973},{"$f":"AN32*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AN$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AN33,Emissions.Calc!$C$50:$R$50, 1))/$C$34","v":3.0587230686272973}]
["Fine Particulate Matter (PM) - Truck","tonnes",null,{"$f":"D32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(D$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(D33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.26315233226922302},{"$f":"E32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(E$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(E33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.22884261557558011},{"$f":"F32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(F$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(F33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.19900618874202369},{"$f":"G32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(G$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(G33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.17305982567108918},{"$f":"H32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(H$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(H33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.15049634109687043},{"$f":"I32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(I$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(I33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.13087467640578621},{"$f":"J32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(J$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(J33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.11381127806485553},{"$f":"K32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(K$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(K33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.10481658699620038},{"$f":"L32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(L$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(L33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":0.10455729745747443},{"$f":"M32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(M$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(M33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":9.6157261234336155E-2},{"$f":"N32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(N$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(N33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":8.843207612408871E-2},{"$f":"O32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(O$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(O33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":8.1327525214748397E-2},{"$f":"P32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(P$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(P33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":7.4793747330713742E-2},{"$f":"Q32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Q$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Q33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.8784887096947869E-2},{"$f":"R32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(R$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(R33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.3258773116679393E-2},{"$f":"S32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(S$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(S33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.8176622004008249E-2},{"$f":"T32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(T$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(T33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.3502766194257104E-2},{"$f":"U32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(U$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(U33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.3912562034460536E-2},{"$f":"V32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(V$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(V33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.4325496640051124E-2},{"$f":"W32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(W$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(W33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.474159405189799E-2},{"$f":"X32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(X$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(X33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.51608784950074E-2},{"$f":"Y32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Y$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Y33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.5583374379933201E-2},{"$f":"Z32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Z$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Z33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.6009106304197906E-2},{"$f":"AA32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AA$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AA33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.6438099053724856E-2},{"$f":"AB32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AB$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AB33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.6870377604281146E-2},{"$f":"AC32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AC$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AC33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":5.7305967122931754E-2},{"$f":"AD32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AD$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AD33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AE32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AE$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AE33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AF32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AF$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AF33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AG32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AG$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AG33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AH32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AH$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AH33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AI32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AI$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AI33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AJ32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AJ$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AJ33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AK32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AK$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AK33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AL32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AL$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AL33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AM32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AM$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AM33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2},{"$f":"AN32*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AN$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AN33,Emissions.Calc!$C$94:$R$94, 1))/$C$34","v":6.4616361371325454E-2}]
["Sulfur Dioxide (SO2) - Truck","tonnes",null,{"$f":"D$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(D$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(D$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.4267260520981201E-2},{"$f":"E$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(E$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(E$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.4369433048286922E-2},{"$f":"F$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(F$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(F$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.4472035752922588E-2},{"$f":"G$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(G$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(G$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.4575070446065241E-2},{"$f":"H$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(H$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(H$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.467853894651751E-2},{"$f":"I$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(I$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(I$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.478244308073976E-2},{"$f":"J$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(J$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(J$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.4886784682882277E-2},{"$f":"K$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(K$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(K$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.5161822163041022E-2},{"$f":"L$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(L$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(L$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.5834670737600676E-2},{"$f":"M$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(M$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(M$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.6111190774460127E-2},{"$f":"N$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(N$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(N$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.6390670528962639E-2},{"$f":"O$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(O$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(O$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.6673141680290047E-2},{"$f":"P$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(P$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(P$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.6958636246700616E-2},{"$f":"Q$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Q$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Q$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.7247186589158378E-2},{"$f":"R$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(R$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(R$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.7538825415001224E-2},{"$f":"S$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(S$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(S$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.783358578164832E-2},{"$f":"T$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(T$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(T$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.8131501100347171E-2},{"$f":"U$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(U$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(U$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.851176632407974E-2},{"$f":"V$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(V$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(V$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.8897171751311037E-2},{"$f":"W$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(W$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(W$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.9287786864313849E-2},{"$f":"X$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(X$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(X$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":2.9683682084581803E-2},{"$f":"Y$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Y$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Y$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.0084928785525208E-2},{"$f":"Z$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Z$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Z$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.0491599305338492E-2},{"$f":"AA$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AA$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AA$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.0903766960041618E-2},{"$f":"AB$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AB$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AB$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.1321506056697736E-2},{"$f":"AC$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AC$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AC$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.1744891906809534E-2},{"$f":"AD$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AD$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AD$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AE$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AE$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AE$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AF$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AF$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AF$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AG$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AG$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AG$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AH$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AH$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AH$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AI$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AI$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AI$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AJ$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AJ$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AJ$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AK$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AK$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AK$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AL$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AL$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AL$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AM$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AM$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AM$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2},{"$f":"AN$32*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AN$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AN$33,Emissions.Calc!$C$138:$R$138, 1))/$C$34","v":3.3990836801381631E-2}]
["Carbon Dioxide (CO2) - Truck","tonnes",null,{"$f":"D$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(D$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(D$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2858.4868271071659},{"$f":"E$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(E$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(E$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2876.677835754781},{"$f":"F$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(F$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(F$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2894.984609426212},{"$f":"G$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(G$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(G$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2913.4078848338095},{"$f":"H$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(H$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(H$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2931.9484033782574},{"$f":"I$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(I$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(I$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2950.6069111784104},{"$f":"J$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(J$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(J$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":2969.3841591013183},{"$f":"K$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(K$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(K$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3003.7176512710089},{"$f":"L$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(L$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(L$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3085.5185730099538},{"$f":"M$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(M$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(M$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3120.1305083271004},{"$f":"N$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(N$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(N$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3155.1307044950727},{"$f":"O$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(O$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(O$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3190.5235168464169},{"$f":"P$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(P$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(P$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3226.3133495698012},{"$f":"Q$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Q$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Q$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3262.5046562580715},{"$f":"R$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(R$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(R$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3299.1019404624367},{"$f":"S$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(S$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(S$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3336.1097562528844},{"$f":"T$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(T$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(T$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3373.5327087848741},{"$f":"U$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(U$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(U$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3419.2063296600832},{"$f":"V$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(V$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(V$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3465.498317044211},{"$f":"W$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(W$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(W$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3512.41704288439},{"$f":"X$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(X$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(X$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3559.9709924739609},{"$f":"Y$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Y$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Y$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3608.1687659870463},{"$f":"Z$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Z$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Z$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3657.0190800338969},{"$f":"AA$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AA$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AA$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3706.5307692373017},{"$f":"AB$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AB$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AB$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3756.7127878303336},{"$f":"AC$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AC$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AC$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":3807.5742112757339},{"$f":"AD$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AD$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AD$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AE$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AE$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AE$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AF$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AF$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AF$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AG$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AG$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AG$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AH$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AH$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AH$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AI$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AI$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AI$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AJ$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AJ$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AJ$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AK$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AK$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AK$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AL$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AL$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AL$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AM$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AM$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AM$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037},{"$f":"AN$32*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AN$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AN$33,Emissions.Calc!$C$6:$R$6, 1)))/$C$34","v":4077.0456107851037}]
[]
["Emission Cost  - Anderson to I240"]
["Vehicle Miles Travelled",null,null,{"$f":"('Traffic Projection'!I73)*((1+CAGR_VMT_Anderson_240)^(2019-2017))","v":29852.419361029981},{"$f":"D46*(1+CAGR_VMT_Anderson_240)","v":30274.647684801574},30702.84794522724,31137.104608519676,31577.503335569527,32024.130998842757,32477.075699516983,32936.426784860203,33402.274865855317,33874.711835073933,34353.830884802956,34839.726525427599,35332.494604074353,35832.232323517688,36339.038261354115,36853.012389447496,37374.256093649339,37902.872193798059,38438.964964001061,38982.64015320372,39534.005006049287,40093.168284033804,40660.240286960267,41235.332874696214,41818.559489239051,42410.035177093479,43009.876611965396,{"$f":"AD46","v":43009.876611965396},{"$f":"AE46","v":43009.876611965396},43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396]
["Automobile Vehicle Miles Travelled",null,null,{"$f":"D46*$B$9","v":25971.604844096084},{"$f":"E46*$B$9","v":26338.94348577737},26711.4777123477,27089.28100941212,27472.427901945488,27860.9939689932,28255.055858579773,28654.691302828378,29059.979133294128,29470.999296514321,29887.832869778573,30310.562077122009,30739.270305544687,31174.042121460388,31614.963287378079,32062.120778819321,32515.602801474924,32975.498808604309,33441.899518680926,33914.896933287237,34394.584355262879,34881.056407109412,35374.409049655435,35874.739600985704,36382.146755637972,36896.73060407133,37418.59265240989,37418.59265240989,{"$f":"AF46*$B$9","v":37418.59265240989},37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989]
["Truck Vehicle Miles Travelled",null,null,{"$f":"D46*$B$10","v":3880.8145169338977},{"$f":"E46*$B$10","v":3935.7041990242046},3991.3702328795416,4047.823599107558,4105.0754336240389,4163.1370298495585,4222.0198409372078,4281.7354820318269,4342.2957325611915,4403.7125385596119,4465.9980150243846,4529.1644483055879,4593.2242985296662,4658.1902020572998,4724.0749739760349,4790.8916106281749,4858.6532921744147,4927.3733851937477,4997.0654453201378,5067.7432199164841,5139.4206507864074,5212.1118769243949,5285.8312373048348,5360.5932737105077,5436.412733601077,5513.3045730221529,5591.2839595555015,5591.2839595555015,{"$f":"AF46*$B$10","v":5591.2839595555015},5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015]
["Average Speed",null,null,{"$f":"'Traffic Projection'!J190*((1+CAGR_Speed_NoBuild)^(2019-2015))","v":62.318458745382273},{"$f":"D49*(1+CAGR_Speed_NoBuild)","v":62.009442523114402},61.701958608088191,61.395999402108743,61.09155734465805,60.788624912708165,60.487194620535291,60.187259019534821,59.888810698037254,{"$f":"L49*(1+CAGR_Speed_NoBuild)","v":59.591842281125075},59.296346430450484,59.002315844054081,58.709743256184417,58.418621437118453,58.128943192982916,57.840701365576514,57.553888832193074,57.268498505445507,56.984523333090699,56.701956297855226,56.420790417261948,56.141018743457494,55.862634363040534,55.585630396890984,55.309999999999981,55.035736361300756,{"$f":"AC49*(1+CAGR_Speed_NoBuild)","v":54.76283270350033},{"$f":"AD49","v":54.76283270350033},{"$f":"AE49","v":54.76283270350033},54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033,54.76283270350033]
[null,{"$f":"Inputs!$D$85","v":"g/metric ton"},{"$f":"Inputs!$E$85","v":1000000}]
["Nitrogen Oxides (NOx) - Auto","tonnes",null,{"$f":"D47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(D$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(D49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":4.626057357951849E-3},{"$f":"E47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(E$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(E49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":3.8997423889141113E-3},{"$f":"F47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(F$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(F49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":3.2874626324622051E-3},{"$f":"G47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(G$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(G49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":2.7713139694965005E-3},{"$f":"H47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(H$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(H49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":2.3362033203626828E-3},{"$f":"I47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(I$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(I49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.9694072970971319E-3},{"$f":"J47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(J$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(J49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.6602001495560346E-3},{"$f":"K47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(K$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(K49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.5624251077158817E-3},{"$f":"L47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(L$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(L49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.4176917975798049E-3},{"$f":"M47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(M$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(M49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.3306547464873556E-3},{"$f":"N47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(N$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(N49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.2489612039598866E-3},{"$f":"O47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(O$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(O49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.1722831133430685E-3},{"$f":"P47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(P$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(P49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.100312558526402E-3},{"$f":"Q47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Q$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Q49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":1.0327605274448827E-3},{"$f":"R47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(R$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(R49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":9.6935575149362371E-4},{"$f":"S47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(S$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(S49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":9.098436161948649E-4},{"$f":"T47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(T$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(T49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.5398513874294002E-4},{"$f":"U47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(U$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(U49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.4873870006336961E-4},{"$f":"V47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(V$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(V49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.435244927629767E-4},{"$f":"W47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(W$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(W49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.3834231882900069E-4},{"$f":"X47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(X$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(X49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.3319198146516852E-4},{"$f":"Y47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Y$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Y49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.280732850842208E-4},{"$f":"Z47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Z$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Z49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.2298603530048373E-4},{"$f":"AA47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AA$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AA49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.1793003892248776E-4},{"$f":"AB47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AB$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AB49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.129051039456308E-4},{"$f":"AC47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AC$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AC49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":8.0791103954488714E-4},{"$f":"AD47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AD$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AD49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AE47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AE$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AE49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AF47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AF$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AF49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AG47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AG$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AG49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AH47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AH$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AH49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AI47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AI$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AI49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AJ47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AJ$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AJ49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AK47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AK$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AK49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AL47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AL$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AL49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AM47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AM$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AM49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4},{"$f":"AN47*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AN$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AN49,Emissions.Calc!$U$50:$AJ$50, 1))/$C$50","v":7.6094617409430112E-4}]
["Fine Particulate Matter (PM) - Auto","tonnes",null,{"$f":"D47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(D$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(D49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":1.2806605891896362E-4},{"$f":"E47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(E$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(E49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":1.1789979414089853E-4},{"$f":"F47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(F$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(F49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":1.0854055770750298E-4},{"$f":"G47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(G$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(G49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":9.9924285307713125E-5},{"$f":"H47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(H$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(H49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":9.1991998246080843E-5},{"$f":"I47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(I$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(I49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":8.4689399731475705E-5},{"$f":"J47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(J$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(J49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.7966503213590499E-5},{"$f":"K47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(K$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(K49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.5613236505545748E-5},{"$f":"L47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(L$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(L49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.6996533238581186E-5},{"$f":"M47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(M$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(M49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.6073080525150799E-5},{"$f":"N47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(N$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(N49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.5160703179377578E-5},{"$f":"O47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(O$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(O49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.4259268369588591E-5},{"$f":"P47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(P$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(P49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.3368644857218696E-5},{"$f":"Q47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Q$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Q49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.2488702977703556E-5},{"$f":"R47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(R$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(R49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.1619314621601998E-5},{"$f":"S47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(S$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(S49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":7.0760353215944822E-5},{"$f":"T47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(T$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(T49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":5.8966831901614325E-5},{"$f":"U47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(U$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(U49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":5.9244960065380938E-5},{"$f":"V47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(V$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(V49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":5.9524400072992416E-5},{"$f":"W47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(W$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(W49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":5.9805158112007178E-5},{"$f":"X47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(X$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(X49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.0087240399168504E-5},{"$f":"Y47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Y$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Y49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.037065318054207E-5},{"$f":"Z47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Z$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Z49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.0655402731654315E-5},{"$f":"AA47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AA$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AA49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.094149535763135E-5},{"$f":"AB47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AB$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AB49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.1228937393338628E-5},{"$f":"AC47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AC$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AC49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.1517735203521219E-5},{"$f":"AD47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AD$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AD49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AE47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AE$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AE49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AF47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AF$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AF49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AG47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AG$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AG49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AH47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AH$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AH49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AI47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AI$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AI49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AJ47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AJ$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AJ49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AK47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AK$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AK49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AL47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AL$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AL49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AM47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AM$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AM49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5},{"$f":"AN47*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AN$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AN49,Emissions.Calc!$U$94:$AJ$94, 1))/$C$50","v":6.3973163145832814E-5}]
["Sulfur Dioxide (SO2) - Auto","tonnes",null,{"$f":"D47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(D$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(D49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":9.5848241535111527E-5},{"$f":"E47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(E$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(E49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":8.3405302839128888E-5},{"$f":"F47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(F$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(F49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":7.2577696056515424E-5},{"$f":"G47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(G$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(G49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":6.3155720146857648E-5},{"$f":"H47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(H$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(H49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":5.4956897283736963E-5},{"$f":"I47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(I$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(I49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.7822438759816616E-5},{"$f":"J47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(J$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(J49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.1614169685179507E-5},{"$f":"K47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(K$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(K49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.1132357119169616E-5},{"$f":"L47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(L$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(L49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.1198567663123113E-5},{"$f":"M47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(M$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(M49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.0721531823023301E-5},{"$f":"N47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(N$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(N49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.0250019553417502E-5},{"$f":"O47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(O$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(O49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.9783966897201365E-5},{"$f":"P47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(P$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(P49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.9323310637826174E-5},{"$f":"Q47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Q$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Q49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.886798829072399E-5},{"$f":"R47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(R$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(R49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.8417938094832061E-5},{"$f":"S47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(S$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(S49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.797309900421544E-5},{"$f":"T47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(T$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(T49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.7533410679786539E-5},{"$f":"U47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(U$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(U49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.7907532997455404E-5},{"$f":"V47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(V$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(V49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.8285384459533027E-5},{"$f":"W47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(W$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(W49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.8667002237065772E-5},{"$f":"X47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(X$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(X49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.9052423871610403E-5},{"$f":"Y47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Y$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Y49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.9441687278927194E-5},{"$f":"Z47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Z$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Z49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":3.9834830752709868E-5},{"$f":"AA47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AA$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AA49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.023189296835276E-5},{"$f":"AB47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AB$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AB49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.0632912986755506E-5},{"$f":"AC47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AC$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AC49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.1037930258165631E-5},{"$f":"AD47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AD$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AD49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AE47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AE$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AE49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AF47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AF$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AF49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AG47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AG$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AG49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AH47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AH$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AH49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AI47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AI$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AI49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AJ47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AJ$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AJ49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AK47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AK$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AK49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AL47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AL$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AL49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AM47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AM$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AM49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5},{"$f":"AN47*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AN$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AN49,Emissions.Calc!$U$138:$AJ$138, 1))/$C$50","v":4.2278917300609871E-5}]
["Carbon Dioxide (CO2) - Auto","tonnes",null,{"$f":"D47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(D$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(D49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.9281467449092711},{"$f":"E47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(E$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(E49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.8098054767611957},{"$f":"F47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(F$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(F49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.6934856230349764},{"$f":"G47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(G$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(G49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.5791526554859132},{"$f":"H47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(H$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(H49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.4667726356541912},{"$f":"I47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(I$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(I49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.3563122047906413},{"$f":"J47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(J$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(J49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2477385739545568},{"$f":"K47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(K$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(K49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.1728150611507351},{"$f":"L47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(L$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(L49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.1801729923937998},{"$f":"M47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(M$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(M49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.1060515056300879},{"$f":"N47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(N$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(N49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.032818989904376},{"$f":"O47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(O$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(O49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.9604647834026476},{"$f":"P47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(P$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(P49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.8889783521826331},{"$f":"Q47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Q$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Q49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.8183492886401877},{"$f":"R47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(R$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(R49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.7485673099940611},{"$f":"S47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(S$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(S49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.6796222567888464},{"$f":"T47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(T$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(T49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.611504091415874},{"$f":"U47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(U$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(U49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.6654543620629694},{"$f":"V47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(V$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(V49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.7199233228251369},{"$f":"W47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(W$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(W49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.7749159605065596},{"$f":"X47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(X$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(X49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.8304373098556876},{"$f":"Y47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Y$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Y49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.8864924540261843},{"$f":"Z47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Z$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Z49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":5.9430865250422977},{"$f":"AA47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AA$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AA49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.0002247042687227},{"$f":"AB47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AB$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AB49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.0579122228849673},{"$f":"AC47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AC$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AC49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.1161543623642833},{"$f":"AD47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AD$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AD49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AE47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AE$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AE49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AF47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AF$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AF49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AG47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AG$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AG49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AH47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AH$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AH49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AI47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AI$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AI49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AJ47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AJ$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AJ49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AK47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AK$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AK49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AL47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AL$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AL49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AM47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AM$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AM49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111},{"$f":"AN47*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AN$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AN49,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$50","v":6.2989102535582111}]
[]
["Nitrogen Oxides (NOx) - Truck","tonnes",null,{"$f":"D48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(D$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(D49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":1.1607456102373924E-2},{"$f":"E48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(E$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(E49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":1.0456536228429956E-2},{"$f":"F48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(F$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(F49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":9.4197340857577264E-3},{"$f":"G48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(G$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(G49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":8.4857345021324432E-3},{"$f":"H48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(H$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(H49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":7.6443442442344304E-3},{"$f":"I48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(I$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(I49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":6.8863807734822766E-3},{"$f":"J48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(J$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(J49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":6.203572032114261E-3},{"$f":"K48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(K$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(K49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":5.9466491185806106E-3},{"$f":"L48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(L$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(L49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":5.7945578150510402E-3},{"$f":"M48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(M$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(M49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":5.5526297307975075E-3},{"$f":"N48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(N$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(N49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":5.3208023651524876E-3},{"$f":"O48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(O$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(O49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":5.0986540038833253E-3},{"$f":"P48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(P$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(P49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.8857805397119732E-3},{"$f":"Q48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Q$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Q49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.6817947372085429E-3},{"$f":"R48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(R$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(R49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.4863255283762275E-3},{"$f":"S48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(S$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(S49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.2990173376461962E-3},{"$f":"T48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(T$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(T49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.1195294350545647E-3},{"$f":"U48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(U$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(U49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.1615573574273982E-3},{"$f":"V48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(V$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(V49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.204014053592684E-3},{"$f":"W48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(W$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(W49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.2469038979509295E-3},{"$f":"X48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(X$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(X49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.2902313095307936E-3},{"$f":"Y48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Y$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Y49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.334000752444383E-3},{"$f":"Z48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Z$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Z49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.3782167363471966E-3},{"$f":"AA48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AA$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AA49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.4228838169027718E-3},{"$f":"AB48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AB$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AB49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.4680065962520591E-3},{"$f":"AC48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AC$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AC49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.5135897234875877E-3},{"$f":"AD48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AD$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AD49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AE48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AE$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AE49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AF48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AF$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AF49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AG48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AG$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AG49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AH48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AH$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AH49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AI48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AI$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AI49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AJ48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AJ$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AJ49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AK48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AK$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AK49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AL48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AL$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AL49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AM48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AM$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AM49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3},{"$f":"AN48*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AN$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AN49,Emissions.Calc!$C$50:$R$50, 1))/$C$50","v":4.7981792830413469E-3}]
["Fine Particulate Matter (PM) - Truck","tonnes",null,{"$f":"D48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(D$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(D49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":4.1004695685328807E-4},{"$f":"E48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(E$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(E49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":3.5667707257795196E-4},{"$f":"F48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(F$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(F49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":3.1025357456388949E-4},{"$f":"G48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(G$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(G49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":2.6987235213621385E-4},{"$f":"H48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(H$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(H49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":2.3474696963575106E-4},{"$f":"I48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(I$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(I49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":2.0419335036348692E-4},{"$f":"J48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(J$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(J49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.776164539945387E-4},{"$f":"K48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(K$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(K49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.6362129670947876E-4},{"$f":"L48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(L$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(L49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.6325860682143444E-4},{"$f":"M48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(M$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(M49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.5018125972319135E-4},{"$f":"N48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(N$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(N49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.3815143477681236E-4},{"$f":"O48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(O$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(O49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.2708522332327037E-4},{"$f":"P48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(P$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(P49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.1690543795811714E-4},{"$f":"Q48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Q$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Q49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0754107414529488E-4},{"$f":"R48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(R$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(R49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":9.8926814956778528E-5},{"$f":"S48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(S$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(S49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":9.1002575483582182E-5},{"$f":"T48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(T$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(T49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.3713083740371804E-5},{"$f":"U48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(U$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(U49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.437601217141674E-5},{"$f":"V48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(V$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(V49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.504419036850844E-5},{"$f":"W48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(W$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(W49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.5717659904827715E-5},{"$f":"X48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(X$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(X49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.6396462682775628E-5},{"$f":"Y48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Y$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Y49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.7080640936580732E-5},{"$f":"Z48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Z$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Z49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.7770237234926577E-5},{"$f":"AA48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AA$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AA49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.8465294483600497E-5},{"$f":"AB48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AB$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AB49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.9165855928163094E-5},{"$f":"AC48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AC$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AC49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":8.9871965156638822E-5},{"$f":"AD48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AD$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AD49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AE48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AE$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AE49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AF48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AF$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AF49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AG48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AG$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AG49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AH48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AH$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AH49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AI48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AI$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AI49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AJ48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AJ$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AJ49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AK48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AK$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AK49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AL48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AL$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AL49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AM48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AM$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AM49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4},{"$f":"AN48*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AN$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AN49,Emissions.Calc!$C$94:$R$94, 1))/$C$50","v":1.0136284963402978E-4}]
["Sulfur Dioxide (SO2) - Truck","tonnes",null,{"$f":"D48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(D$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(D49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.7813521324272405E-5},{"$f":"E48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(E$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(E49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.7982514830926036E-5},{"$f":"F48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(F$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(F49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.8152263591369601E-5},{"$f":"G48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(G$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(G49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.8322770980929771E-5},{"$f":"H48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(H$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(H49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.8494040390017937E-5},{"$f":"I48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(I$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(I49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.866607522419774E-5},{"$f":"J48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(J$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(J49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.8838878904252657E-5},{"$f":"K48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(K$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(K49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":3.9278229599665525E-5},{"$f":"L48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(L$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(L49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.0338957249986328E-5},{"$f":"M48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(M$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(M49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.0781231422809316E-5},{"$f":"N48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(N$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(N49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.1228354666041679E-5},{"$f":"O48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(O$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(O49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.1680380144632421E-5},{"$f":"P48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(P$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(P49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.2137361606428164E-5},{"$f":"Q48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Q$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Q49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.2599353388564088E-5},{"$f":"R48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(R$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(R49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.3066410423924803E-5},{"$f":"S48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(S$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(S49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.3538588247676138E-5},{"$f":"T48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(T$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(T49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.4015943003868512E-5},{"$f":"U48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(U$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(U49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.4622422893785495E-5},{"$f":"V48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(V$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(V49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.5237259252558353E-5},{"$f":"W48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(W$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(W49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.5860567220973944E-5},{"$f":"X48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(X$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(X49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.6492463526302724E-5},{"$f":"Y48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Y$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Y49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.7133066504158352E-5},{"$f":"Z48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Z$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Z49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.7782496120658428E-5},{"$f":"AA48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AA$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AA49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.8440873994890692E-5},{"$f":"AB48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AB$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AB49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.9108323421688666E-5},{"$f":"AC48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AC$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AC49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":4.9784969394721115E-5},{"$f":"AD48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AD$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AD49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AE48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AE$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AE49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AF48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AF$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AF49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AG48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AG$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AG49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AH48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AH$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AH49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AI48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AI$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AI49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AJ48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AJ$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AJ49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AK48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AK$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AK49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AL48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AL$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AL49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AM48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AM$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AM49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5},{"$f":"AN48*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AN$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AN49,Emissions.Calc!$C$138:$R$138, 1))/$C$50","v":5.3320985684010471E-5}]
["Carbon Dioxide (CO2) - Truck","tonnes",null,{"$f":"D48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(D$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(D49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.4541266822645955},{"$f":"E48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(E$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(E49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.4836274337548847},{"$f":"F48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(F$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(F49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.5133235758122998},{"$f":"G48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(G$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(G49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.5432164025555233},{"$f":"H48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(H$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(H49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.5733072166745004},{"$f":"I48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(I$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(I49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.6035973294872026},{"$f":"J48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(J$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(J49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.6340880609967767},{"$f":"K48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(K$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(K49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.6888778878855151},{"$f":"L48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(L$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(L49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.8178125850674913},{"$f":"M48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(M$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(M49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.8731122769748909},{"$f":"N48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(N$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(N49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.9290467083768341},{"$f":"O48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(O$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(O49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":4.9856231649237852},{"$f":"P48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(P$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(P49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.0428490158921715},{"$f":"Q48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Q$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Q49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.1007317151442573},{"$f":"R48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(R$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(R49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.1592788020990366},{"$f":"S48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(S$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(S49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.2184979027142733},{"$f":"T48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(T$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(T49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.2783967304797921},{"$f":"U48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(U$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(U49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.3512388208072519},{"$f":"V48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(V$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(V49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.4250861349544053},{"$f":"W48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(W$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(W49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.4999525450509958},{"$f":"X48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(X$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(X49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.5758521146627187},{"$f":"Y48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Y$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Y49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.6527991014330574},{"$f":"Z48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Z$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Z49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.7308079597615489},{"$f":"AA48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AA$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AA49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.8098933435190396},{"$f":"AB48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AB$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AB49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.8900701088003888},{"$f":"AC48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AC$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AC49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":5.9713533167151747},{"$f":"AD48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AD$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AD49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AE48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AE$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AE49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AF48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AF$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AF49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AG48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AG$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AG49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AH48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AH$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AH49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AI48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AI$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AI49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AJ48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AJ$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AJ49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AK48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AK$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AK49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AL48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AL$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AL49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AM48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AM$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AM49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451},{"$f":"AN48*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AN$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AN49,Emissions.Calc!$C$6:$R$6, 1)))/$C$50","v":6.3956086728907451}]
[]
["No Build Totals"]
["Nitrogen Oxides (NOx)","tonnes",null,{"$f":"SUM(D56,D51,D40,D35,D24,D19)","v":13.133244248392735},{"$f":"SUM(E56,E51,E40,E35,E24,E19)","v":11.615892292611429},10.282811867307508,9.1104189383680545,8.0783021508507709,7.1687772850863851,6.3665064458159266,6.0800798267578022,5.8404524827636521,5.5747393256691726,5.3214737571725061,5.0800525753136183,4.8499029014903767,4.6304805985682949,4.4212687744342674,4.2217763662361438,4.0315368008216197,4.061866415459785,4.0925797010030074,4.1236802416684339,4.1551716619738261,4.1870576271473308,4.2193418435416987,4.2520280590530408,4.2851200635441273,4.318621689272315,4.5120582151880546,4.5120582151880546,{"$f":"SUM(AF56,AF51,AF40,AF35,AF24,AF19)","v":4.5120582151880546},4.5120582151880546,4.5120582151880546,4.5120582151880546,4.5120582151880546,4.5120582151880546,4.5120582151880546,4.5120582151880546,4.5120582151880546]
["Fine Particulate Matter (PM)","tonnes",null,{"$f":"SUM(D57,D52,D41,D36,D25,D20)","v":0.43534443031375486},{"$f":"SUM(E57,E52,E41,E36,E25,E20)","v":0.38398765552733627},0.33889309882992652,0.29927936240168546,0.26446405770053688,0.23385113559956269,0.20691984799598218,0.19370764163852025,0.1945577045479428,0.18324231293187729,0.17278170398049675,0.16310809444090188,0.15415911700339044,0.14587738704512743,0.13821010404103043,0.13110868486769819,0.11565650851397533,0.11643407834396333,0.11721722839951031,0.11800600084766802,0.11880043818685954,0.1196005832495622,0.12040647920501253,0.12121816956193386,0.12203569817128626,0.12285910922903955,0.1341947974518635,0.1341947974518635,{"$f":"SUM(AF57,AF52,AF41,AF36,AF25,AF20)","v":0.1341947974518635},0.1341947974518635,0.1341947974518635,0.1341947974518635,0.1341947974518635,0.1341947974518635,0.1341947974518635,0.1341947974518635,0.1341947974518635]
["Sulfur Dioxide (SO2)","tonnes",null,{"$f":"SUM(D58,D53,D42,D37,D26,D21)","v":0.10813509857821069},9.8216804874978789E-2,8.9603975478019904E-2,8.2127350676125171E-2,7.5639628579776214E-2,7.0012616554058105E-2,6.5134752202519616E-2,6.5108263872905844E-2,6.6028779561812981E-2,6.6008699904332557E-2,6.5997052348188784E-2,6.5993831264752181E-2,6.5999032121807688E-2,6.6012651482469473E-2,6.6034687004240311E-2,6.6065137438216251E-2,6.6104002628435715E-2,6.6907354826432133E-2,6.7720746080683042E-2,6.8544305072231471E-2,6.9378162168883067E-2,7.022244944774525E-2,7.1077300718072334E-2,7.1942851544421288E-2,7.2819239270121724E-2,7.3706603041065119E-2,7.7593558727705458E-2,7.7593558727705458E-2,{"$f":"SUM(AF58,AF53,AF42,AF37,AF26,AF21)","v":7.7593558727705458E-2},7.7593558727705458E-2,7.7593558727705458E-2,7.7593558727705458E-2,7.7593558727705458E-2,7.7593558727705458E-2,7.7593558727705458E-2,7.7593558727705458E-2,7.7593558727705458E-2]
["Carbon Dioxide (CO2)","tonnes",null,{"$f":"SUM(D59,D54,D43,D38,D27,D22)","v":9208.4918884876297},9137.6953456380543,9068.6807782968372,9001.4218168536281,8935.8925689595962,8872.0676115719361,8809.9219831358241,8794.6873600747385,8906.1271615988881,8891.9724738724726,8879.0532611106137,8867.3672263037515,8856.9122465904293,8847.6863728932494,8839.6878295797196,8832.9150141479913,8827.3664969374022,8931.2758239152754,9036.4519370192793,9142.9107857865311,9250.6685263198924,9359.7415240278187,9470.1463564012847,9581.8998158282684,9695.0189124463232,9809.520877033774,10303.49267193137,10303.49267193137,{"$f":"SUM(AF59,AF54,AF43,AF38,AF27,AF22)","v":10303.49267193137},10303.49267193137,10303.49267193137,10303.49267193137,10303.49267193137,10303.49267193137,10303.49267193137,10303.49267193137,10303.49267193137]
[null,null,null,{"$f":"D62*'Costs for Emission'!C5","v":206191.93469976593}]
["Nitrogen Oxides (NOx)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*D62","v":206191.93469976593},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*E62","v":182369.50899399942},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*F62","v":163496.70869018938},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*G62","v":146677.74490772569},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*H62","v":132484.15527395264},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*I62","v":119001.702932434},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*J62","v":106957.30828970757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*K62","v":103361.35705488264},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*L62","v":101039.82795181118},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*M62","v":97557.938199210519},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*N62","v":94190.085501953363},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*O62","v":91440.946355645123},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*P62","v":87298.252226826778},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*Q62","v":83348.650774229303},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*R62","v":79582.837939816818},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*S62","v":75991.974592250583},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*T62","v":72567.662414789156},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*U62","v":73113.595478276126},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*V62","v":73666.434618054132},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*W62","v":74226.244350031804},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*X62","v":74793.089915528864},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*Y62","v":75367.037288651947},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*Z62","v":75948.153183750575},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AA62","v":76536.505062954733},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AB62","v":77132.161143794292},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AC62","v":77735.190406901675},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AD62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AE62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AF62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AG62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AH62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AI62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AJ62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AK62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AL62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AM62","v":81217.047873384989},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AN62","v":81217.047873384989}]
["Fine Particulate Matter (PM)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*D63","v":317496.69302782143},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*E63","v":280042.19717608637},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*F63","v":251560.34726145444},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*G63","v":226105.55829447336},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*H63","v":203372.86037171286},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*I63","v":183035.28383377771},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*J63","v":164832.3509135994},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*K63","v":156418.92062310511},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*L63","v":159264.93694294596},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*M63","v":152054.47127087179},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*N63","v":145343.96938839386},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*O63","v":139082.27212975704},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*P63","v":131451.47906879103},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*Q63","v":124389.64793338015},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*R63","v":117851.75571578665},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*S63","v":111796.37558668625},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*T63","v":98620.304809866764},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*U63","v":99283.33860389753},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*V63","v":99951.130656262438},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*W63","v":100623.71692280652},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*X63","v":101301.13364193513},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*Y63","v":101983.41733690169},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*Z63","v":102670.60481811418},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AA63","v":103362.73318546101},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AB63","v":104059.83983065579},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AC63","v":104761.96243960202},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AD63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AE63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AF63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AG63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AH63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AI63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AJ63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AK63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AL63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AM63","v":114427.90378720401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AN63","v":114427.90378720401}]
["Sulfur Dioxide (SO2)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*D64","v":4368.6579825597119},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*E64","v":3967.9589169491433},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*F64","v":3700.644187242222},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*G64","v":3457.5614634648696},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*H64","v":3252.504028930377},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*I64","v":3073.5538667231508},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*J64","v":2924.5503738931307},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*K64","v":2962.4260062172161},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*L64","v":3050.5296157557596},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*M64","v":3095.8080255131968},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*N64","v":3141.4596917737863},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*O64","v":3180.9026669610553},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*P64","v":3181.1533482711307},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*Q64","v":3181.8098014550287},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*R64","v":3182.8719136043828},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*S64","v":3184.3396245220233},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*T64","v":3186.2129266906013},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*U64","v":3224.9345026340288},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*V64","v":3264.1399610889225},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*W64","v":3303.8355044815571},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*X64","v":3344.0274165401638},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*Y64","v":3384.7220633813208},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*Z64","v":3425.9258946110863},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AA64","v":3467.6454444411061},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AB64","v":3509.887332819867},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AC64","v":3552.6582665793389},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AD64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AE64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AF64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AG64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AH64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AI64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AJ64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AK64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AL64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AM64","v":3740.0095306754033},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AN64","v":3740.0095306754033}]
["Carbon Dioxide (CO2)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*D65","v":460424.5944243815},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*E65","v":456884.76728190272},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*F65","v":471571.40047143551},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*G65","v":477075.35629324231},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*H65","v":482538.19872381818},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*I65","v":487963.71863645647},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*J65","v":493355.63105560618},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*K65","v":501297.17952426011},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*L65","v":516555.37537273549},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*M65","v":524626.37595847587},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*N65","v":532743.19566663681},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*O65","v":540909.40080452885},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*P65","v":549128.55928860663},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*Q65","v":557404.24149227468},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*R65","v":565740.02109310206},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*S65","v":582972.39093376743},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*T65","v":591433.5552948059},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*U65","v":607326.75602623867},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*V65","v":623515.18365433032},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*W65","v":640003.7550050572},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*X65","v":656797.46536871232},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*Y65","v":673901.38973000296},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*Z65","v":691320.68401729374},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AA65","v":718642.48618712008},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AB65","v":736821.4373459206},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AC65","v":755333.10753160063},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AD65","v":803672.42841064685},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AE65","v":813975.92108257825},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AF65","v":824279.41375450953},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AG65","v":834582.90642644092},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AH65","v":855189.89177030372},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AI65","v":865493.38444223511},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AJ65","v":865493.38444223511},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AK65","v":865493.38444223511},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AL65","v":865493.38444223511},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AM65","v":865493.38444223511},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN12,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AN65","v":865493.38444223511}]
[]
["Build Case Alternative ","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D72+1","v":2020},{"$f":"E72+1","v":2021},{"$f":"F72+1","v":2022},{"$f":"G72+1","v":2023},{"$f":"H72+1","v":2024},{"$f":"I72+1","v":2025},{"$f":"J72+1","v":2026},{"$f":"K72+1","v":2027},{"$f":"L72+1","v":2028},{"$f":"M72+1","v":2029},{"$f":"N72+1","v":2030},{"$f":"O72+1","v":2031},{"$f":"P72+1","v":2032},{"$f":"Q72+1","v":2033},{"$f":"R72+1","v":2034},{"$f":"S72+1","v":2035},{"$f":"T72+1","v":2036},{"$f":"U72+1","v":2037},{"$f":"V72+1","v":2038},{"$f":"W72+1","v":2039},{"$f":"X72+1","v":2040},{"$f":"Y72+1","v":2041},{"$f":"Z72+1","v":2042},{"$f":"AA72+1","v":2043},{"$f":"AB72+1","v":2044},{"$f":"AC72+1","v":2045},{"$f":"AD72+1","v":2046},{"$f":"AE72+1","v":2047},{"$f":"AF72+1","v":2048},{"$f":"AG72+1","v":2049},{"$f":"AH72+1","v":2050},{"$f":"AI72+1","v":2051},{"$f":"AJ72+1","v":2052},{"$f":"AK72+1","v":2053},{"$f":"AL72+1","v":2054},{"$f":"AM72+1","v":2055}]
["Emission Cost  - West of Industrial"]
["Vehicle Miles Travelled",null,null,{"$f":"('Traffic Projection'!I47)*((1+CAGR_VMT_WestIndustrial)^(2019-2017))","v":4963232.9821116226},{"$f":"(D74)*(1+CAGR_VMT_WestIndustrial)","v":5041326.432905362},5120648.6366266506,5201218.9269550927,5283056.941773979,5366182.6279567424,5450616.2462287322,5536378.3761054818,{"$f":"(K74)*(1+CAGR_VMT_WestIndustrial)","v":5623489.9209086783},5711972.1128610559,5801846.5182614541,5893135.0427413015,5985859.936603806,6080043.8002471579,6175709.58967306,6272880.6220819335,6371580.58155616,6471833.5248327432,6573663.8871668065,6677096.4882873436,6782156.5384466797,6888869.6445651213,6997261.8164722826,7107359.4732466191,7219189.4496547105,7332779.0026918594,7448155.8182256026,{"$f":"AD74","v":7448155.8182256026},{"$f":"AE74","v":7448155.8182256026},7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026,7448155.8182256026]
["Automobile Vehicle Miles Travelled",null,null,{"$f":"D74*$B$9","v":4318012.6944371117},{"$f":"E74*$B$9","v":4385953.9966276651},{"$f":"F74*$B$9","v":4454964.3138651857},{"$f":"G74*$B$9","v":4525060.4664509306},{"$f":"H74*$B$9","v":4596259.5393433617},{"$f":"I74*$B$9","v":4668578.8863223661},{"$f":"J74*$B$9","v":4742036.1342189973},{"$f":"K74*$B$9","v":4816649.1872117687},{"$f":"L74*$B$9","v":4892436.2311905501},{"$f":"M74*$B$9","v":4969415.7381891189},{"$f":"N74*$B$9","v":5047606.4708874654},{"$f":"O74*$B$9","v":5127027.4871849325},{"$f":"P74*$B$9","v":5207698.1448453115},{"$f":"Q74*$B$9","v":5289638.1062150272},{"$f":"R74*$B$9","v":5372867.3430155618},{"$f":"S74*$B$9","v":5457406.1412112825},{"$f":"T74*$B$9","v":5543275.1059538592},{"$f":"U74*$B$9","v":5630495.1666044863},{"$f":"V74*$B$9","v":5719087.5818351218},{"$f":"W74*$B$9","v":5809073.9448099891},{"$f":"X74*$B$9","v":5900476.1884486116},{"$f":"Y74*$B$9","v":5993316.5907716556},{"$f":"Z74*$B$9","v":6087617.7803308861},{"$f":"AA74*$B$9","v":6183402.7417245582},{"$f":"AB74*$B$9","v":6280694.8211995978},{"$f":"AC74*$B$9","v":6379517.7323419172},{"$f":"AD74*$B$9","v":6479895.5618562745},{"$f":"AE74*$B$9","v":6479895.5618562745},6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745,6479895.5618562745]
["Truck Vehicle Miles Travelled",null,null,{"$f":"D74*$B$10","v":645220.28767451097},{"$f":"E74*$B$10","v":655372.4362776971},665684.32276146463,676158.46050416213,686797.40243061725,697603.74163437658,708580.1120097352,719729.18889371271,731053.68971812818,742556.37467193732,754240.04737398901,766107.55555636925,778161.7917584948,790405.69403213053,802842.24665749783,815474.48087065143,828305.47560230084,841338.35822825669,854576.30533168488,868022.54347735469,881680.34999806841,895553.05379346584,909644.03614139673,923956.73152206047,938494.62845511234,953261.2703499418,968260.25636932836,968260.25636932836,{"$f":"AF74*$B$10","v":968260.25636932836},968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836,968260.25636932836]
["Average Speed",null,null,{"$f":"'Traffic Projection'!J140*((1+CAGR_Speed_NoBuild)^(2019-2015))","v":62.318458745382273},{"$f":"D77*(1+CAGR_Speed_NoBuild)","v":62.009442523114402},61.701958608088191,61.395999402108743,61.09155734465805,60.788624912708165,60.487194620535291,{"$f":"'Traffic Projection'!K140*((1+CAGR_Speed_Build)^(2026-2015))","v":67.560507989293342},{"$f":"K77*(1+CAGR_Speed_Build)","v":67.510774534983526},67.461077691062684,67.411417430580755,67.361793726607488,67.312206552232468,67.262655880565092,67.213141684734538,67.16366393788978,67.114222613199559,67.06481768385234,67.015449123056371,66.966116904039581,66.916821000049623,66.867561384353834,66.818338030239246,66.769150911012559,66.720000000000098,66.670885270547842,66.62180669602138,{"$f":"AD77","v":66.62180669602138},{"$f":"AE77","v":66.62180669602138},66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138]
[null,{"$f":"Inputs!$D$85","v":"g/metric ton"},{"$f":"Inputs!$E$85","v":1000000}]
["Nitrogen Oxides (NOx) - Auto","tonnes",null,{"$f":"D75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(D$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(D77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.76912360698307525},{"$f":"E75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(E$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(E77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.64938408504168421},{"$f":"F75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(F$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(F77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.54828597910232246},{"$f":"G75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(G$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(G77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.46292713635089433},{"$f":"H75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(H$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(H77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.39085722002394302},{"$f":"I75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(I$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(I77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.33000736930022456},{"$f":"J75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(J$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(J77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.27863080995608469},{"$f":"K75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(K$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(K77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.28789325931792997},{"$f":"L75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(L$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(L77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.27290836544478764},{"$f":"M75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(M$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(M77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.25870343788597078},{"$f":"N75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(N$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(N77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.24523787926010093},{"$f":"O75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(O$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(O77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.23247320528651255},{"$f":"P75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(P$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(P77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.22037293479799594},{"$f":"Q75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Q$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Q77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.20890248547839554},{"$f":"R75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(R$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(R77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.19802907502708508},{"$f":"S75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(S$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(S77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.18772162746784801},{"$f":"T75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(T$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(T77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17795068433439726},{"$f":"U75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(U$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(U77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.1776355780260582},{"$f":"V75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(V$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(V77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17732102969245203},{"$f":"W75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(W$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(W77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17700703834554454},{"$f":"X75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(X$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(X77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17669360299905112},{"$f":"Y75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Y$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Y77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17638072266843363},{"$f":"Z75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Z$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Z77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.1760683963708973},{"$f":"AA75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AA$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AA77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17575662312538756},{"$f":"AB75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AB$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AB77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.1754454019525872},{"$f":"AC75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AC$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AC77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.17513473187491305},{"$f":"AD75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AD$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AD77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AE75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AE$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AE77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AF75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AF$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AF77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AG75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AG$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AG77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AH75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AH$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AH77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AI75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AI$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AI77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AJ75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AJ$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AJ77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AK75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AK$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AK77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AL75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AL$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AL77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AM75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AM$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AM77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513},{"$f":"AN75*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AN$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AN77,Emissions.Calc!$U$50:$AJ$50, 1))/$C$78","v":0.174824611916513}]
["Fine Particulate Matter (PM) - Auto","tonnes",null,{"$f":"D75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(D$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(D77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":2.1292133137637927E-2},{"$f":"E75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(E$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(E77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.9632642956733653E-2},{"$f":"F75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(F$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(F77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.8102491984950217E-2},{"$f":"G75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(G$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(G77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.6691599637775285E-2},{"$f":"H75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(H$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(H77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.5390671002611477E-2},{"$f":"I75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(I$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(I77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.4191135604196471E-2},{"$f":"J75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(J$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(J77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.3085090942592515E-2},{"$f":"K75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(K$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(K77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.2844782315732273E-2},{"$f":"L75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(L$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(L77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.2710672092060791E-2},{"$f":"M75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(M$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(M77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.2577962090802671E-2},{"$f":"N75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(N$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(N77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.2446637692469899E-2},{"$f":"O75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(O$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(O77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.2316684430214098E-2},{"$f":"P75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(P$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(P77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.2188087988232833E-2},{"$f":"Q75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Q$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Q77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.206083420019256E-2},{"$f":"R75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(R$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(R77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.1934909047668068E-2},{"$f":"S75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(S$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(S77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.1810298658598169E-2},{"$f":"T75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(T$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(T77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":9.9354401147664518E-3},{"$f":"U75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(U$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(U77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":9.9979584014012763E-3},{"$f":"V75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(V$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(V77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0060870081395489E-2},{"$f":"W75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(W$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(W77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0124177630158184E-2},{"$f":"X75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(X$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(X77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0187883538674851E-2},{"$f":"Y75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Y$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Y77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.025199031360538E-2},{"$f":"Z75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Z$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Z77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0316500477382709E-2},{"$f":"AA75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AA$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AA77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0381416568312063E-2},{"$f":"AB75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AB$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AB77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0446741140670826E-2},{"$f":"AC75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AC$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AC77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0512476764809067E-2},{"$f":"AD75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AD$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AD77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AE75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AE$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AE77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AF75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AF$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AF77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AG75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AG$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AG77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AH75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AH$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AH77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AI75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AI$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AI77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AJ75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AJ$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AJ77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AK75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AK$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AK77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AL75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AL$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AL77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AM75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AM$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AM77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2},{"$f":"AN75*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AN$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AN77,Emissions.Calc!$U$94:$AJ$94, 1))/$C78","v":1.0578626027250647E-2}]
["Sulfur Dioxide (SO2) - Auto","tonnes",null,{"$f":"D75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(D$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(D77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":1.5935631478012753E-2},{"$f":"E75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(E$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(E77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":1.3888629265815121E-2},{"$f":"F75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(F$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(F77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":1.2104573524394219E-2},{"$f":"G75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(G$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(G77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":1.0549687618785051E-2},{"$f":"H75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(H$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(H77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":9.1945336718929557E-3},{"$f":"I75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(I$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(I77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":8.0134552318914323E-3},{"$f":"J75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(J$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(J77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.984091531453125E-3},{"$f":"K75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(K$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(K77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.9568488180135413E-3},{"$f":"L75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(L$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(L77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.8871005792385358E-3},{"$f":"M75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(M$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(M77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.8180516250016124E-3},{"$f":"N75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(N$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(N77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.7496949443893225E-3},{"$f":"O75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(O$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(O77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.682023596778503E-3},{"$f":"P75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(P$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(P77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.6150307111315487E-3},{"$f":"Q75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Q$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Q77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.5487094852987654E-3},{"$f":"R75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(R$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(R77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.4830531853277114E-3},{"$f":"S75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(S$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(S77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.4180551447794599E-3},{"$f":"T75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(T$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(T77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.353708764051719E-3},{"$f":"U75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(U$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(U77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.4271030452168016E-3},{"$f":"V75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(V$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(V77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.5013451336559946E-3},{"$f":"W75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(W$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(W77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.5764448227368811E-3},{"$f":"X75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(X$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(X77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.6524120189542313E-3},{"$f":"Y75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Y$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Y77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.7292567432367684E-3},{"$f":"Z75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Z$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Z77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.8069891322690623E-3},{"$f":"AA75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AA$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AA77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.8856194398286474E-3},{"$f":"AB75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AB$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AB77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":6.9651580381386328E-3},{"$f":"AC75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AC$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AC77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.0456154192359045E-3},{"$f":"AD75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AD$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AD77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AE75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AE$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AE77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AF75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AF$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AF77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AG75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AG$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AG77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AH75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AH$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AH77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AI75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AI$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AI77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AJ75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AJ$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AJ77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AK75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AK$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AK77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AL75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AL$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AL77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AM75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AM$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AM77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3},{"$f":"AN75*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AN$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AN77,Emissions.Calc!$U$138:$AJ$138, 1))/$C$78","v":7.1270021963551417E-3}]
["Carbon Dioxide (CO2) - Auto","tonnes",null,{"$f":"D75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(D$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(D77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1151.8666548725773},{"$f":"E75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(E$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(E77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1133.9670311068371},{"$f":"F75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(F$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(F77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1116.3455615263922},{"$f":"G75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(G$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(G77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1098.9979237079442},{"$f":"H75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(H$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(H77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1081.919862397212},{"$f":"I75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(I$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(I77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1065.1071884651467},{"$f":"J75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(J$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(J77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1048.5557778803686},{"$f":"K75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(K$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(K77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1044.029988565487},{"$f":"L75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(L$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(L77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1033.1294460849219},{"$f":"M75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(M$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(M77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1022.3427143451132},{"$f":"N75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(N$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(N77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1011.6686050671532},{"$f":"O75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(O$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(O77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1001.1059423787558},{"$f":"P75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(P$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(P77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":990.65356268472055},{"$f":"Q75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Q$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Q77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":980.31031453874959},{"$f":"R75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(R$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(R77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":970.07505851660358},{"$f":"S75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(S$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(S77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":959.94666709058117},{"$f":"T75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(T$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(T77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":949.92402450530835},{"$f":"U75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(U$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(U77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":960.56098093277774},{"$f":"V75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(V$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(V77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":971.31704671964974},{"$f":"W75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(W$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(W77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":982.19355561581744},{"$f":"X75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(X$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(X77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":993.19185630609365},{"$f":"Y75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Y$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Y77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1004.3133125774488},{"$f":"Z75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Z$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Z77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1015.5593034881189},{"$f":"AA75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AA$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AA77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1026.9312235386089},{"$f":"AB75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AB$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AB77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1038.4304828446116},{"$f":"AC75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AC$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AC77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1050.0585073118596},{"$f":"AD75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AD$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AD77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AE75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AE$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AE77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AF75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AF$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AF77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AG75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AG$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AG77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AH75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AH$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AH77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AI75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AI$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AI77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AJ75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AJ$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AJ77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AK75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AK$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AK77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AL75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AL$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AL77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AM75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AM$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AM77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391},{"$f":"AN75*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AN$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AN77,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$78","v":1061.8167388129391}]
[]
["Nitrogen Oxides (NOx) - Truck","tonnes",null,{"$f":"D76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(D$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(D77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.9298438853140707},{"$f":"E76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(E$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(E77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.7412196843327852},{"$f":"F76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(F$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(F77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.5710317358725365},{"$f":"G76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(G$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(G77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.4174780685783694},{"$f":"H76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(H$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(H77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.2789328369517303},{"$f":"I76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(I$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(I77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.1539291066943016},{"$f":"J76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(J$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(J77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.0411433226235658},{"$f":"K76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(K$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(K77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":1.0364998158549945},{"$f":"L76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(L$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(L77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.99401072820700453},{"$f":"M76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(M$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(M77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.95326338960859758},{"$f":"N76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(N$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(N77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.91418640079187563},{"$f":"O76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(O$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(O77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.87671128934884524},{"$f":"P76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(P$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(P77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.84077238975106972},{"$f":"Q76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Q$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Q77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80630672828766137},{"$f":"R76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(R$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(R77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.77325391271999178},{"$f":"S76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(S$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(S77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.74155602645977148},{"$f":"T76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(T$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(T77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.71115752708507185},{"$f":"U76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(U$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(U77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.71960975675530392},{"$f":"V76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(V$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(V77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.72816244263063468},{"$f":"W76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(W$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(W77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.73681677865036022},{"$f":"X76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(X$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(X77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.74557397294395067},{"$f":"Y76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Y$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Y77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.7544352479997033},{"$f":"Z76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Z$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Z77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.76340184083539886},{"$f":"AA76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AA$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AA77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.77247500317098761},{"$f":"AB76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AB$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AB77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.78165600160332704},{"$f":"AC76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AC$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AC77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.79094611778299617},{"$f":"AD76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AD$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AD77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AE76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AE$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AE77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AF76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AF$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AF77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AG76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AG$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AG77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AH76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AH$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AH77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AI76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AI$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AI77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AJ76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AJ$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AJ77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AK76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AK$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AK77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AL76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AL$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AL77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AM76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AM$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AM77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236},{"$f":"AN76*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AN$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AN77,Emissions.Calc!$C$50:$R$50, 1))/$C$78","v":0.80034664859321236}]
["Fine Particulate Matter (PM) - Truck","tonnes",null,{"$f":"D76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(D$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(D77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":6.8173991389303704E-2},{"$f":"E76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(E$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(E77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":5.939377305788518E-2},{"$f":"F76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(F$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(F77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":5.1744370634063258E-2},{"$f":"G76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(G$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(G77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":4.5080144844575468E-2},{"$f":"H76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(H$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(H77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":3.9274213490386838E-2},{"$f":"I76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(I$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(I77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":3.4216035698343368E-2},{"$f":"J76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(J$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(J77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":2.9809307300243452E-2},{"$f":"K76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(K$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(K77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":2.7325556580386975E-2},{"$f":"L76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(L$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(L77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":2.5213481862968935E-2},{"$f":"M76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(M$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(M77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":2.326465577321685E-2},{"$f":"N76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(N$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(N77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":2.1466460332128817E-2},{"$f":"O76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(O$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(O77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.9807252842372197E-2},{"$f":"P76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(P$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(P77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.8276290505820643E-2},{"$f":"Q76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Q$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Q77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.6863660867629224E-2},{"$f":"R76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(R$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(R77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.5560217636496794E-2},{"$f":"S76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(S$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(S77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4357521465573944E-2},{"$f":"T76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(T$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(T77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.3247785310593266E-2},{"$f":"U76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(U$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(U77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.3375433523242514E-2},{"$f":"V76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(V$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(V77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.3504311682317565E-2},{"$f":"W76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(W$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(W77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.3634431638890819E-2},{"$f":"X76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(X$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(X77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.3765805358224956E-2},{"$f":"Y76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Y$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Y77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.3898444920873195E-2},{"$f":"Z76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Z$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Z77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4032362523790179E-2},{"$f":"AA76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AA$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AA77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.416757048145355E-2},{"$f":"AB76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AB$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AB77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4304081226996329E-2},{"$f":"AC76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AC$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AC77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.444190731335023E-2},{"$f":"AD76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AD$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AD77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AE76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AE$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AE77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AF76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AF$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AF77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AG76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AG$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AG77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AH76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AH$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AH77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AI76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AI$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AI77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AJ76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AJ$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AJ77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AK76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AK$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AK77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AL76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AL$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AL77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AM76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AM$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AM77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2},{"$f":"AN76*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AN$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AN77,Emissions.Calc!$C$94:$R$94, 1))/$C$78","v":1.4581061414399948E-2}]
["Sulfur Dioxide (SO2) - Truck","tonnes",null,{"$f":"D76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(D$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(D77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.2868377244963995E-3},{"$f":"E76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(E$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(E77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.324838458863221E-3},{"$f":"F76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(F$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(F77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.3630688883288683E-3},{"$f":"G76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(G$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(G77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.4015304012833086E-3},{"$f":"H76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(H$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(H77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.440224394508619E-3},{"$f":"I76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(I$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(I77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.4791522732297237E-3},{"$f":"J76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(J$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(J77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.5183154511654004E-3},{"$f":"K76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(K$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(K77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.9059545888491194E-3},{"$f":"L76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(L$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(L77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":6.9935543606974284E-3},{"$f":"M76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(M$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(M77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.0822653069574949E-3},{"$f":"N76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(N$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(N77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.1721015225127529E-3},{"$f":"O76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(O$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(O77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.2630772810356233E-3},{"$f":"P76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(P$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(P77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.3552070372553784E-3},{"$f":"Q76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Q$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Q77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.4485054292548012E-3},{"$f":"R76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(R$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(R77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.5429872807959595E-3},{"$f":"S76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(S$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(S77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.6386676036754855E-3},{"$f":"T76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(T$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(T77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.7355616001097372E-3},{"$f":"U76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(U$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(U77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.8545759320663103E-3},{"$f":"V76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(V$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(V77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":7.9754213413180154E-3},{"$f":"W76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(W$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(W77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.0981259996321178E-3},{"$f":"X76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(X$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(X77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.2227185122084115E-3},{"$f":"Y76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Y$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Y77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.3492279243477362E-3},{"$f":"Z76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Z$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Z77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.4776837282230892E-3},{"$f":"AA76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AA$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AA77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.6081158697549048E-3},{"$f":"AB76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AB$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AB77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.7405547555921143E-3},{"$f":"AC76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AC$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AC77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":8.8750312602006338E-3},{"$f":"AD76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AD$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AD77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AE76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AE$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AE77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AF76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AF$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AF77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AG76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AG$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AG77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AH76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AH$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AH77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AI76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AI$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AI77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AJ76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AJ$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AJ77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AK76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AK$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AK77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AL76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AL$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AL77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AM76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AM$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AM77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3},{"$f":"AN76*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AN$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AN77,Emissions.Calc!$C$138:$R$138, 1))/$C$78","v":9.0115767330608727E-3}]
["Carbon Dioxide (CO2) - Truck","tonnes",null,{"$f":"D76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(D$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(D77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":740.53858712630358},{"$f":"E76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(E$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(E77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":746.61247035536837},{"$f":"F76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(F$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(F77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":752.73617145769697},{"$f":"G76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(G$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(G77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":758.91009903852614},{"$f":"H76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(H$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(H77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":765.13466505446524},{"$f":"I76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(I$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(I77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":771.4102848409841},{"$f":"J76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(J$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(J77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":777.7373771401252},{"$f":"K76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(K$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(K77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":824.34445334765314},{"$f":"L76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(L$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(L77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":835.22944625082221},{"$f":"M76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(M$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(M77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":846.25816920521061},{"$f":"N76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(N$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(N77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":857.43252008321997},{"$f":"O76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(O$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(O77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":868.7544218175625},{"$f":"P76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(P$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(P77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":880.22582273216642},{"$f":"Q76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Q$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Q77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":891.84869687745413},{"$f":"R76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(R$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(R77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":903.62504437004475},{"$f":"S76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(S$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(S77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":915.5568917369435},{"$f":"T76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(T$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(T77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":927.64629226427542},{"$f":"U76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(U$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(U77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":941.93856099069478},{"$f":"V76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(V$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(V77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":956.45103104498162},{"$f":"W76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(W$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(W77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":971.18709507428844},{"$f":"X76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(X$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(X77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":986.15019799636411},{"$f":"Y76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Y$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Y77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1001.3438378048876},{"$f":"Z76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Z$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Z77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1016.7715663872103},{"$f":"AA76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AA$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AA77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1032.4369903546983},{"$f":"AB76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AB$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AB77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1048.3437718858652},{"$f":"AC76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AC$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AC77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1064.4956295824973},{"$f":"AD76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AD$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AD77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AE76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AE$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AE77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AF76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AF$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AF77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AG76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AG$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AG77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AH76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AH$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AH77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AI76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AI$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AI77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AJ76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AJ$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AJ77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AK76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AK$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AK77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AL76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AL$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AL77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AM76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AM$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AM77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668},{"$f":"AN76*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AN$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AN77,Emissions.Calc!$C$6:$R$6, 1)))/$C$78","v":1080.8963393389668}]
[]
["Emission Cost  - Douglas to Anderson"]
["Vehicle Miles Travelled",null,null,{"$f":"('Traffic Projection'!I60)*((1+CAGR_VMT_Douglas_Anderson)^(2019-2017))","v":19158132.129595764},{"$f":"D90*(1+CAGR_VMT_Douglas_Anderson)","v":19424095.616084281},19693751.350630522,19967150.591006372,20244345.306571651,20525388.18815276,20810332.658058476,21099232.880234774,21392143.770560637,21689121.007286791,21990221.041619368,22295501.10845048,22605019.237237766,22918834.263034992,23237005.837675754,23559594.441112462,23886661.392912734,24218268.863915376,24554479.888048194,24895358.374309853,25240969.118918087,25591377.817626551,25946651.078212652,26306856.433138769,26672062.352389213,27042338.256485414,27417754.529681794,{"$f":"AD90","v":27417754.529681794},{"$f":"AE90","v":27417754.529681794},27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794,27417754.529681794]
["Automobile Vehicle Miles Travelled",null,null,{"$f":"D90*$B$9","v":16667574.952748315},{"$f":"E90*$B$9","v":16898963.185993325},{"$f":"F90*$B$9","v":17133563.675048552},{"$f":"G90*$B$9","v":17371421.014175545},{"$f":"H90*$B$9","v":17612580.416717336},{"$f":"I90*$B$9","v":17857087.723692901},{"$f":"J90*$B$9","v":18104989.412510876},{"$f":"K90*$B$9","v":18356332.605804253},{"$f":"L90*$B$9","v":18611165.080387753},{"$f":"M90*$B$9","v":18869535.276339509},{"$f":"N90*$B$9","v":19131492.306208849},{"$f":"O90*$B$9","v":19397085.964351919},{"$f":"P90*$B$9","v":19666366.736396857},{"$f":"Q90*$B$9","v":19939385.808840442},{"$f":"R90*$B$9","v":20216195.078777906},{"$f":"S90*$B$9","v":20496847.163767841},{"$f":"T90*$B$9","v":20781395.41183408},{"$f":"U90*$B$9","v":21069893.911606379},{"$f":"V90*$B$9","v":21362397.502601929},{"$f":"W90*$B$9","v":21658961.785649572},{"$f":"X90*$B$9","v":21959643.133458737},{"$f":"Y90*$B$9","v":22264498.701335099},{"$f":"Z90*$B$9","v":22573586.438045006},{"$f":"AA90*$B$9","v":22886965.096830729},{"$f":"AB90*$B$9","v":23204694.246578615},{"$f":"AC90*$B$9","v":23526834.28314231},{"$f":"AD90*$B$9","v":23853446.44082316},{"$f":"AE90*$B$9","v":23853446.44082316},23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316,23853446.44082316]
["Truck Vehicle Miles Travelled",null,null,{"$f":"D90*$B$10","v":2490557.1768474495},{"$f":"E90*$B$10","v":2525132.4300909569},2560187.6755819679,2595729.5768308286,2631764.8898543147,2668300.4644598588,2705343.245547602,2742900.2744305208,2780978.6901728828,2819585.7309472831,2858728.735410518,2898415.1440985627,2938652.5008409098,2979448.454194549,3020810.758897848,3062747.2773446203,3105265.9810786555,3148374.9523089989,3192082.3854462653,3236396.5886602812,3281325.9854593514,3326879.1162914517,3373064.6401676447,3419891.3363080402,3467368.1058105975,3515503.9733431041,3564308.0888586333,3564308.0888586333,{"$f":"AF90*$B$10","v":3564308.0888586333},3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333,3564308.0888586333]
["Average Speed",null,null,{"$f":"'Traffic Projection'!J165*((1+CAGR_Speed_NoBuild)^(2019-2015))","v":62.318458745382273},{"$f":"D93*(1+CAGR_Speed_NoBuild)","v":62.009442523114402},61.701958608088191,61.395999402108743,61.09155734465805,60.788624912708165,60.487194620535291,{"$f":"'Traffic Projection'!K165*((1+CAGR_Speed_Build)^(2026-2015))","v":67.560507989293342},{"$f":"K93*(1+CAGR_Speed_Build)","v":67.510774534983526},67.461077691062684,67.411417430580755,67.361793726607488,67.312206552232468,67.262655880565092,67.213141684734538,67.16366393788978,67.114222613199559,67.06481768385234,67.015449123056371,66.966116904039581,66.916821000049623,66.867561384353834,66.818338030239246,66.769150911012559,66.720000000000098,66.670885270547842,66.62180669602138,{"$f":"AD93","v":66.62180669602138},{"$f":"AE93","v":66.62180669602138},66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138]
[null,{"$f":"Inputs!$D$85","v":"g/metric ton"},{"$f":"Inputs!$E$85","v":1000000}]
["Nitrogen Oxides (NOx) - Auto","tonnes",null,{"$f":"D91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(D$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(D93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":2.9688253079556222},{"$f":"E91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(E$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(E93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":2.5020594732929626},{"$f":"F91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(F$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(F93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":2.1086796825394867},{"$f":"G91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(G$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(G93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":1.7771480058796332},{"$f":"H91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(H$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(H93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":1.4977405344933481},{"$f":"I91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(I$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(I93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":1.2622621758248511},{"$f":"J91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(J$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(J93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":1.0638062894231994},{"$f":"K91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(K$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(K93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":1.097166145510408},{"$f":"L91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(L$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(L93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":1.0381622572269578},{"$f":"M91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(M$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(M93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.9823315062543988},{"$f":"N91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(N$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(N93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.92950324620506586},{"$f":"O91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(O$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(O93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.87951600778852312},{"$f":"P91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(P$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(P93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.83221700528155218},{"$f":"Q91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Q$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Q93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.7874616695394191},{"$f":"R91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(R$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(R93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.74511320612106591},{"$f":"S91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(S$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(S93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.70504217717764328},{"$f":"T91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(T$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(T93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.66712610582642795},{"$f":"U91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(U$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(U93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.6647306627905385},{"$f":"V91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(V$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(V93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.66234382104799983},{"$f":"W91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(W$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(W93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.65996554971423393},{"$f":"X91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(X$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(X93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.65759581801555977},{"$f":"Y91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Y$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Y93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.65523459528879502},{"$f":"Z91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Z$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Z93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.65288185098085949},{"$f":"AA91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AA$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AA93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.65053755464837926},{"$f":"AB91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AB$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AB93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.6482016759572935},{"$f":"AC91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AC$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AC93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64587418468246116},{"$f":"AD91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AD$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AD93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AE91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AE$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AE93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AF91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AF$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AF93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AG91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AG$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AG93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AH91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AH$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AH93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AI91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AI$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AI93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AJ91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AJ$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AJ93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AK91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AK$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AK93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AL91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AL$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AL93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AM91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AM$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AM93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137},{"$f":"AN91*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AN$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AN93,Emissions.Calc!$U$50:$AJ$50, 1))/$C$94","v":0.64355505070727137}]
["Fine Particulate Matter (PM) - Auto","tonnes",null,{"$f":"D91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(D$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(D93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":8.2187860501817936E-2},{"$f":"E91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(E$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(E93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":7.5644047070418483E-2},{"$f":"F91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(F$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(F93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":6.9621253336617991E-2},{"$f":"G91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(G$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(G93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":6.4077995610801589E-2},{"$f":"H91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(H$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(H93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":5.8976093142786318E-2},{"$f":"I91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(I$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(I93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":5.4280405141141679E-2},{"$f":"J91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(J$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(J93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.995858873108254E-2},{"$f":"K91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(K$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(K93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.8951685554085952E-2},{"$f":"L91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(L$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(L93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.8352273879399166E-2},{"$f":"M91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(M$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(M93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.7760201979669764E-2},{"$f":"N91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(N$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(N93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.71753799796105E-2},{"$f":"O91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(O$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(O93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.659771910445392E-2},{"$f":"P91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(P$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(P93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.6027131666476435E-2},{"$f":"Q91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Q$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Q93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.5463531051687621E-2},{"$f":"R91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(R$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(R93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.490683170668229E-2},{"$f":"S91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(S$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(S93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":4.4356949125653716E-2},{"$f":"T91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(T$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(T93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.7247350288242838E-2},{"$f":"U91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(U$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(U93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.7413392004955096E-2},{"$f":"V91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(V$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(V93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.7580173904565604E-2},{"$f":"W91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(W$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(W93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.7747699286671217E-2},{"$f":"X91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(X$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(X93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.7915971465577743E-2},{"$f":"Y91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Y$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Y93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8084993770365547E-2},{"$f":"Z91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Z$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Z93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8254769544955436E-2},{"$f":"AA91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AA$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AA93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8425302148174766E-2},{"$f":"AB91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AB$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AB93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8596594953823928E-2},{"$f":"AC91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AC$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AC93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8768651350743082E-2},{"$f":"AD91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AD$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AD93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AE91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AE$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AE93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AF91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AF$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AF93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AG91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AG$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AG93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AH91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AH$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AH93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AI91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AI$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AI93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AJ91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AJ$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AJ93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AK91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AK$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AK93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AL91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AL$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AL93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AM91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AM$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AM93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2},{"$f":"AN91*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AN$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AN93,Emissions.Calc!$U$94:$AJ$94, 1))/$C$94","v":3.8941474742879206E-2}]
["Sulfur Dioxide (SO2) - Auto","tonnes",null,{"$f":"D91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(D$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(D93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":6.1511707091860962E-2},{"$f":"E91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(E$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(E93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":5.3512516284343468E-2},{"$f":"F91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(F$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(F93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":4.6553567352726345E-2},{"$f":"G91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(G$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(G93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":4.0499583718863773E-2},{"$f":"H91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(H$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(H93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":3.5232880629183366E-2},{"$f":"I91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(I$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(I93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":3.065107745421318E-2},{"$f":"J91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(J$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(J93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6665107488429377E-2},{"$f":"K91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(K$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(K93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6512670080022206E-2},{"$f":"L91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(L$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(L93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6199005924345233E-2},{"$f":"M91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(M$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(M93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.5889052643591825E-2},{"$f":"N91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(N$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(N93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.5582766335414672E-2},{"$f":"O91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(O$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(O93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.5280103616863156E-2},{"$f":"P91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(P$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(P93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4981021618238477E-2},{"$f":"Q91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Q$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Q93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4685477977021548E-2},{"$f":"R91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(R$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(R93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4393430831872651E-2},{"$f":"S91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(S$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(S93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4104838816702157E-2},{"$f":"T91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(T$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(T93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.3819661054811345E-2},{"$f":"U91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(U$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(U93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.405088279355462E-2},{"$f":"V91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(V$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(V93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4284349043348849E-2},{"$f":"W91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(W$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(W93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4520081592066936E-2},{"$f":"X91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(X$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(X93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4758102439080613E-2},{"$f":"Y91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Y$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Y93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.4998433797313434E-2},{"$f":"Z91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Z$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Z93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.5241098095313847E-2},{"$f":"AA91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AA$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AA93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.548611797934823E-2},{"$f":"AB91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AB$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AB93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.5733516315514349E-2},{"$f":"AC91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AC$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AC93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.5983316191875303E-2},{"$f":"AD91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AD$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AD93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AE91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AE$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AE93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AF91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AF$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AF93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AG91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AG$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AG93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AH91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AH$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AH93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AI91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AI$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AI93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AJ91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AJ$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AJ93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AK91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AK$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AK93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AL91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AL$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AL93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AM91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AM$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AM93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2},{"$f":"AN91*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AN$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AN93,Emissions.Calc!$U$138:$AJ$138, 1))/$C$94","v":2.6235540920614166E-2}]
["Carbon Dioxide (CO2) - Auto","tonnes",null,{"$f":"D91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(D$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(D93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4446.2175459544096},{"$f":"E91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(E$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(E93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4369.1445755105515},{"$f":"F91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(F$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(F93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4293.4076266876882},{"$f":"G91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(G$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(G93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4218.9835402153076},{"$f":"H91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(H$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(H93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4145.849558277333},{"$f":"I91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(I$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(I93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4073.9833175531176},{"$f":"J91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(J$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(J93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":4003.3628423790606},{"$f":"K91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(K$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(K93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3978.8161802242339},{"$f":"L91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(L$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(L93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3930.0957154871417},{"$f":"M91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(M$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(M93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3881.9718311339329},{"$f":"N91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(N$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(N93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3834.4372220587056},{"$f":"O91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(O$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(O93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3787.4846726063274},{"$f":"P91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(P$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(P93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3741.107055477105},{"$f":"Q91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Q$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Q93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3695.2973306448844},{"$f":"R91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(R$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(R93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3650.0485442883842},{"$f":"S91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(S$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(S93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3605.3538277356192},{"$f":"T91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(T$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(T93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3561.2063964212525},{"$f":"U91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(U$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(U93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3594.5183087844516},{"$f":"V91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(V$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(V93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3628.1418244027736},{"$f":"W91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(W$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(W93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3662.0798580469955},{"$f":"X91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(X$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(X93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3696.335351752974},{"$f":"Y91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Y$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Y93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3730.9112750766903},{"$f":"Z91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Z$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Z93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3765.8106253516753},{"$f":"AA91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AA$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AA93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3801.0364279488467},{"$f":"AB91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AB$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AB93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3836.5917365387681},{"$f":"AC91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AC$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AC93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3872.4796333563709},{"$f":"AD91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AD$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AD93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AE91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AE$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AE93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AF91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AF$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AF93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AG91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AG$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AG93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AH91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AH$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AH93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AI91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AI$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AI93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AJ91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AJ$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AJ93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AK91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AK$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AK93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AL91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AL$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AL93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AM91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AM$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AM93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512},{"$f":"AN91*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AN$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AN93,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$94","v":3908.7032294681512}]
[]
["Nitrogen Oxides (NOx) - Truck","tonnes",null,{"$f":"D92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(D$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(D93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":7.4492179346796412},{"$f":"E92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(E$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(E93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":6.7088727713266536},{"$f":"F92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(F$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(F93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":6.0421072730749428},{"$f":"G92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(G$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(G93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":5.4416086790875298},{"$f":"H92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(H$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(H93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":4.9007910118171525},{"$f":"I92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(I$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(I93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":4.4137228451964283},{"$f":"J92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(J$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(J93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.9750622516314058},{"$f":"K92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(K$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(K93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.9501185629636821},{"$f":"L92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(L$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(L93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.7812854128576334},{"$f":"M92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(M$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(M93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.6196684088293241},{"$f":"N92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(N$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(N93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.4649591235101771},{"$f":"O92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(O$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(O93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.3168623121142171},{"$f":"P92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(P$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(P93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.1750953489975142},{"$f":"Q92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Q$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Q93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":3.0393876882998261},{"$f":"R92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(R$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(R93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9094803476390947},{"$f":"S92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(S$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(S93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.7851254138735118},{"$f":"T92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(T$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(T93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.6660855699879451},{"$f":"U92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(U$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(U93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.6928539646957455},{"$f":"V92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(V$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(V93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.7198911230783875},{"$f":"W92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(W$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(W93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.7471997436134492},{"$f":"X92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(X$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(X93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.7747825518721299},{"$f":"Y92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Y$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Y93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.8026423007912791},{"$f":"Z92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Z$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Z93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.8307817709481569},{"$f":"AA92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AA$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AA93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.8592037708379539},{"$f":"AB92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AB$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AB93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.8879111371540951},{"$f":"AC92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AC$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AC93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9169067350713602},{"$f":"AD92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AD$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AD93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AE92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AE$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AE93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AF92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AF$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AF93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AG92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AG$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AG93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AH92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AH$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AH93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AI92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AI$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AI93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AJ92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AJ$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AJ93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AK92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AK$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AK93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AL92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AL$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AL93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AM92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AM$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AM93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477},{"$f":"AN92*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AN$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AN93,Emissions.Calc!$C$50:$R$50, 1))/$C$94","v":2.9461934585318477}]
["Fine Particulate Matter (PM) - Truck","tonnes",null,{"$f":"D92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(D$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(D93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.26315233226922302},{"$f":"E92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(E$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(E93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.22884261557558011},{"$f":"F92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(F$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(F93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.19900618874202369},{"$f":"G92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(G$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(G93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.17305982567108918},{"$f":"H92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(H$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(H93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.15049634109687043},{"$f":"I92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(I$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(I93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.13087467640578621},{"$f":"J92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(J$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(J93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.11381127806485553},{"$f":"K92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(K$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(K93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":0.10413816446504955},{"$f":"L92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(L$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(L93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":9.5913825143283934E-2},{"$f":"M92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(M$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(M93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":8.8339005213635524E-2},{"$f":"N92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(N$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(N93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":8.1362408708825856E-2},{"$f":"O92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(O$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(O93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":7.4936790774277576E-2},{"$f":"P92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(P$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(P93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":6.9018637730408075E-2},{"$f":"Q92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Q$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Q93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":6.3567872402088915E-2},{"$f":"R92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(R$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(R93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.8547582719789569E-2},{"$f":"S92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(S$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(S93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3923771754518582E-2},{"$f":"T92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(T$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(T93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":4.9665127493821591E-2},{"$f":"U92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(U$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(U93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.0052252424970356E-2},{"$f":"V92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(V$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(V93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.0442394880081703E-2},{"$f":"W92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(W$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(W93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.0835578379859483E-2},{"$f":"X92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(X$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(X93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.1231826628344482E-2},{"$f":"Y92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Y$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Y93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.163116351434343E-2},{"$f":"Z92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Z$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Z93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.203361311286922E-2},{"$f":"AA92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AA$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AA93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.2439199686592351E-2},{"$f":"AB92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AB$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AB93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.2847947687303588E-2},{"$f":"AC92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AC$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AC93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3259881757388203E-2},{"$f":"AD92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AD$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AD93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AE92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AE$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AE93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AF92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AF$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AF93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AG92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AG$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AG93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AH92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AH$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AH93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AI92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AI$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AI93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AJ92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AJ$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AJ93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AK92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AK$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AK93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AL92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AL$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AL93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AM92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AM$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AM93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2},{"$f":"AN92*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AN$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AN93,Emissions.Calc!$C$94:$R$94, 1))/$C$94","v":5.3675026731311512E-2}]
["Sulfur Dioxide (SO2) - Truck","tonnes",null,{"$f":"D92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(D$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(D93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.4267260520981201E-2},{"$f":"E92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(E$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(E93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.4369433048286922E-2},{"$f":"F92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(F$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(F93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.4472035752922588E-2},{"$f":"G92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(G$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(G93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.4575070446065241E-2},{"$f":"H92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(H$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(H93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.467853894651751E-2},{"$f":"I92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(I$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(I93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.478244308073976E-2},{"$f":"J92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(J$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(J93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.4886784682882277E-2},{"$f":"K92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(K$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(K93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.6318711300392053E-2},{"$f":"L92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(L$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(L93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.660396345604123E-2},{"$f":"M92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(M$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(M93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.6892307282531506E-2},{"$f":"N92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(N$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(N93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.7183776288561747E-2},{"$f":"O92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(O$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(O93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.7478404346010819E-2},{"$f":"P92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(P$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(P93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.77762256938738E-2},{"$f":"Q92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Q$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Q93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.8077274942240972E-2},{"$f":"R92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(R$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(R93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.8381587076319877E-2},{"$f":"S92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(S$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(S93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.8689197460500981E-2},{"$f":"T92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(T$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(T93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.9000141842467391E-2},{"$f":"U92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(U$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(U93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.9392633633872206E-2},{"$f":"V92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(V$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(V93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":2.9790437461582119E-2},{"$f":"W92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(W$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(W93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.0193625219405676E-2},{"$f":"X92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(X$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(X93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.0602269774171818E-2},{"$f":"Y92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Y$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Y93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.1016444978898893E-2},{"$f":"Z92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Z$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Z93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.1436225686141843E-2},{"$f":"AA92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AA$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AA93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.1861687761520104E-2},{"$f":"AB92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AB$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AB93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.2292908097428498E-2},{"$f":"AC92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AC$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AC93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.2729964626933818E-2},{"$f":"AD92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AD$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AD93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AE92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AE$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AE93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AF92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AF$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AF93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AG92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AG$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AG93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AH92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AH$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AH93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AI92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AI$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AI93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AJ92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AJ$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AJ93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AK92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AK$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AK93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AL92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AL$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AL93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AM92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AM$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AM93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2},{"$f":"AN92*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AN$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AN93,Emissions.Calc!$C$138:$R$138, 1))/$C$94","v":3.3172936337859373E-2}]
["Carbon Dioxide (CO2) - Truck","tonnes",null,{"$f":"D92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(D$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(D93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2858.4868271071659},{"$f":"E92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(E$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(E93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2876.677835754781},{"$f":"F92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(F$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(F93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2894.984609426212},{"$f":"G92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(G$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(G93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2913.4078848338095},{"$f":"H92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(H$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(H93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2931.9484033782574},{"$f":"I92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(I$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(I93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2950.6069111784104},{"$f":"J92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(J$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(J93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":2969.3841591013183},{"$f":"K92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(K$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(K93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3141.590840282659},{"$f":"L92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(L$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(L93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3177.2704578291873},{"$f":"M92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(M$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(M93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3213.3552952700261},{"$f":"N92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(N$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(N93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3249.8499547610854},{"$f":"O92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(O$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(O93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3286.7590907257954},{"$f":"P92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(P$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(P93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3324.0874104487161},{"$f":"Q92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Q$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Q93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3361.8396746758963},{"$f":"R92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(R$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(R93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3400.0206982220393},{"$f":"S92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(S$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(S93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3438.635350584575},{"$f":"T92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(T$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(T93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3477.688556564699},{"$f":"U92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(U$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(U93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3524.8312917554144},{"$f":"V92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(V$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(V93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3572.6130828722462},{"$f":"W92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(W$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(W93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3621.0425928083228},{"$f":"X92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(X$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(X93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3670.1286018889309},{"$f":"Y92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Y$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Y93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3719.8800094634007},{"$f":"Z92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Z$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Z93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3770.3058355185649},{"$f":"AA92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AA$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AA93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3821.4152223140964},{"$f":"AB92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AB$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AB93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3873.2174360400077},{"$f":"AC92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AC$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AC93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3925.7218684966233},{"$f":"AD92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AD$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AD93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AE92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AE$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AE93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AF92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AF$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AF93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AG92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AG$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AG93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AH92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AH$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AH93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AI92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AI$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AI93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AJ92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AJ$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AJ93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AK92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AK$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AK93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AL92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AL$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AL93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AM92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AM$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AM93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206},{"$f":"AN92*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AN$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AN93,Emissions.Calc!$C$6:$R$6, 1)))/$C$94","v":3978.9380387973206}]
[]
["Emission Cost  - Anderson to I240"]
["Vehicle Miles Travelled",null,null,{"$f":"'Traffic Projection'!I73*((1+CAGR_VMT_Anderson_240)^(2019-2017))","v":29852.419361029981},{"$f":"D106*(1+CAGR_VMT_Anderson_240)","v":30274.647684801574},30702.84794522724,31137.104608519676,31577.503335569527,32024.130998842757,32477.075699516983,32936.426784860203,33402.274865855317,33874.711835073933,34353.830884802956,34839.726525427599,35332.494604074353,35832.232323517688,36339.038261354115,36853.012389447496,37374.256093649339,37902.872193798059,38438.964964001061,38982.64015320372,39534.005006049287,40093.168284033804,40660.240286960267,41235.332874696214,41818.559489239051,42410.035177093479,43009.876611965396,{"$f":"AD106","v":43009.876611965396},{"$f":"AE106","v":43009.876611965396},43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396,43009.876611965396]
["Automobile Vehicle Miles Travelled",null,null,{"$f":"D106*$B$9","v":25971.604844096084},{"$f":"E106*$B$9","v":26338.94348577737},{"$f":"F106*$B$9","v":26711.4777123477},{"$f":"G106*$B$9","v":27089.28100941212},{"$f":"H106*$B$9","v":27472.427901945488},{"$f":"I106*$B$9","v":27860.9939689932},{"$f":"J106*$B$9","v":28255.055858579773},{"$f":"K106*$B$9","v":28654.691302828378},{"$f":"L106*$B$9","v":29059.979133294128},{"$f":"M106*$B$9","v":29470.999296514321},{"$f":"N106*$B$9","v":29887.832869778573},{"$f":"O106*$B$9","v":30310.562077122009},{"$f":"P106*$B$9","v":30739.270305544687},{"$f":"Q106*$B$9","v":31174.042121460388},{"$f":"R106*$B$9","v":31614.963287378079},{"$f":"S106*$B$9","v":32062.120778819321},{"$f":"T106*$B$9","v":32515.602801474924},{"$f":"U106*$B$9","v":32975.498808604309},{"$f":"V106*$B$9","v":33441.899518680926},{"$f":"W106*$B$9","v":33914.896933287237},{"$f":"X106*$B$9","v":34394.584355262879},{"$f":"Y106*$B$9","v":34881.056407109412},{"$f":"Z106*$B$9","v":35374.409049655435},{"$f":"AA106*$B$9","v":35874.739600985704},{"$f":"AB106*$B$9","v":36382.146755637972},{"$f":"AC106*$B$9","v":36896.73060407133},{"$f":"AD106*$B$9","v":37418.59265240989},{"$f":"AE106*$B$9","v":37418.59265240989},37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989,37418.59265240989]
["Truck Vehicle Miles Travelled",null,null,{"$f":"D106*$B$10","v":3880.8145169338977},{"$f":"E106*$B$10","v":3935.7041990242046},3991.3702328795416,4047.823599107558,4105.0754336240389,4163.1370298495585,4222.0198409372078,4281.7354820318269,4342.2957325611915,4403.7125385596119,4465.9980150243846,4529.1644483055879,4593.2242985296662,4658.1902020572998,4724.0749739760349,4790.8916106281749,4858.6532921744147,4927.3733851937477,4997.0654453201378,5067.7432199164841,5139.4206507864074,5212.1118769243949,5285.8312373048348,5360.5932737105077,5436.412733601077,5513.3045730221529,5591.2839595555015,5591.2839595555015,{"$f":"AF106*$B$10","v":5591.2839595555015},5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015,5591.2839595555015]
["Average Speed",null,null,{"$f":"'Traffic Projection'!J190*((1+CAGR_Speed_NoBuild)^(2019-2015))","v":62.318458745382273},{"$f":"D109*(1+CAGR_Speed_NoBuild)","v":62.009442523114402},61.701958608088191,61.395999402108743,61.09155734465805,60.788624912708165,60.487194620535291,{"$f":"'Traffic Projection'!K190*((1+CAGR_Speed_Build)^(2026-2015))","v":67.560507989293342},{"$f":"K109*(1+CAGR_Speed_Build)","v":67.510774534983526},67.461077691062684,{"$f":"M109*(1+CAGR_Speed_Build)","v":67.411417430580755},67.361793726607488,67.312206552232468,67.262655880565092,67.213141684734538,67.16366393788978,67.114222613199559,67.06481768385234,67.015449123056371,66.966116904039581,66.916821000049623,66.867561384353834,66.818338030239246,66.769150911012559,66.720000000000098,66.670885270547842,66.62180669602138,{"$f":"AD109","v":66.62180669602138},{"$f":"AE109","v":66.62180669602138},66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138,66.62180669602138]
[null,{"$f":"Inputs!$D$85","v":"g/metric ton"},{"$f":"Inputs!$E$85","v":1000000}]
["Nitrogen Oxides (NOx) - Auto","tonnes",null,{"$f":"D107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(D$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(D109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":4.626057357951849E-3},{"$f":"E107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(E$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(E109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":3.8997423889141113E-3},{"$f":"F107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(F$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(F109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":3.2874626324622051E-3},{"$f":"G107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(G$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(G109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":2.7713139694965005E-3},{"$f":"H107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(H$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(H109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":2.3362033203626828E-3},{"$f":"I107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(I$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(I109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.9694072970971319E-3},{"$f":"J107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(J$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(J109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.6602001495560346E-3},{"$f":"K107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(K$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(K109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.7127036147500327E-3},{"$f":"L107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(L$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(L109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.6210147726743163E-3},{"$f":"M107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(M$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(M109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.5342344528255544E-3},{"$f":"N107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(N$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(N109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.4520998796041531E-3},{"$f":"O107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(O$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(O109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.3743623449877953E-3},{"$f":"P107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(P$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(P109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.3007864554298179E-3},{"$f":"Q107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Q$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Q109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.2311494190745569E-3},{"$f":"R107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(R$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(R109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.1652403711313072E-3},{"$f":"S107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(S$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(S109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.1028597353640965E-3},{"$f":"T107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(T$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(T109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0438186197638214E-3},{"$f":"U107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(U$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(U109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0403386590768541E-3},{"$f":"V107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(V$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(V109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0368703001434425E-3},{"$f":"W107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(W$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(W109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.033413504284791E-3},{"$f":"X107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(X$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(X109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0299682329510552E-3},{"$f":"Y107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Y$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Y109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0265344477209111E-3},{"$f":"Z107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(Z$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(Z109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0231121103011259E-3},{"$f":"AA107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AA$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AA109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0197011825261323E-3},{"$f":"AB107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AB$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AB109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0163016263576021E-3},{"$f":"AC107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AC$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AC109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0129134038840222E-3},{"$f":"AD107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AD$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AD109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AE107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AE$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AE109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AF107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AF$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AF109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AG107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AG$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AG109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AH107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AH$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AH109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AI107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AI$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AI109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AJ107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AJ$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AJ109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AK107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AK$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AK109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AL107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AL$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AL109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AM107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AM$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AM109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3},{"$f":"AN107*INDEX(Emissions.Calc!$U$51:$AJ$91, MATCH(AN$12,Emissions.Calc!$T$51:$T$91, 0), MATCH(AN109,Emissions.Calc!$U$50:$AJ$50, 1))/$C$110","v":1.0095364773202713E-3}]
["Fine Particulate Matter (PM) - Auto","tonnes",null,{"$f":"D107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(D$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(D109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":1.2806605891896362E-4},{"$f":"E107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(E$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(E109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":1.1789979414089853E-4},{"$f":"F107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(F$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(F109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":1.0854055770750298E-4},{"$f":"G107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(G$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(G109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":9.9924285307713125E-5},{"$f":"H107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(H$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(H109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":9.1991998246080843E-5},{"$f":"I107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(I$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(I109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":8.4689399731475705E-5},{"$f":"J107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(J$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(J109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.7966503213590499E-5},{"$f":"K107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(K$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(K109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.6414797466784046E-5},{"$f":"L107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(L$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(L109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.5498554975655927E-5},{"$f":"M107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(M$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(M109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.4593298580550823E-5},{"$f":"N107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(N$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(N109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.3698896553998114E-5},{"$f":"O107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(O$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(O109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.2815218747989652E-5},{"$f":"P107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(P$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(P109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.1942136575041447E-5},{"$f":"Q107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Q$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Q109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.1079522989482343E-5},{"$f":"R107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(R$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(R109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":7.0227252468967123E-5},{"$f":"S107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(S$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(S109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.9385200996211225E-5},{"$f":"T107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(T$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(T109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.8279053132795285E-5},{"$f":"U107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(U$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(U109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.8553938081560226E-5},{"$f":"V107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(V$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(V109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.8830119580817949E-5},{"$f":"W107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(W$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(W109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.9107603746011215E-5},{"$f":"X107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(X$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(X109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.9386396721427597E-5},{"$f":"Y107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Y$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Y109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.9666504680335359E-5},{"$f":"Z107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(Z$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(Z109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":5.9947933825120279E-5},{"$f":"AA107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AA$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AA109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.0230690387422907E-5},{"$f":"AB107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AB$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AB109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.0514780628276643E-5},{"$f":"AC107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AC$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AC109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.0800210838246297E-5},{"$f":"AD107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AD$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AD109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AE107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AE$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AE109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AF107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AF$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AF109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AG107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AG$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AG109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AH107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AH$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AH109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AI107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AI$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AI109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AJ107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AJ$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AJ109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AK107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AK$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AK109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AL107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AL$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AL109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AM107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AM$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AM109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5},{"$f":"AN107*INDEX(Emissions.Calc!$U$95:$AJ$135, MATCH(AN$12,Emissions.Calc!$T$95:$T$135, 0), MATCH(AN109,Emissions.Calc!$U$94:$AJ$94, 1))/$C$110","v":6.108698733756734E-5}]
["Sulfur Dioxide (SO2) - Auto","tonnes",null,{"$f":"D107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(D$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(D109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":9.5848241535111527E-5},{"$f":"E107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(E$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(E109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":8.3405302839128888E-5},{"$f":"F107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(F$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(F109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":7.2577696056515424E-5},{"$f":"G107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(G$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(G109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":6.3155720146857648E-5},{"$f":"H107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(H$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(H109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":5.4956897283736963E-5},{"$f":"I107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(I$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(I109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.7822438759816616E-5},{"$f":"J107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(J$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(J109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1614169685179507E-5},{"$f":"K107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(K$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(K109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1386936762986645E-5},{"$f":"L107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(L$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(L109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.0907840115652751E-5},{"$f":"M107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(M$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(M109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.0434289508094675E-5},{"$f":"N107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(N$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(N109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.9966220739159336E-5},{"$f":"O107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(O$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(O109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.9503570350888464E-5},{"$f":"P107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(P$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(P109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.9046275619915405E-5},{"$f":"Q107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Q$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Q109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.8594274548961382E-5},{"$f":"R107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(R$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(R109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.8147505858430318E-5},{"$f":"S107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(S$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(S109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.7705908978100951E-5},{"$f":"T107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(T$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(T109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.7269424038914996E-5},{"$f":"U107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(U$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(U109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.7640904137057268E-5},{"$f":"V107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(V$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(V109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.8016086934312142E-5},{"$f":"W107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(W$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(W109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.8395009337046274E-5},{"$f":"X107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(X$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(X109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.8777708619487746E-5},{"$f":"Y107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Y$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Y109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.9164222427392544E-5},{"$f":"Z107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(Z$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(Z109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.9554588781747859E-5},{"$f":"AA107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AA$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AA109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":3.9948846082512114E-5},{"$f":"AB107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AB$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AB109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.034703311239233E-5},{"$f":"AC107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AC$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AC109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.0749189040659197E-5},{"$f":"AD107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AD$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AD109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AE107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AE$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AE109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AF107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AF$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AF109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AG107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AG$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AG109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AH107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AH$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AH109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AI107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AI$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AI109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AJ107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AJ$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AJ109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AK107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AK$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AK109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AL107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AL$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AL109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AM107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AM$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AM109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5},{"$f":"AN107*INDEX(Emissions.Calc!$U$139:$AJ$179, MATCH(AN$12,Emissions.Calc!$T$139:$T$179, 0), MATCH(AN109,Emissions.Calc!$U$138:$AJ$138, 1))/$C$110","v":4.1155353426999995E-5}]
["Carbon Dioxide (CO2) - Auto","tonnes",null,{"$f":"D107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(D$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(D109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.9281467449092711},{"$f":"E107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(E$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(E109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.8098054767611957},{"$f":"F107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(F$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(F109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.6934856230349764},{"$f":"G107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(G$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(G109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.5791526554859132},{"$f":"H107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(H$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(H109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.4667726356541912},{"$f":"I107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(I$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(I109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.3563122047906413},{"$f":"J107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(J$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(J109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.2477385739545568},{"$f":"K107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(K$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(K109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.2110309201399954},{"$f":"L107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(L$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(L109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1365582966246803},{"$f":"M107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(M$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(M109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.0629786281959799},{"$f":"N107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(N$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(N109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.9902812079827088},{"$f":"O107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(O$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(O109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.9184554574931409},{"$f":"P107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(P$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(P109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.847490925075693},{"$f":"Q107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Q$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Q109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.7773772843980575},{"$f":"R107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(R$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(R109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.70810433294458},{"$f":"S107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(S$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(S109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.6396619905316507},{"$f":"T107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(T$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(T109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.5720402978408918},{"$f":"U107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(U$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(U109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.6256113441337776},{"$f":"V107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(V$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(V109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.6796974364147603},{"$f":"W107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(W$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(W109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.7343035264700788},{"$f":"X107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(X$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(X109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.7894346136937349},{"$f":"Y107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Y$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Y109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.8450957455452057},{"$f":"Z107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(Z$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(Z109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.9012920180115565},{"$f":"AA107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AA$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AA109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":5.9580285760740006},{"$f":"AB107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AB$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AB109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.0153106141789436},{"$f":"AC107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AC$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AC109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.0731433767135474},{"$f":"AD107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AD$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AD109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AE107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AE$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AE109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AF107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AF$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AF109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AG107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AG$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AG109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AH107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AH$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AH109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AI107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AI$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AI109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AJ107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AJ$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AJ109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AK107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AK$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AK109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AL107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AL$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AL109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AM107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AM$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AM109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804},{"$f":"AN107*(INDEX(Emissions.Calc!$U$7:$AJ$47, MATCH(AN$12,Emissions.Calc!$T$7:$T$47, 0), MATCH(AN109,Emissions.Calc!$U$6:$AJ$6, 1)))/$C$110","v":6.1315321584858804}]
[]
["Nitrogen Oxides (NOx) - Truck","tonnes",null,{"$f":"D108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(D$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(D109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":1.1607456102373924E-2},{"$f":"E108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(E$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(E109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":1.0456536228429956E-2},{"$f":"F108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(F$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(F109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":9.4197340857577264E-3},{"$f":"G108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(G$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(G109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":8.4857345021324432E-3},{"$f":"H108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(H$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(H109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":7.6443442442344304E-3},{"$f":"I108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(I$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(I109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":6.8863807734822766E-3},{"$f":"J108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(J$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(J109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":6.203572032114261E-3},{"$f":"K108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(K$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(K109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":6.166233226538179E-3},{"$f":"L108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(L$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(L109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":5.9042018444329936E-3},{"$f":"M108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(M$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(M109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":5.6533053712236412E-3},{"$f":"N108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(N$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(N109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":5.4130706338301523E-3},{"$f":"O108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(O$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(O109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":5.1830445664554983E-3},{"$f":"P108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(P$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(P109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.9627933561353895E-3},{"$f":"Q108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Q$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Q109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.7519016245975839E-3},{"$f":"R108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(R$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(R109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.5499716448877126E-3},{"$f":"S108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(S$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(S109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.3566225912842595E-3},{"$f":"T108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(T$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(T109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.1714898210880574E-3},{"$f":"U108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(U$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(U109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.2144589373397526E-3},{"$f":"V108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(V$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(V109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.2578706640329566E-3},{"$f":"W108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(W$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(W109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.3017295603492373E-3},{"$f":"X108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(X$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(X109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.3460402324327647E-3},{"$f":"Y108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Y$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Y109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.3908073338740543E-3},{"$f":"Z108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(Z$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(Z109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.4360355661986926E-3},{"$f":"AA108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AA$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AA109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.4817296793611058E-3},{"$f":"AB108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AB$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AB109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.5278944722434043E-3},{"$f":"AC108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AC$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AC109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.5745347931593723E-3},{"$f":"AD108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AD$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AD109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AE108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AE$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AE109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AF108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AF$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AF109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AG108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AG$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AG109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AH108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AH$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AH109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AI108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AI$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AI109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AJ108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AJ$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AJ109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AK108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AK$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AK109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AL108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AL$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AL109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AM108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AM$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AM109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3},{"$f":"AN108*INDEX(Emissions.Calc!$C$51:$R$91, MATCH(AN$12,Emissions.Calc!$B$51:$B$91, 0), MATCH(AN109,Emissions.Calc!$C$50:$R$50, 1))/$C$110","v":4.6216555403636476E-3}]
["Fine Particulate Matter (PM) - Truck","tonnes",null,{"$f":"D108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(D$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(D109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":4.1004695685328807E-4},{"$f":"E108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(E$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(E109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":3.5667707257795196E-4},{"$f":"F108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(F$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(F109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":3.1025357456388949E-4},{"$f":"G108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(G$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(G109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":2.6987235213621385E-4},{"$f":"H108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(H$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(H109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":2.3474696963575106E-4},{"$f":"I108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(I$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(I109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":2.0419335036348692E-4},{"$f":"J108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(J$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(J109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.776164539945387E-4},{"$f":"K108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(K$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(K109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.6256226228138915E-4},{"$f":"L108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(L$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(L109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.4976245416228298E-4},{"$f":"M108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(M$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(M109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.3797047581613084E-4},{"$f":"N108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(N$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(N109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.271069728618512E-4},{"$f":"O108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(O$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(O109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.1709883911420474E-4},{"$f":"P108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(P$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(P109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":1.0787872461409116E-4},{"$f":"Q108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Q$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Q109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":9.9384582395498631E-5},{"$f":"R108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(R$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(R109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":9.155925093906309E-5},{"$f":"S108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(S$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(S109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4350069502349897E-5},{"$f":"T108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(T$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(T109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":7.770852373821375E-5},{"$f":"U108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(U$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(U109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":7.8334423378296803E-5},{"$f":"V108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(V$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(V109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":7.896536429751647E-5},{"$f":"W108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(W$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(W109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":7.9601387100617781E-5},{"$f":"X108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(X$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(X109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.0242532719394864E-5},{"$f":"Y108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Y$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Y109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.0888842415324986E-5},{"$f":"Z108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(Z$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(Z109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.1540357782224049E-5},{"$f":"AA108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AA$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AA109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.2197120748923433E-5},{"$f":"AB108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AB$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AB109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.2859173581968258E-5},{"$f":"AC108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AC$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AC109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.3526558888337573E-5},{"$f":"AD108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AD$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AD109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AE108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AE$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AE109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AF108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AF$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AF109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AG108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AG$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AG109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AH108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AH$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AH109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AI108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AI$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AI109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AJ108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AJ$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AJ109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AK108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AK$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AK109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AL108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AL$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AL109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AM108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AM$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AM109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5},{"$f":"AN108*INDEX(Emissions.Calc!$C$95:$R$135, MATCH(AN$12,Emissions.Calc!$B$95:$B$135, 0), MATCH(AN109,Emissions.Calc!$C$94:$R$94, 1))/$C$110","v":8.4199319618186299E-5}]
["Sulfur Dioxide (SO2) - Truck","tonnes",null,{"$f":"D108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(D$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(D109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.7813521324272405E-5},{"$f":"E108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(E$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(E109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.7982514830926036E-5},{"$f":"F108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(F$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(F109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.8152263591369601E-5},{"$f":"G108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(G$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(G109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.8322770980929771E-5},{"$f":"H108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(H$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(H109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.8494040390017937E-5},{"$f":"I108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(I$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(I109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.866607522419774E-5},{"$f":"J108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(J$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(J109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":3.8838878904252657E-5},{"$f":"K108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(K$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(K109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.1084162288633421E-5},{"$f":"L108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(L$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(L109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.1540151815115186E-5},{"$f":"M108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(M$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(M109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.2001202329497855E-5},{"$f":"N108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(N$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(N109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.2467370003243801E-5},{"$f":"O108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(O$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(O109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.2938711631257544E-5},{"$f":"P108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(P$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(P109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.341528463880532E-5},{"$f":"Q108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Q$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Q109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.389714708851133E-5},{"$f":"R108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(R$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(R109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.4384357687431805E-5},{"$f":"S108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(S$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(S109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.4876975794207449E-5},{"$f":"T108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(T$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(T109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.5375061426295309E-5},{"$f":"U108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(U$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(U109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.6001026841506335E-5},{"$f":"V108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(V$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(V109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.6635627676455065E-5},{"$f":"W108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(W$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(W109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.7278983059886069E-5},{"$f":"X108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(X$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(X109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.793121376396806E-5},{"$f":"Y108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Y$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Y109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.8592442226965657E-5},{"$f":"Z108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(Z$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(Z109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.9262792576223663E-5},{"$f":"AA108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AA$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AA109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":4.9942390651468575E-5},{"$f":"AB108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AB$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AB109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.0631364028431568E-5},{"$f":"AC108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AC$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AC109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.1329842042797213E-5},{"$f":"AD108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AD$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AD109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AE108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AE$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AE109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AF108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AF$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AF109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AG108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AG$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AG109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AH108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AH$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AH109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AI108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AI$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AI109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AJ108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AJ$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AJ109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AK108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AK$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AK109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AL108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AL$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AL109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AM108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AM$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AM109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5},{"$f":"AN108*INDEX(Emissions.Calc!$C$139:$R$179, MATCH(AN$12,Emissions.Calc!$B$139:$B$179, 0), MATCH(AN109,Emissions.Calc!$C$138:$R$138, 1))/$C$110","v":5.203795581448272E-5}]
["Carbon Dioxide (CO2) - Truck","tonnes",null,{"$f":"D108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(D$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(D109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.4541266822645955},{"$f":"E108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(E$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(E109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.4836274337548847},{"$f":"F108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(F$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(F109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.5133235758122998},{"$f":"G108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(G$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(G109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.5432164025555233},{"$f":"H108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(H$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(H109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.5733072166745004},{"$f":"I108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(I$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(I109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.6035973294872026},{"$f":"J108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(J$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(J109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.6340880609967767},{"$f":"K108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(K$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(K109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.9041013617081743},{"$f":"L108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(L$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(L109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":4.9610764724582408},{"$f":"M108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(M$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(M109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.018713511460918},{"$f":"N108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(N$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(N109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.0770201688989163},{"$f":"O108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(O$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(O109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.1360042242983299},{"$f":"P108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(P$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(P109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.1956735475666163},{"$f":"Q108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Q$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Q109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.2560361000426301},{"$f":"R108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(R$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(R109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.3170999355588604},{"$f":"S108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(S$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(S109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.3788732015160141},{"$f":"T108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(T$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(T109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.4413641399700667},{"$f":"U108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(U$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(U109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.5165474752478341},{"$f":"V108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(V$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(V109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.5927696187652414},{"$f":"W108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(W$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(W109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.6700449237370663},{"$f":"X108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(X$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(X109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.7483879416964685},{"$f":"Y108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Y$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Y109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.8278134252351643},{"$f":"Z108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(Z$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(Z109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.9083363307814443},{"$f":"AA108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AA$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AA109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":5.9899718214165905},{"$f":"AB108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AB$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AB109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.0727352697301997},{"$f":"AC108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AC$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AC109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.1566422607149578},{"$f":"AD108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AD$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AD109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AE108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AE$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AE109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AF108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AF$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AF109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AG108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AG$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AG109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AH108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AH$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AH109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AI108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AI$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AI109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AJ108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AJ$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AJ109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AK108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AK$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AK109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AL108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AL$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AL109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AM108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AM$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AM109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082},{"$f":"AN108*(INDEX(Emissions.Calc!$C$7:$R$47, MATCH(AN$12,Emissions.Calc!$B$7:$B$47, 0), MATCH(AN109,Emissions.Calc!$C$6:$R$6, 1)))/$C$110","v":6.2417085947014082}]
[]
["Build Totals"]
["Nitrogen Oxides (NOx)","tonnes",null,{"$f":"SUM(D116,D111,D100,D95,D84,D79)","v":13.133244248392735},11.615892292611429,10.282811867307508,9.1104189383680545,8.0783021508507709,7.1687772850863851,6.3665064458159266,6.3795567204883028,6.0938919803534901,5.8211542824023406,{"$f":"SUM(N116,N111,N100,N95,N84,N79)","v":5.5607518202806538},5.3121202214495415,5.0747212586396975,4.8480416226489735,4.6315917535232565,4.4249047273054236,4.2275351956746938,4.2600847598640632,4.2930131574136503,4.3263242533882211,4.3600219542960756,4.3941102085298063,4.4285930068118118,4.4634743826445957,4.4987584127659037,4.534449217608775,4.5705509617665285,4.5705509617665285,{"$f":"SUM(AF116,AF111,AF100,AF95,AF84,AF79)","v":4.5705509617665285},4.5705509617665285,4.5705509617665285,4.5705509617665285,4.5705509617665285,4.5705509617665285,4.5705509617665285,4.5705509617665285,4.5705509617665285]
["Fine Particulate Matter (PM)","tonnes",null,{"$f":"SUM(D117,D112,D101,D96,D85,D80)","v":0.43534443031375486},0.38398765552733627,0.33889309882992652,0.29927936240168546,0.26446405770053688,0.23385113559956269,0.20691984799598218,0.19349916597500294,0.18241551398685077,0.17215438883172149,0.16265169258245091,0.15384836120918,0.14568996875212711,0.1381263626269833,0.13111132761404473,0.12460227627484298,0.11023169078429515,0.11097592471602909,0.11172554603223869,0.11248059592642633,0.11324111592026286,0.11400714786628321,0.11477873395060489,0.11555591669566907,0.11633873896300494,0.11712724395601716,0.11792147522279706,0.11792147522279706,{"$f":"SUM(AF117,AF112,AF101,AF96,AF85,AF80)","v":0.11792147522279706},0.11792147522279706,0.11792147522279706,0.11792147522279706,0.11792147522279706,0.11792147522279706,0.11792147522279706,0.11792147522279706,0.11792147522279706]
["Sulfur Dioxide (SO2)","tonnes",null,{"$f":"SUM(D118,D113,D102,D97,D86,D81)","v":0.10813509857821069},9.8216804874978789E-2,8.9603975478019904E-2,8.2127350676125171E-2,7.5639628579776214E-2,7.0012616554058105E-2,6.5134752202519616E-2,6.6776655886328543E-2,6.6766072312253205E-2,6.6764112349920024E-2,6.6770772681620891E-2,6.6786051122670248E-2,6.6809946620757926E-2,6.6842459255453554E-2,6.6883590237862056E-2,6.6933341910430391E-2,6.6991717746905405E-2,6.7808837335688502E-2,6.8636204694515743E-2,6.9473951626238553E-2,7.0322211666798543E-2,7.1181120108451193E-2,7.2050814023305806E-2,7.2931432287185863E-2,7.382311560381441E-2,7.4726006529329106E-2,7.5640249497131037E-2,7.5640249497131037E-2,{"$f":"SUM(AF118,AF113,AF102,AF97,AF86,AF81)","v":7.5640249497131037E-2},7.5640249497131037E-2,7.5640249497131037E-2,7.5640249497131037E-2,7.5640249497131037E-2,7.5640249497131037E-2,7.5640249497131037E-2,7.5640249497131037E-2,7.5640249497131037E-2]
["Carbon Dioxide (CO2)","tonnes",null,{"$f":"SUM(D119,D114,D103,D98,D87,D82)","v":9208.4918884876297},9137.6953456380543,9068.6807782968372,9001.4218168536281,8935.8925689595962,8872.0676115719361,8809.9219831358241,8999.8965947018805,8986.8227004211567,8975.0097020939393,8964.4556033470453,8955.1585872102332,8947.1170158153509,8940.3294301214264,8934.7945496655757,8930.5112723397669,8927.4786741933458,9032.9913012827201,9139.7954520948315,9247.9074499956314,9357.3438304997526,9468.1213440932079,9580.2569590943622,9693.7678645537417,9808.6714731931625,9924.9854243847803,10042.727587170566,10042.727587170566,{"$f":"SUM(AF119,AF114,AF103,AF98,AF87,AF82)","v":10042.727587170566},10042.727587170566,10042.727587170566,10042.727587170566,10042.727587170566,10042.727587170566,10042.727587170566,10042.727587170566,10042.727587170566]
[]
["Nitrogen Oxides (NOx)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*D122","v":206191.93469976593},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*E122","v":182369.50899399942},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*F122","v":163496.70869018938},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*G122","v":146677.74490772569},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*H122","v":132484.15527395264},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*I122","v":119001.702932434},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*J122","v":106957.30828970757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*K122","v":108452.46424830114},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*L122","v":105424.33126011537},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*M122","v":101870.19994204096},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*N122","v":98425.307218967573},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*O122","v":95618.163986091749},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*P122","v":91344.982655514556},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*Q122","v":87264.749207681525},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*R122","v":83368.651563418622},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*S122","v":79648.28509149763},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*T122","v":76095.63352214449},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*U122","v":76681.525677553131},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*V122","v":77274.236833445699},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*W122","v":77873.836560987984},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*X122","v":78480.395177329367},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*Y122","v":79093.983753536508},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*Z122","v":79714.674122612618},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AA122","v":80342.538887602728},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AB122","v":80977.651429786274},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AC122","v":81620.085916957949},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AD122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AE122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AF122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AG122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AH122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AI122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AJ122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AK122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AL122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AM122","v":82269.917311797515},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"NOx\",'Costs for Emission'!$B$4:$F$4,0)))*AN122","v":82269.917311797515}]
["Fine Particulate Matter (PM)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*D123","v":317496.69302782143},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*E123","v":280042.19717608637},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*F123","v":251560.34726145444},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*G123","v":226105.55829447336},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*H123","v":203372.86037171286},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*I123","v":183035.28383377771},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*J123","v":164832.3509135994},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*K123","v":156250.57652481488},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*L123","v":149325.33974963604},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*M123","v":142853.7118525625},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*N123","v":136822.6038003577},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*O123","v":131186.49760306778},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*P123","v":124229.83635493879},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*Q123","v":117780.34941202866},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*R123","v":111798.62905649595},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*S123","v":106248.36097955861},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*T123","v":93994.56273176847},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*U123","v":94629.171005358003},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*V123","v":95268.37310168994},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*W123","v":95912.20414646373},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*X123","v":96560.699545208132},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*Y123","v":97213.894985579696},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*Z123","v":97871.826439680794},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AA123","v":98534.530166397017},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AB123","v":99202.042713754316},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AC123","v":99874.400921295834},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AD123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AE123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AF123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AG123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AH123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AI123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AJ123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AK123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AL123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AM123","v":100551.64192247904},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"PM2.5\",'Costs for Emission'!$B$4:$F$4,0)))*AN123","v":100551.64192247904}]
["Sulfur Dioxide (SO2)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*D124","v":4368.6579825597119},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*E124","v":3967.9589169491433},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*F124","v":3700.644187242222},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*G124","v":3457.5614634648696},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*H124","v":3252.504028930377},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*I124","v":3073.5538667231508},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*J124","v":2924.5503738931307},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*K124","v":3038.3378428279489},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*L124","v":3084.5925408260982},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*M124","v":3131.2368692112491},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*N124","v":3178.2887796451546},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*O124","v":3219.0876641127061},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*P124","v":3220.2394271205321},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*Q124","v":3221.8065361128615},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*R124","v":3223.7890494649509},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*S124","v":3226.1870800827451},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*T124","v":3229.0007954008406},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*U124","v":3268.385959580186},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*V124","v":3308.2650662756587},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*W124","v":3348.6444683846985},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*X124","v":3389.5306023396897},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*Y124","v":3430.9299892273475},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*Z124","v":3472.8492359233401},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AA124","v":3515.2950362423585},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AB124","v":3558.2741721038547},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AC124","v":3601.7935147136627},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AD124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AE124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AF124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AG124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AH124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AI124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AJ124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AK124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AL124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AM124","v":3645.8600257617159},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"SO2\",'Costs for Emission'!$B$4:$F$4,0)))*AN124","v":3645.8600257617159}]
["Carbon Dioxide (CO2)","$/tonne",null,{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!D72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*D125","v":460424.5944243815},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!E72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*E125","v":456884.76728190272},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!F72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*F125","v":471571.40047143551},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!G72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*G125","v":477075.35629324231},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!H72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*H125","v":482538.19872381818},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!I72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*I125","v":487963.71863645647},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!J72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*J125","v":493355.63105560618},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!K72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*K125","v":512994.10589800717},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!L72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*L125","v":521235.71662442706},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!M72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*M125","v":529525.57242354238},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!N72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*N125","v":537867.33620082273},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!O72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*O125","v":546264.67381982424},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!P72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*P125","v":554721.25498055178},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Q72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*Q125","v":563240.75409764983},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!R72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*R125","v":571826.85117859684},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!S72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*S125","v":589413.74397442467},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!T72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*T125","v":598141.07117095415},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!U72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*U125","v":614243.40848722495},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!V72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*V125","v":630645.88619454333},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!W72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*W125","v":647353.52149969421},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!X72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*X125","v":664371.4119654824},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Y72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*Y125","v":681704.73677471094},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!Z72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*Z125","v":699358.7580138885},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AA72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AA125","v":727032.58984153066},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AB72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AB125","v":745459.0319626804},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AC72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AC125","v":764223.87767762807},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AD72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AD125","v":783332.75179930415},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AE72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AE125","v":793375.4793864747},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AF72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AF125","v":803418.20697364525},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AG72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AG125","v":813460.9345608158},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AH72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AH125","v":833546.38973515702},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AI72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AI125","v":843589.11732232757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AJ72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AJ125","v":843589.11732232757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AK72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AK125","v":843589.11732232757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AL72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AL125","v":843589.11732232757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AM72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AM125","v":843589.11732232757},{"$f":"(INDEX('Costs for Emission'!$B$4:$F$42,MATCH(Emissions!AN72,'Costs for Emission'!$B$4:$B$42,0),MATCH(\"CO2\",'Costs for Emission'!$B$4:$F$4,0)))*AN125","v":843589.11732232757}]
[]
["No Build Less Build","Unit",null,{"$f":"Base.Year","v":2019},{"$f":"D132+1","v":2020},{"$f":"E132+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,{"$f":"AE132+1","v":2047},{"$f":"AF132+1","v":2048},{"$f":"AG132+1","v":2049},{"$f":"AH132+1","v":2050},{"$f":"AI132+1","v":2051},{"$f":"AJ132+1","v":2052},{"$f":"AK132+1","v":2053},{"$f":"AL132+1","v":2054},{"$f":"AM132+1","v":2055}]
["Undiscounted Impacts","$/year",null,{"$f":"SUM(D67:D70)-SUM(D127:D130)","v":0},0,0,0,0,0,0,{"$f":"SUM(K67:K70)-SUM(K127:K130)","v":-16695.601305486169},840.68970824382268,-46.127633285708725,-874.82575103524141,-1674.9011162043316,-2456.8694856301881,-3183.3092521337094,-3860.4341856664978,-4591.4963883373421,-5652.5327741155634,-5873.8665186698781,-6099.8723062188365,-6330.6548931535799,-6566.3209476431366,-6806.9790841166396,-7052.7398983356543,-7415.5840517957695,-7673.6746251343284,-7937.2393859118456,33257.218542568735,33517.98362732958,33778.748712090426,34039.513796851272,34561.043966372847,34821.809051133692,34821.809051133692,34821.809051133692,{"$f":"SUM(AL67:AL70)-SUM(AL127:AL130)","v":34821.809051133692},34821.809051133692,34821.809051133692]
["Discounted Impacts, at 7%","$/year",null,{"$f":"((SUM(D127:D129)-SUM(D67:D69))*D6)+((D130-D70)*D7)","v":0},0,0,0,0,0,0,{"$f":"((SUM(K67:K69)-SUM(K127:K129))*K6)+((K70-K130)*K7)","v":-12623.595066807402},{"$f":"((SUM(L67:L69)-SUM(L127:L129))*L6)+((L70-L130)*L7)","v":-481.4143185579178},{"$f":"((SUM(M67:M69)-SUM(M127:M129))*M6)+((M70-M130)*M7)","v":-1115.0782531767136},-1652.7056284912028,-2120.2449909591624,-2530.2598966678588,-2873.3960149034183,-3160.6770352293693,-3463.9862260037476,-3822.5428615603687,-3854.5691650160707,-3883.5507505446167,-3909.6762821437424,-3933.1209786766299,-3954.047651856707,-3972.6076622848877,-4045.6244172292691,-4059.0906245586366,-4070.5940784745558,11655.743303827294,11352.91816313255,11060.77541261447,10778.757987134917,10613.776512264732,10347.3507340334,9988.4114571635055,9643.6923382723544,9312.5328492953795,8994.3078171199904,8688.4253394942389]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D133*D7","v":0},0,0,0,0,0,0,{"$f":"K133*K7","v":-13575.05169826382},663.64821888036204,-35.352989973578005,-650.95251794028059,-1209.9842025450253,-1723.1988254810733,-2167.6787008531305,-2552.2017783350229,-2947.106813283202,-3522.4715476869778,-3553.785844492249,-3583.0320998208431,-3610.2840261340266,-3635.6127029158433,-3659.0866777950373,-3680.7720636167869,-3757.4152488317577,-3774.9394297960148,-3790.869735274493,15421.196887459188,15089.429400352279,{"$f":"AF133*AF7","v":14763.905813240179},14444.543854201613,14238.692509192735,13928.275991707033,13522.598050201006,13128.735971068936,12746.345602979552,12375.092818426749,12014.653221773542]
[]
[]
["Nitrogen Oxides (NOx)",null,null,null,null,null,null,null,null,null,{"$f":"K62-K122","v":-0.29947689373050057},{"$f":"L62-L122","v":-0.25343949758983797},-0.24641495673316793,-0.2392780631081477,-0.23206764613592323,-0.22481835714932075,-0.21756102408067868,-0.21032297908898911,-0.20312836106927978,-0.19599839485307413,-0.19821834440427821,-0.20043345641064292,-0.20264401171978719,-0.20485029232224949,-0.20705258138247551,-0.20925116327011306,-0.21144632359155491,-0.21363834922177638,-0.21582752833645991,-5.849274657847392E-2]
["Fine Particulate Matter (PM)",null,null,null,null,null,null,null,null,null,{"$f":"K63-K123","v":2.0847566351731017E-4},1.2142190561092031E-2,1.1087924100155799E-2,1.0130011398045841E-2,9.2597332317218839E-3,8.4691482512633254E-3,7.7510244181441257E-3,7.0987764269856979E-3,6.5064085928552146E-3,5.4248177296801758E-3,5.4581536279342396E-3,5.4916823672716136E-3,5.5254049212416917E-3,5.5593222665966807E-3,5.5934353832789857E-3,5.6277452544076373E-3,5.6622528662647886E-3,5.6969592082813242E-3,5.7318652730223851E-3,1.6273322229066439E-2]
["Sulfur Dioxide (SO2)",null,null,null,null,null,null,null,null,null,-1.6683920134226982E-3,-7.3729275044022435E-4,-7.5541244558746667E-4,-7.7372033343210689E-4,-7.9221985791806671E-4,-8.1091449895023815E-4,-8.2980777298408137E-4,-8.4890323362174502E-4,-8.6820447221414021E-4,-8.8771511846968965E-4,-9.014825092563683E-4,-9.1545861383270088E-4,-9.2964655400708252E-4,-9.440494979154751E-4,-9.5867066070594309E-4,-9.7351330523347268E-4,-9.8858074276457486E-4,-1.0038763336926854E-3,-1.0194034882639869E-3,1.953309230574421E-3]
["Carbon Dioxide (CO2)",null,null,null,null,null,null,null,null,null,-205.209234627142,-80.695538822268645,-83.037228221466648,-85.40234223643165,-87.791360906481714,-90.20476922492162,-92.643057228176986,-95.106720085856068,-97.596258191775632,-100.11217725594361,-101.71547736744469,-103.3435150755522,-104.99666420910035,-106.67530417986018,-108.37982006538914,-110.11060269307745,-111.86804872547327,-113.6525607468393,-115.46454735100633,260.7650847608038]

{"sheet":"Residual Value","index":8,"n_rows":29,"n_cols":40,"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},{"$f":"E4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Benefits Index","Number",null,0,0,0,0,0,0,0,1,2,{"$f":"L5+1","v":3},{"$f":"M5+1","v":4},{"$f":"N5+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AA5+1","v":18},{"$f":"AB5+1","v":19},{"$f":"AC5+1","v":20},{"$f":"AD5+1","v":21},{"$f":"AE5+1","v":22},{"$f":"AF5+1","v":23},{"$f":"AG5+1","v":24},{"$f":"AH5+1","v":25},{"$f":"AI5+1","v":26},{"$f":"AJ5+1","v":27},{"$f":"AK5+1","v":28},{"$f":"AL5+1","v":29},{"$f":"AM5+1","v":30}]
["Discount Factor","%",7.0000000000000007E-2,{"$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$4)","v":0.1227730066865325},0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2]
["Discount Factor","%",0.03,{"$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$4)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674]
[]
["Expected Lifespan of Asset","year",60]
["Last purchase year","year",{"$f":"Project_open_year","v":"2026-01-01"}]
["Analysis end year","year",{"$f":"Inputs!E8","v":2045}]
["Time between end of construction and end of analysis","year",{"$f":"Inputs!E7","v":20}]
[]
["Residual Value","Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D14+1","v":2020},{"$f":"E14+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[]
["Residual value ","2019$/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,{"$f":"((C9-C12)/C9)*C17","v":71101885.542622954}]
["Capital Cost","2019$",{"$f":"'Project Costs'!G69/DeflatorRate","v":106652828.31393445}]
["Depreciation Rate ","2019$/year",{"$f":"C17/C9","v":1777547.1385655741}]
[]
[]
["Residual value - 30 years analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((C9-30)/C9)*C17","v":53326414.156967223}]
[]
["Total Residual Value","Unit","Value ",{"$f":"Base.Year","v":2019},{"$f":"D23+1","v":2020},{"$f":"E23+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
["Undiscounted Impacts","$/year",null,{"$f":"D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71101885.542622954,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 7%","$/year",null,{"$f":"D24*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12243424.235054858,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 3%","$/year",null,{"$f":"D24*D7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32969569.437050294,0,0,0,0,0,0,0,0,0,0]
[]
["Key Quantified Impacts"]
["Total Residual Value","$/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},0,71101885.542622954,0,0,{"$f":"AG24","v":0},0,{"$f":"AI24","v":0},0,0,0,0,0]

{"sheet":"Project Data","index":9,"n_rows":29,"n_cols":48,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Data from Client"]
[null,null,null,null,null,null,null,null,null,null,"Base Year",2019]
[null,"Case","Data Input","Year",null,2015,2016,2017,2018,2021,{"$f":"Base.Year","v":2019},{"$f":"K4+1","v":2020},{"$f":"L4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"AF4+1","v":2041},{"$f":"AG4+1","v":2042},{"$f":"AH4+1","v":2043},{"$f":"AI4+1","v":2044},2045,{"$f":"AK4+1","v":2046},{"$f":"AL4+1","v":2047},{"$f":"AM4+1","v":2048},{"$f":"AN4+1","v":2049},{"$f":"AO4+1","v":2050},{"$f":"AP4+1","v":2051},{"$f":"AQ4+1","v":2052},{"$f":"AR4+1","v":2053},{"$f":"AS4+1","v":2054},{"$f":"AT4+1","v":2055},2056]
[null,null,null,"Benefits Index",null,null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Discount Factor",7.0000000000000007E-2,{"$f":"1/(1+$E$6)^(F4-$L$3)","v":1.31079601},{"$f":"1/(1+$E$6)^(G4-$L$3)","v":1.2250430000000001},1.1449,{"$f":"1/(1+$E$6)^(I4-$L$3)","v":1.07},{"$f":"1/(1+$E$6)^(J4-$L$3)","v":0.87343872827321156},{"$f":"1/(1+$E$6)^(K4-$L$3)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,{"$f":"1/(1+$E$6)^(AN4-$L$3)","v":0.1405628153554111},0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347,0.10021934469772288,9.366293896983445E-2,8.7535456981153698E-2,{"$f":"1/(1+$E$6)^(AV4-$L$3)","v":8.1808838300143641E-2}]
[null,null,null,"Discount Factor",0.03,{"$f":"1/(1+$E$7)^(F4-$L$3)","v":1.1255088099999999},{"$f":"1/(1+$E$7)^(G4-$L$3)","v":1.092727},1.0609,1.03,0.94259590913375435,{"$f":"1/(1+$E$7)^(K4-$L$3)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,{"$f":"1/(1+$E$7)^(AN4-$L$3)","v":0.42434636230138412},0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,{"$f":"1/(1+$E$7)^(AV4-$L$3)","v":0.33498293694823961}]
[]
[null,null,"Capital Expenditures (2019$/year)"]
[]
[null,"Build","Previously Incurred Costs",null,null,{"$f":"'Project Costs'!D75","v":200395.16614285714},{"$f":"'Project Costs'!D76","v":1381650.8328},{"$f":"'Project Costs'!D77","v":2647194.9748999998},{"$f":"'Project Costs'!D78","v":1359695.5515000001},{"$f":"'Project Costs'!D79","v":49032.089291942801},0,0,{"$f":"SUM(F11:J11)","v":5637968.6146348007},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Build","Construction Cost ",null,null,null,null,null,null,null,{"$f":"(SUMIF('Project Costs'!$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$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!O4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":19045042.333105166},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!P4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":30521100.896062963},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!Q4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":34946737.275553718},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!R4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":22139947.809212595},{"$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$68))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AV4,'Project Costs'!$G$36:$G$68))/DeflatorRate","v":0}]
[]
[null,"Build","Total Estimated Cost",null,null,null,null,null,null,null,{"$f":"SUM(K11:K12)","v":0},{"$f":"SUM(L11:L12)","v":0},{"$f":"SUM(M11:M12)","v":5637968.6146348007},0,19045042.333105166,30521100.896062963,34946737.275553718,22139947.809212595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV11:AV12)","v":0}]
[null,null,"Total Estimated Cost Discounted at 7%",null,null,null,null,null,null,null,0,{"$f":"L14*L6","v":0},{"$f":"K28","v":6483733.1579528982},0,{"$f":"O14*O6","v":14529371.60916836},21761123.121519499,23286486.631323878,13787646.783525461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operations and Maintenance (O&M) Expenditures (2019$/year)"]
[]
[null,"Build","Total O&M Costs ",null,null,null,null,null,null,null,{"$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$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!R4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":980641.78583885601},{"$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$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AK4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":5393529.8221137086},{"$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$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AP4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":5393529.8221137086},{"$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$68)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$36:$B$68,'Project Data'!AV4,'Project Costs'!$H$36:$H$68)/DeflatorRate","v":0}]
[null,null,"Total O&M Costs Discounted at 7%",null,null,null,null,null,null,null,{"$f":"K19*K6","v":0},{"$f":"L19*L6","v":0},0,0,0,0,0,610694.41901239206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,928741.52679076826,0,0,0,0,662179.87291437876,0,0,0,0,0,0]
[]
[null,null,"Operations and Maintenance (O&M) Expenditures (2019$/year)"]
[]
[null,"No-Build","Total O&M Costs ",null,null,null,null,null,null,null,{"$f":"SUMIF('Project Costs'!$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!R4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":7452877.5723753059},{"$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!V4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":6472235.7865364496},{"$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AA4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":6472235.7865364496},{"$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AF4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":5491594.0006975941},{"$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AK4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":5491594.0006975941},{"$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AP4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":15298011.859086154},{"$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$28)/DeflatorRate","v":0},{"$f":"SUMIF('Project Costs'!$B$7:$B$28,'Project Data'!AV4,'Project Costs'!$F$7:$F$28)/DeflatorRate","v":0}]
[null,null,"Total O&M Costs Discounted at 7%",null,null,null,null,null,null,null,{"$f":"K24*K6","v":0},0,0,0,0,0,0,4641277.58449418,0,0,0,3074912.5987054133,0,0,0,0,2192370.1859971713,0,0,0,0,1326291.818241959,0,0,0,0,945627.73636878224,0,0,0,0,1878182.9122662379,0,0,0,0,0,0]
[]
[]
[null,null,"Previously incurred costs discounted to 2019 at 7%",null,null,null,null,null,null,null,{"$f":"F11*F6+G11*G6+H11*H6+I11*I6+J11*J6","v":6483733.1579528982}]
[null,null,"Previously incurred costs discounted to 2019 at 3%",null,null,null,null,null,null,null,{"$f":"F11*F7+G11*G7+H11*H7+I11*I7+J11*J7","v":5990426.708247521}]

{"sheet":"Project Costs","index":10,"n_rows":89,"n_cols":11,"rows_kept":89,"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,null,null,null,null,null,"Capital Costs Estimate as of March 8, 2021"]
[]
[null,"Year","No-Build",null,null,null,"BUILD",null,null,"O&M Cost Estimates as of Feb 25, 2021"]
[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,0,19420998.175000001,null,19420998.175000001]
[null,2024,null,null,null,0,31123598.175000001,null,31123598.175000001]
[null,2025,null,null,null,0,35636598.174999997,null,35636598.174999997]
[null,{"$f":"B16+1","v":2026},5500000,2000000,100000,7600000,22576998.175000001,1000000,23576998.175000001]
[null,{"$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",{"$f":"SUM(C7:C25)","v":33000000},{"$f":"SUM(D7:D25)","v":14000000},600000,{"$f":"SUM(F7:F25)","v":47600000},{"$f":"SUM(G7:G28)","v":108758192.7},{"$f":"SUM(H7:H24)","v":6500000},{"$f":"SUM(I7:I24)","v":115258192.7}]
[null,null,null,null,null,"Previously spent",{"$f":"C80","v":5413421.5714285709}]
[null,null,null,null,null,"GRAND TOTAL",{"$f":"G29+G30","v":114171614.27142857}]
[]
[]
[null,null,"No-Build",null,null,null,"Build",null,null,null,"Sensitivity"]
[null,null,"Maint & Rehab Costs for I-40","Bridge Rehab and Repair","TOTAL",null,"Capital Costs","Maintenance","TOTAL",null,0]
[null,2023,null,null,{"$f":"+D36+C36","v":0},null,{"$f":"+G14*(1+K36)","v":19420998.175000001},null,{"$f":"+H36+G36","v":19420998.175000001},null,{"$f":"K35","v":0}]
[null,{"$f":"+B36+1","v":2024},null,null,0,null,{"$f":"+G15*(1+K37)","v":31123598.175000001},null,{"$f":"+H37+G37","v":31123598.175000001},null,{"$f":"K35","v":0}]
[null,{"$f":"+B37+1","v":2025},{"$f":"+C16","v":0},{"$f":"+D16+E16","v":0},0,null,{"$f":"+G16*(1+K38)","v":35636598.174999997},null,35636598.174999997,null,{"$f":"K35","v":0}]
[null,2026,{"$f":"C17","v":5500000},{"$f":"D17+E17","v":2100000},7600000,null,{"$f":"+G17*(1+K39)","v":22576998.175000001},{"$f":"H17","v":1000000},23576998.175000001,null,{"$f":"K35","v":0}]
[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,{"$f":"SUM(G36:G68)","v":108758192.7},{"$f":"SUM(H36:H68)","v":12000000},{"$f":"SUM(I36:I68)","v":120758192.7}]
[]
[]
["PREVIOUSLY INCURRED COSTS"]
[]
[null,"YEAR","AMOUNT","amount in 2019 $$"]
[null,2015,186761.57142857142,{"$f":"C75*Inputs!E13","v":200395.16614285714}]
[null,2016,1301112,{"$f":"C76*Inputs!E14","v":1381650.8328}]
[null,2017,2539763,{"$f":"C77*Inputs!E15","v":2647194.9748999998}]
[null,2018,1335785,{"$f":"C78*Inputs!E16","v":1359695.5515000001}]
[null,2021,50000,{"$f":"C79/DeflatorRate","v":49032.089291942801}]
[null,"TOTAL",{"$f":"SUM(C75:C79)","v":5413421.5714285709},{"$f":"SUM(D75:D78)","v":5588936.5253428575}]
[]
[]
["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":11,"n_rows":226,"n_cols":26,"rows_kept":226,"cut":false,"hidden":false,"merged":[[125,20,125,21],[125,22,125,23],[225,2,225,3],[225,4,225,5],[225,6,225,7],[225,8,225,9],[212,6,212,7],[212,10,212,11],[218,6,218,7],[218,10,218,11],[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],[117,7,117,8],[117,11,117,12],[211,6,211,7],[211,10,211,11],[76,7,76,8],[77,7,77,8],[76,11,76,12],[77,11,77,12],[91,7,91,8],[91,11,91,12],[47,8,47,9],[60,8,60,9],[73,8,73,9],[104,7,104,8],[104,11,104,12]]}
["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,null,"Updated March 8, 2021"]
[null,null,2017,null,2045,null,2017,null,2045,null,2017,null,2045]
[null,null,"EB","WB","EB","WB","EB","WB","EB","WB","EB","WB","EB","WB"]
[null,"00:00",435.08736423126231,539.70342719416851,661.40997099102754,801.48139439186434,356.65587263037173,441.52195638116518,514.29062942724147,630.22367879607316,297.80813600485732,370.44941508435727,430.84260945827424,529.09558520957034]
[null,"01:00",234.27781150914126,302.82611251543119,356.14383053363014,449.70901181588397,192.04546987789246,247.73675856798542,276.9257235377454,353.61677737934286,160.35822707953855,207.85815060842987,231.9921743236861,296.87408147669157]
[null,"02:00",95.840922890103244,49.798071835870907,145.69520340012141,73.952148609723125,78.564055859137824,40.738933631179826,113.28779599271404,58.150314502380816,65.601092896174862,34.181118100052913,94.905889496053419,48.819293398389277]
[null,"03:00",89.755784928826856,74.024160837105413,136.44471429535184,109.92886955499385,73.575861836335434,60.557874316618673,106.09492005666871,86.439656692728263,61.435944140862183,50.809770148727303,88.880118734399232,72.569219916524602]
[null,"04:00",91.277069419145946,148.04832167421083,138.75733657154422,219.85773910998768,74.822910342036025,121.11574863323732,107.89313904068004,172.8793133854565,62.477231329690355,101.61954029745461,90.386561424812783,145.1384398330492]
[null,"05:00",130.83046616744252,441.45317735582859,198.88551575254672,655.57580389159966,107.24617149025164,361.14514137910766,154.64683262497471,515.49467991299753,89.550698239222839,303.01099288695553,129.554071375565,432.77643877491033]
[null,"06:00",641.98205491466001,1351.2774087355244,975.92660055319459,2006.7015460584332,526.25446940565348,1105.4564693433663,758.84841125278308,1577.9166421727123,439.42319368548885,927.5092587149494,635.71881535451666,1324.7181235671039]
[null,"07:00",1236.8042906294274,2682.366409970019,1880.1619105444242,3983.42249132914,1013.8504351345881,2194.3971547821993,1461.9520340012143,3132.2588325201336,846.56648451730427,1841.1613073893363,1224.7379073062132,2629.6446417024276]
[null,"08:00",1660,3295,2730,5095,1095,3110,1730,4575,1015,2470,1615,3675]
[null,"09:00",1075.5481346556032,1733.5112574216687,1635.0239492680296,2574.334254306038,881.66329353032449,1418.155311269179,1271.3408216960131,2024.2595967315269,736.19004250151806,1189.872435482923,1065.0549821223774,1699.4391864087945]
[null,"10:00",1016.2180395331582,1328.3972135676918,1544.8316804965257,1972.7235318323442,833.02840180800092,1086.7385809182294,1201.2102813195709,1551.1989301040508,695.5798421372192,911.80442066897911,1006.3037171962488,1302.2876374110872]
[null,"11:00",1051.2075828104973,1422.6097819058257,1598.021992848951,2112.6330021750632,861.71051743911471,1163.8122391393804,1242.5693179518316,1661.2130386220681,719.52944748026709,976.47140085826823,1040.9518990757604,1394.6484627593909]
[null,"12:00",1262.6661269648523,1566.6204220798311,1919.4764892396952,2326.4946211275064,1035.0502597314983,1281.6248309917114,1492.5217567294071,1829.3774616424671,864.26836672738318,1075.3194991476107,1250.3474330432434,1535.8285815060844]
[null,"13:00",1343.2942049517644,1230.1469637293515,2042.0454698778924,1826.8179413320793,1101.1438305336299,1006.3617659161719,1587.8273628820075,1436.4699312209746,919.45658773527623,844.3659984715772,1330.1888956351611,1205.9684909764271]
[null,"14:00",1480.2098090804832,1257.0648403973896,2250.1814747352082,1866.7920757157135,1213.3781960466838,1028.3828111222151,1749.6670714430275,1467.902533654694,1013.1724347298116,862.84227852565982,1465.7687377723801,1232.3572982187995]
[null,"15:00",2096.3300276597188,1755.0455587560991,3186.7934965931322,2606.313561812945,1718.4328408554272,1435.7721474340135,2477.9457599676184,2049.4056786785022,1434.8937462052218,1204.6534595261892,2075.8780273898669,1720.5502322026925]
[null,"16:00",3380,1815,5280,3195,3400,1140,4935,2010,2740,1005,3995,1820]
[null,"17:00",2960.4196181609668,2010.7653871024631,4500.3629494704173,2986.067838457469,2426.756392093368,1644.9720768914233,3499.3341428860554,2348.0154017988361,2026.3448694596234,1380.1781200399741,2931.5374755447606,1971.2439010052317]
[null,"18:00",2500.9917020845992,1586.8088295808593,3801.9510220603111,2356.4752219152315,2050.1477433717869,1298.1406148962435,2956.2720097146325,1852.951913467756,1711.8761384335155,1089.1767091881723,2476.5917830398698,1555.6201869378635]
[null,"19:00",1478.6885245901642,1142.663864558227,2247.8688524590161,1696.9020045852685,1212.1311475409834,934.79336899653163,1747.8688524590164,1334.3139733113867,1012.1311475409834,784.31808829580871,1464.2622950819666,1120.2048674387161]
[null,"20:00",1136.3995142683673,788.69378637352315,1727.5288403157256,1171.2421374404801,931.54523375834856,645.21662453706438,1343.2695810564664,920.97525130797737,777.84153005464486,541.35500558462184,1125.3126897389191,773.19205220151684]
[null,"21:00",950.80280644943696,656.7961907001353,1445.3889226202523,975.36887896067265,779.40531606287527,537.31350302745295,1123.8868650070835,766.95549938275246,650.8044930176078,450.82123331961679,941.52668150846648,643.88689671389113]
[null,"22:00",704.35471901774281,409.15172535418264,1070.7441138770828,607.60684263123869,577.38345813937804,334.71988713185596,832.57538959724752,477.77555699253429,482.11596842744387,280.83945682205643,697.48296566147189,401.10987008406329]
[null,"23:00",537.0134250826419,417.22708835459417,816.35566349591841,619.59908294632896,440.20812251231189,341.32620069366891,634.77130135600078,487.20533772265014,367.57437765634484,286.38234083828121,531.77426971598175,409.02651225677511]
[null,"TOTAL",{"$f":"SUM(C8:C31)","v":27590.000000000004},{"$f":"SUM(D8:D31)","v":28004.999999999996},42289.999999999993,42290,22979.999999999996,22980,33320.000000000007,33320,19189.999999999993,19190,27939.999999999993,27940]
[null,"Source: Garver (for ODOT) 2021",null,{"$f":"C32+D32","v":55595},null,{"$f":"E32+F32","v":84580},null,{"$f":"G32+H32","v":45960},null,{"$f":"I32+J32","v":66640},null,{"$f":"K32+L32","v":38379.999999999993},null,{"$f":"M32+N32","v":55879.999999999993}]
[]
["Vehicle Miles Travelled and Average Speeds"]
[null,null,null,null,"TIME","DIRECTION","MILES",null,"VMT - 2017","VMT - 2045"]
[null,"hourly","Industrial to Douglas",null,"07:00","EB",0.8,null,{"$f":"F130*G37","v":989.443432503542},{"$f":"F142*G37","v":1504.1295284355394}]
[null,"hourly","Industrial to Douglas",null,"08:00","EB",0.8,null,{"$f":"F131*G38","v":1328},{"$f":"F143*G38","v":2184}]
[null,"hourly","Industrial to Douglas",null,"16:00","EB",0.8,null,2704,4224]
[null,"hourly","Industrial to Douglas",null,"17:00","EB",0.8,null,2368.3356945287737,3600.2903595763341]
[null,"hourly","Industrial to Douglas",null,"18:00","EB",0.8,null,2000.7933616676794,3041.5608176482492]
[null,"hourly","Industrial to Douglas",null,"07:00","WB",0.8,null,2145.8931279760154,3186.7379930633124]
[null,"hourly","Industrial to Douglas",null,"08:00","WB",0.8,null,2636,4076]
[null,"hourly","Industrial to Douglas",null,"16:00","WB",0.8,null,1452,2556]
[null,"hourly","Industrial to Douglas",null,"17:00","WB",0.8,null,1608.6123096819706,2388.8542707659753]
[null,"hourly","Industrial to Douglas",null,"18:00","WB",0.8,null,1269.4470636646874,1885.1801775321853]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I37:I46)*Annual_Number_Weekdays","v":4810656.4974058941},{"$f":"SUM(J37:J46)*Annual_Number_Weekdays","v":7448155.8182256147}]
[null,null,null,null,null,null,null,"CAGR",{"$f":"(J47/I47)^(1/(2045-2017))-1","v":1.5734391489418798E-2}]
[]
[null,"hourly","Douglas <--> Anderson",null,"07:00","EB",{"$f":"$D$121","v":3.7},null,{"$f":"F155*G50","v":3751.2466099979761},{"$f":"F167*G50","v":5409.2225258044937}]
[null,"hourly","Douglas <--> Anderson",null,"08:00","EB",3.7,null,{"$f":"F156*G51","v":4051.5},{"$f":"F168*G51","v":6401}]
[null,"hourly","Douglas <--> Anderson",null,"16:00","EB",3.7,null,12580,18259.5]
[null,"hourly","Douglas <--> Anderson",null,"17:00","EB",3.7,null,8978.9986507454614,12947.536328678405]
[null,"hourly","Douglas <--> Anderson",null,"18:00","EB",3.7,null,7585.5466504756114,10938.206435944141]
[null,"hourly","Douglas <--> Anderson",null,"07:00","WB",3.7,null,8119.2694726941381,11589.357680324494]
[null,"hourly","Douglas <--> Anderson",null,"08:00","WB",3.7,null,11507,16927.5]
[null,"hourly","Douglas <--> Anderson",null,"16:00","WB",3.7,null,4218,7437]
[null,"hourly","Douglas <--> Anderson",null,"17:00","WB",3.7,null,6086.396684498266,8687.6569866556947]
[null,"hourly","Douglas <--> Anderson",null,"18:00","WB",3.7,null,4803.1202751161009,6855.9220798306969]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I50:I59)*Annual_Number_Weekdays","v":18637080.369317167},{"$f":"SUM(J50:J59)*Annual_Number_Weekdays","v":27417754.529681858}]
[null,null,null,null,null,null,null,"CAGR",{"$f":"(J60/I60)^(1/(2045-2017))-1","v":1.3882537435768727E-2}]
[]
[null,"hourly","Anderson <--> 240",null,"07:00","EB",1.8,null,{"$f":"F180*G63","v":1523.8196721311476},{"$f":"F192*G63","v":2204.5282331511839}]
[null,"hourly","Anderson <--> 240",null,"08:00","EB",1.8,null,{"$f":"F181*G64","v":1827},{"$f":"F193*G64","v":2907}]
[null,"hourly","Anderson <--> 240",null,"16:00","EB",1.8,null,4932,7191]
[null,"hourly","Anderson <--> 240",null,"17:00","EB",1.8,null,3647.420765027322,5276.7674559805691]
[null,"hourly","Anderson <--> 240",null,"18:00","EB",1.8,null,3081.377049180328,4457.8652094717654]
[null,"hourly","Anderson <--> 240",null,"07:00","WB",1.8,null,3314.0903533008054,4733.3603550643702]
[null,"hourly","Anderson <--> 240",null,"08:00","WB",1.8,null,4446,6615]
[null,"hourly","Anderson <--> 240",null,"16:00","WB",1.8,null,1809,3276]
[null,"hourly","Anderson <--> 240",null,"17:00","WB",1.8,null,2484.3206160719537,3548.239021809417]
[null,"hourly","Anderson <--> 240",null,"18:00","WB",1.8,null,1960.5180765387101,2800.1163364881545]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I63:I72)","v":29025.546532250264},{"$f":"SUM(J63:J72)","v":43009.876611965461}]
[null,null,null,null,null,null,null,"CAGR",{"$f":"(J73/I73)^(1/(2045-2017))-1","v":1.4143856103092878E-2}]
[]
[]
["TRAVEL TIMES FOR PEAK HOURS",null,null,null,null,null,null,"Annual Travel Time ",null,null,null,"Annual Travel Time "]
[null,null,null,null,null,null,null,"No Build - 2 Lanes",null,null,null,"Build - 3 Lanes"]
[null,null,null,null,null,null,null,"(Vehicle-hours)","(Vehicle-hours)",null,null,"(Vehicle-hours)","(Vehicle-hours)"]
[null,null,null,null,"TIME","DIRECTION",null,2017,2045,null,null,2017,2045]
[null,"hourly","West Industrial ",null,"07:00","EB",null,{"$f":"W130","v":3988.4541465259058},{"$f":"W142","v":6110.5262092693783},null,null,{"$f":"X130","v":3851.1271324988161},{"$f":"X142","v":5863.1735741115481}]
[null,"hourly","West Industrial ",null,"08:00","EB",null,{"$f":"W131","v":5353.1782945736441},{"$f":"W143","v":8872.5},null,null,{"$f":"X131","v":5168.8622754491025},{"$f":"X143","v":8513.3433283358318}]
[null,"hourly","West Industrial ",null,"16:00","EB",null,11357.67366720517,18426.845637583894,null,null,10446.359583952451,17026.976744186046]
[null,"hourly","West Industrial ",null,"17:00","EB",null,9947.7751304924259,15705.964655869915,null,null,9149.5881215078934,14512.798348679797]
[null,"hourly","West Industrial ",null,"18:00","EB",null,8403.9785788949375,13268.55390249236,null,null,7729.6623184784048,12260.555233930925]
[null,"hourly","West Industrial ",null,"07:00","WB",null,8731.3335410604686,28182.036673349019,null,null,8050.9698885103044,12403.471230485946]
[null,"hourly","West Industrial ",null,"08:00","WB",null,10725.508607198748,36046.258503401361,null,null,9889.7546897546927,15864.670658682635]
[null,"hourly","West Industrial ",null,"16:00","WB",null,5862.1118012422367,10632.960000000001,null,null,5471.3043478260879,9645.2830188679254]
[null,"hourly","West Industrial ",null,"17:00","WB",null,6494.3975235607513,9937.6337663864597,null,null,6061.4376886567015,9014.5444179848128]
[null,"hourly","West Industrial ",null,"18:00","WB",null,5125.0968408822791,7842.349538533892,null,null,{"$f":"X139","v":4783.4237181567933},7113.8874623856045]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H81:H90)","v":75989.508131636569},{"$f":"SUM(I81:I90)","v":155025.62888688629},null,"Total",{"$f":"SUM(L81:L90)","v":70602.489764791244},{"$f":"SUM(M81:M90)","v":112218.70401765106}]
[null,null,null,null,null,null,"CAGR",{"$f":"(I91/H91)^(1/(2045-2017))-1","v":2.5791093303259682E-2},null,null,"CAGR",{"$f":"(M91/L91)^(1/(2045-2017))-1","v":1.6687138812944369E-2}]
[]
[null,"hourly","Douglas <--> Anderson",null,"07:00","EB",null,{"$f":"W155","v":15121.304164332931},{"$f":"W167","v":21974.966511080755},null,null,{"$f":"X155","v":14600.660458075956},{"$f":"X167","v":21085.425138068484}]
[null,"hourly","Douglas <--> Anderson",null,"08:00","EB",null,16331.627906976746,{"$f":"W168","v":26004.062500000004},null,null,15769.311377245511,{"$f":"X168","v":24951.424287856073}]
[null,"hourly","Douglas <--> Anderson",null,"16:00","EB",null,52840.064620355421,79655.53691275169,null,null,48600.297176820219,73604.186046511633]
[null,"hourly","Douglas <--> Anderson",null,"17:00","EB",null,37714.695463551223,56482.541031147404,null,null,34688.55347984875,52191.619309401322]
[null,"hourly","Douglas <--> Anderson",null,"18:00","EB",null,31861.746835600312,47717.007942038203,null,null,29305.232230663587,44091.994935588795]
[null,"hourly","Douglas <--> Anderson",null,"07:00","WB",null,33036.151219099782,102490.91826137308,null,null,30461.905669559543,45108.278396472582]
[null,"hourly","Douglas <--> Anderson",null,"08:00","WB",null,46820.344287949934,149698.97959183675,null,null,43172.005772005781,65885.479041916173]
[null,"hourly","Douglas <--> Anderson",null,"16:00","WB",null,17029.19254658385,30937.920000000006,null,null,15893.913043478262,28064.150943396224]
[null,"hourly","Douglas <--> Anderson",null,"17:00","WB",null,24572.408974682439,36140.653064487691,null,null,22934.24837637028,32783.611270398847]
[null,"hourly","Douglas <--> Anderson",null,"18:00","WB",null,19391.479371586745,28520.635852095704,null,null,18098.714080147631,25871.404074832819]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H94:H103)","v":294719.0153907194},{"$f":"SUM(I94:I103)","v":579623.22166681127},null,"Total",{"$f":"SUM(L94:L103)","v":273524.84166421555},{"$f":"SUM(M94:M103)","v":413637.57344444288}]
[null,null,null,null,null,null,"CAGR",{"$f":"(I104/H104)^(1/(2045-2017))-1","v":2.4449675560019202E-2},null,null,"CAGR",{"$f":"(M104/L104)^(1/(2045-2017))-1","v":1.4880982555284472E-2}]
[]
[null,"hourly","Anderson <--> 240",null,"07:00","EB",null,{"$f":"W180","v":6142.528910916255},{"$f":"W192","v":8955.8959471766848},null,null,{"$f":"X180","v":5931.0346520074609},{"$f":"X192","v":8593.3634275758304}]
[null,"hourly","Anderson <--> 240",null,"08:00","EB",null,{"$f":"W181","v":7364.6511627906975},{"$f":"W193","v":11809.687500000002},null,null,{"$f":"X181","v":7111.0778443113777},{"$f":"X193","v":11331.634182908545}]
[null,"hourly","Anderson <--> 240",null,"16:00","EB",null,20715.993537964463,31370.134228187926,null,null,19053.789004457656,28986.976744186046]
[null,"hourly","Anderson <--> 240",null,"17:00","EB",null,15320.345701245617,23019.455344881681,null,null,14091.075763849984,21270.690520231754]
[null,"hourly","Anderson <--> 240",null,"18:00","EB",null,12942.77920495776,19447.062994339918,null,null,11904.279833386112,17969.689216475337]
[null,"hourly","Anderson <--> 240",null,"07:00","WB",null,13484.561687921903,41859.649398528447,null,null,12433.816621330583,18423.258867017008]
[null,"hourly","Anderson <--> 240",null,"08:00","WB",null,18090.140845070426,58500.000000000007,null,null,16680.519480519484,25747.00598802395]
[null,"hourly","Anderson <--> 240",null,"16:00","WB",null,7303.4161490683227,13628.160000000002,null,null,6816.521739130435,12362.264150943396]
[null,"hourly","Anderson <--> 240",null,"17:00","WB",null,10029.865841284283,14760.674330727177,null,null,9361.2081185319985,13389.581214375159]
[null,"hourly","Anderson <--> 240",null,"18:00","WB",null,{"$f":"W189","v":7915.1350916159099},11648.483959790723,null,null,{"$f":"X189","v":7387.4594188415167},10566.476741464732]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H107:H116)","v":119309.41813283565},{"$f":"SUM(I107:I116)","v":234999.20370363255},null,"Total",{"$f":"SUM(L107:L116)","v":110770.78247636661},{"$f":"SUM(M107:M116)","v":168640.94105320174}]
[null,null,null,null,null,null,"CAGR",{"$f":"(I117/H117)^(1/(2045-2017))-1","v":2.4504777517787568E-2},null,null,"CAGR",{"$f":"(M117/L117)^(1/(2045-2017))-1","v":1.5124260000851208E-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",{"$f":"D121*5280","v":19536},"ft."]
[null,"and "]
[null,"Anderson <--> 240","segment length",1.8,"miles, or",{"$f":"D123*5280","v":9504},"ft."]
[null,"Industrial to Douglas","segment length",0.8,"miles ",{"$f":"D124*5280","v":4224},"ft."]
[null,"Only hours where volumes exceeded 2300 were used, as lower volumes were free-flow even with 4 lanes, and thus there is no benefit of having 6 lanes at these hours."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily",null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"speed in feet per second","speed in feet per second",null,"seconds of travel time per vehicle"]
[null,null,null,null,null,null,null,null,null,"mph","mph",null,null,null,"2 Lane  - No Build","3 Lane - Build",null,null,null,null,"Daily Travel Time (vehicle-hours)","Daily Travel Time (vehicle-hours)","Annual Travel Time (vehicle-hours)","Annual Travel Time (vehicle-hours)",null,"SAVING (vehicle-hours)"]
[null,null,null,null,null,"Volume","Year","Time","Direction ","2 Lane - No Build","3 Lane - Build",null,"delta","feet/second conversion","feet/second","feet/second",null,"2 Lane  - No Build","3 Lane - Build",null,"2 Lane","3 Lane","2 Lane","3 Lane"]
[null,null,"Industrial to Douglas",null,null,{"$f":"C15","v":1236.8042906294274},2017,"07:00","EB",{"$f":"$C$206","v":64.5},{"$f":"$D$206","v":66.8},null,{"$f":"K130-J130","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J130*N130","v":94.6},{"$f":"K130*N130","v":97.973333333333329},null,{"$f":"$F$124/O130","v":44.651162790697676},{"$f":"$F$124/P130","v":43.113772455089823},null,{"$f":"(R130*F130)/seconds_in_hour","v":15.340208255868868},{"$f":"(S130*F130)/seconds_in_hour","v":14.812027432687755},{"$f":"U130*Annual_Number_Weekdays","v":3988.4541465259058},{"$f":"V130*Annual_Number_Weekdays","v":3851.1271324988161},null,{"$f":"W130-X130","v":137.32701402708972}]
[null,null,"Industrial to Douglas",null,null,{"$f":"C16","v":1660},2017,"08:00","EB",{"$f":"$C$206","v":64.5},{"$f":"$D$206","v":66.8},null,{"$f":"K131-J131","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J131*N131","v":94.6},{"$f":"K131*N131","v":97.973333333333329},null,{"$f":"$F$124/O131","v":44.651162790697676},43.113772455089823,null,{"$f":"(R131*F131)/seconds_in_hour","v":20.589147286821706},19.880239520958085,{"$f":"U131*Annual_Number_Weekdays","v":5353.1782945736441},5168.8622754491025,null,{"$f":"W131-X131","v":184.31601912454153}]
[null,null,"Industrial to Douglas",null,null,{"$f":"C24","v":3380},2017,"16:00","EB",{"$f":"$E$206","v":61.9},{"$f":"$F$206","v":67.3},null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,46.526655896607437,42.793462109955428,null,43.683360258481422,40.178306092124814,11357.67366720517,10446.359583952451,null,911.31408325271877]
[null,null,"Industrial to Douglas",null,null,{"$f":"C25","v":2960.4196181609668},2017,"17:00","EB",{"$f":"$E$206","v":61.9},{"$f":"$F$206","v":67.3},null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,46.526655896607437,42.793462109955428,null,38.26067357881702,35.190723544261125,9947.7751304924259,9149.5881215078934,null,798.18700898453244]
[null,null,"Industrial to Douglas",null,null,{"$f":"C26","v":2500.9917020845992},2017,"18:00","EB",61.9,67.3,null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,46.526655896607437,42.793462109955428,null,32.322994534211297,29.729470455686172,8403.9785788949375,7729.6623184784048,null,674.31626041653271]
[null,null,"Industrial to Douglas",null,null,{"$f":"D15","v":2682.366409970019},2017,"07:00","WB",{"$f":"$K$206","v":63.9},{"$f":"$L$206","v":69.3},null,{"$f":"K135-J135","v":5.3999999999999986},1.4666666666666666,93.719999999999985,101.63999999999999,null,45.070422535211272,41.558441558441565,null,33.582052081001805,30.965268801962708,8731.3335410604686,8050.9698885103044,null,680.36365255016426]
[null,null,"Industrial to Douglas",null,null,{"$f":"D16","v":3295},2017,"08:00","WB",{"$f":"$K$206","v":63.9},{"$f":"$L$206","v":69.3},null,{"$f":"K136-J136","v":5.3999999999999986},1.4666666666666666,93.719999999999985,101.63999999999999,null,45.070422535211272,41.558441558441565,null,{"$f":"(R136*F136)/seconds_in_hour","v":41.251956181533643},38.037518037518048,10725.508607198748,9889.7546897546927,null,835.75391744405533]
[null,null,"Industrial to Douglas",null,null,{"$f":"D24","v":1815},2017,"16:00","WB",{"$f":"$M$206","v":64.400000000000006},{"$f":"$N$206","v":69},null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,44.720496894409941,41.739130434782616,null,22.546583850931679,21.04347826086957,5862.1118012422367,5471.3043478260879,null,390.80745341614875]
[null,null,"Industrial to Douglas",null,null,{"$f":"D25","v":2010.7653871024631},2017,"17:00","WB",{"$f":"$M$206","v":64.400000000000006},{"$f":"$N$206","v":69},null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,44.720496894409941,41.739130434782616,null,24.978452013695197,23.313221879448854,6494.3975235607513,6061.4376886567015,null,432.95983490404979]
[null,null,"Industrial to Douglas",null,null,{"$f":"D26","v":1586.8088295808593},2017,"18:00","WB",64.400000000000006,69,null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,44.720496894409941,41.739130434782616,null,19.711910926470303,18.397783531372284,{"$f":"U139*Annual_Number_Weekdays","v":5125.0968408822791},4783.4237181567933,null,341.67312272548588]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(J130:J139)","v":63.569999999999993},{"$f":"AVERAGE(K130:K139)","v":68.11},null,null,null,null,null,null,null,null,null,null,"TOTAL 2017",{"$f":"SUM(W130:W139)","v":75989.508131636569},{"$f":"SUM(X130:X139)","v":70602.489764791244}]
[]
[null,null,"Industrial to Douglas",null,null,{"$f":"E15","v":1880.1619105444242},2045,"07:00","EB",{"$f":"$G$206","v":64},{"$f":"$H$206","v":66.7},null,{"$f":"K142-J142","v":2.7000000000000028},1.4666666666666666,{"$f":"J142*N142","v":93.86666666666666},{"$f":"K142*N142","v":97.826666666666668},null,{"$f":"$F$124/O142","v":45},{"$f":"$F$124/P142","v":43.178410794602698},null,{"$f":"(R142*F142)/seconds_in_hour","v":23.5020238818053},{"$f":"(S142*F142)/seconds_in_hour","v":22.550667592736723},{"$f":"U142*Annual_Number_Weekdays","v":6110.5262092693783},{"$f":"V142*Annual_Number_Weekdays","v":5863.1735741115481},null,{"$f":"W142-X142","v":247.35263515783026}]
[null,null,"Industrial to Douglas",null,null,{"$f":"E16","v":2730},2045,"08:00","EB",{"$f":"$G$206","v":64},{"$f":"$H$206","v":66.7},null,2.7000000000000028,1.4666666666666666,93.86666666666666,97.826666666666668,null,45,43.178410794602698,null,34.125,32.743628185907042,8872.5,8513.3433283358318,null,359.15667166416824]
[null,null,"Industrial to Douglas",null,null,{"$f":"E24","v":5280},2045,"16:00","EB",{"$f":"$I$206","v":59.6},{"$f":"$J$206","v":64.5},null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,48.322147651006716,44.651162790697676,null,70.872483221476514,65.488372093023258,18426.845637583894,17026.976744186046,null,1399.8688933978483]
[null,null,"Industrial to Douglas",null,null,{"$f":"E25","v":4500.3629494704173},2045,"17:00","EB",{"$f":"$I$206","v":59.6},{"$f":"$J$206","v":64.5},null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,48.322147651006716,44.651162790697676,null,60.40755636873044,55.818455187229986,15705.964655869915,14512.798348679797,null,1193.1663071901185]
[null,null,"Industrial to Douglas",null,null,{"$f":"E26","v":3801.9510220603111},2045,"18:00","EB",59.6,64.5,null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,48.322147651006716,44.651162790697676,null,51.032899624970618,47.155981668965097,13268.55390249236,12260.555233930925,null,1007.9986685614349]
[null,null,"Industrial to Douglas",null,null,{"$f":"F15","v":3983.42249132914},2045,"07:00","WB",{"$f":"$O$206","v":29.4},{"$f":"$P$206","v":66.8},null,37.4,1.4666666666666666,43.12,97.973333333333329,null,97.959183673469397,43.113772455089823,null,108.39244874365008,47.705658578792097,28182.036673349019,12403.471230485946,null,15778.565442863073]
[null,null,"Industrial to Douglas",null,null,{"$f":"F16","v":5095},2045,"08:00","WB",{"$f":"$O$206","v":29.4},{"$f":"$P$206","v":66.8},null,37.4,1.4666666666666666,43.12,97.973333333333329,null,97.959183673469397,43.113772455089823,null,138.63945578231292,61.017964071856291,36046.258503401361,15864.670658682635,null,20181.587844718728]
[null,null,"Industrial to Douglas",null,null,{"$f":"F24","v":3195},2045,"16:00","WB",{"$f":"$Q$206","v":62.5},{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,46.080000000000005,41.799709724238028,null,40.896000000000001,37.09724238026125,10632.960000000001,9645.2830188679254,null,987.67698113207553]
[null,null,"Industrial to Douglas",null,null,{"$f":"F25","v":2986.067838457469},2045,"17:00","WB",{"$f":"$Q$206","v":62.5},{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,46.080000000000005,41.799709724238028,null,38.221668332255611,34.671324684556971,9937.6337663864597,9014.5444179848128,null,923.08934840164693]
[null,null,"Industrial to Douglas",null,null,{"$f":"F26","v":2356.4752219152315},2045,"18:00","WB",62.5,{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,{"$f":"J151*N151","v":91.666666666666657},101.05333333333333,null,46.080000000000005,41.799709724238028,null,30.162882840514968,27.361105624560018,7842.349538533892,7113.8874623856045,null,728.46207614828745]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(J142:J151)","v":55.309999999999988},{"$f":"AVERAGE(K142:K151)","v":66.72},null,null,null,null,null,null,null,null,null,null,"TOTAL 2045",{"$f":"SUM(W142:W151)","v":155025.62888688629},{"$f":"SUM(X142:X151)","v":112218.70401765106},null,{"$f":"SUM(Z142:Z151)","v":42806.924869235219}]
[null,null,null,null,null,null,null,null,"CAGR",{"$f":"(J152/J140)^(1/(2045-2017))-1","v":-4.9586627861005761E-3},{"$f":"(K152/K140)^(1/(2045-2017))-1","v":-7.3613203615496836E-4},null,null,null,null,null,null,null,null,null,null,"CAGR",{"$f":"(W152/W140)^(1/(2045-2017))-1","v":2.5791093303259682E-2},{"$f":"(X152/X140)^(1/(2045-2017))-1","v":1.6687138812944369E-2}]
[]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G15","v":1013.8504351345881},2017,"07:00","EB",{"$f":"$C$206","v":64.5},{"$f":"$D$206","v":66.8},null,{"$f":"K155-J155","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J155*N155","v":94.6},{"$f":"K155*N155","v":97.973333333333329},null,{"$f":"$F$121/O155","v":206.51162790697677},{"$f":"$F$121/P155","v":199.40119760479044},null,{"$f":"(R155*F155)/seconds_in_hour","v":58.15886217051127},{"$f":"(S155*F155)/seconds_in_hour","v":56.156386377215213},{"$f":"U155*Annual_Number_Weekdays","v":15121.304164332931},{"$f":"V155*Annual_Number_Weekdays","v":14600.660458075956},null,{"$f":"W155-X155","v":520.64370625697484}]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G16","v":1095},2017,"08:00","EB",{"$f":"$C$206","v":64.5},{"$f":"$D$206","v":66.8},null,{"$f":"K156-J156","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},94.6,97.973333333333329,null,{"$f":"$F$121/O156","v":206.51162790697677},{"$f":"$F$121/P156","v":199.40119760479044},null,62.8139534883721,60.651197604790426,16331.627906976746,15769.311377245511,null,562.31652973123528]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G24","v":3400},2017,"16:00","EB",{"$f":"$E$206","v":61.9},{"$f":"$F$206","v":67.3},null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,215.18578352180938,197.91976225854387,null,203.23101777059776,186.924219910847,52840.064620355421,48600.297176820219,null,4239.7674435352019]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G25","v":2426.756392093368},2017,"17:00","EB",{"$f":"$E$206","v":61.9},{"$f":"$F$206","v":67.3},null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,215.18578352180938,197.91976225854387,null,145.05652101365854,133.41751338403364,37714.695463551223,34688.55347984875,null,3026.1419837024732]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"G26","v":2050.1477433717869},2017,"18:00","EB",61.9,67.3,null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,215.18578352180938,197.91976225854387,null,122.54518013692427,112.71243165639841,31861.746835600312,29305.232230663587,null,2556.5146049367249]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H15","v":2194.3971547821993},2017,"07:00","WB",{"$f":"$K$206","v":63.9},{"$f":"$L$206","v":69.3},null,5.3999999999999986,1.4666666666666666,93.719999999999985,101.63999999999999,null,208.45070422535215,192.20779220779224,null,127.0621200734607,117.16117565215208,33036.151219099782,30461.905669559543,null,2574.2455495402392]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H16","v":3110},2017,"08:00","WB",{"$f":"$K$206","v":63.9},{"$f":"$L$206","v":69.3},null,5.3999999999999986,1.4666666666666666,93.719999999999985,101.63999999999999,null,208.45070422535215,192.20779220779224,null,180.07824726134589,166.04617604617607,46820.344287949934,43172.005772005781,null,3648.3385159441532]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H24","v":1140},2017,"16:00","WB",{"$f":"$M$206","v":64.400000000000006},{"$f":"$N$206","v":69},null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,206.83229813664596,193.04347826086959,null,65.49689440993788,61.130434782608702,17029.19254658385,15893.913043478262,null,1135.2795031055884]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H25","v":1644.9720768914233},2017,"17:00","WB",{"$f":"$M$206","v":64.400000000000006},{"$f":"$N$206","v":69},null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,206.83229813664596,193.04347826086959,null,94.509265287240154,88.208647601424161,24572.408974682439,22934.24837637028,null,1638.160598312159]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"H26","v":1298.1406148962435},2017,"18:00","WB",64.400000000000006,69,null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,206.83229813664596,193.04347826086959,null,74.582612967641325,69.610438769798577,19391.479371586745,18098.714080147631,null,1292.7652914391147]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(J155:J164)","v":63.569999999999993},{"$f":"AVERAGE(K155:K164)","v":68.11},null,null,null,null,null,null,null,null,null,null,"TOTAL 2017",{"$f":"SUM(W155:W164)","v":294719.0153907194},{"$f":"SUM(X155:X164)","v":273524.84166421555},null,{"$f":"SUM(Z155:Z164)","v":21194.173726503865}]
[]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I15","v":1461.9520340012143},2045,"07:00","EB",{"$f":"$G$206","v":64},{"$f":"$H$206","v":66.7},null,2.7000000000000028,1.4666666666666666,93.86666666666666,97.826666666666668,null,208.12500000000003,199.70014992503746,null,84.519101965695214,81.097788992571097,21974.966511080755,21085.425138068484,null,889.54137301227092]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I16","v":1730},2045,"08:00","EB",{"$f":"$G$206","v":64},{"$f":"$H$206","v":66.7},null,2.7000000000000028,1.4666666666666666,93.86666666666666,97.826666666666668,null,208.12500000000003,199.70014992503746,null,100.01562500000001,95.967016491754123,26004.062500000004,24951.424287856073,null,1052.638212143931]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I24","v":4935},2045,"16:00","EB",{"$f":"$I$206","v":59.6},{"$f":"$J$206","v":64.5},null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,223.48993288590606,206.51162790697677,null,306.36744966442956,283.09302325581399,79655.53691275169,73604.186046511633,null,6051.3508662400563]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I25","v":3499.3341428860554},2045,"17:00","EB",{"$f":"$I$206","v":59.6},{"$f":"$J$206","v":64.5},null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,223.48993288590606,206.51162790697677,null,217.24054242749003,200.73699734385124,56482.541031147404,52191.619309401322,null,4290.9217217460828]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"I26","v":2956.2720097146325},2045,"18:00","EB",59.6,64.5,null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,223.48993288590606,206.51162790697677,null,183.52695362322385,169.58459590611074,47717.007942038203,44091.994935588795,null,3625.0130064494078]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J15","v":3132.2588325201336},2045,"07:00","WB",{"$f":"$O$206","v":29.4},{"$f":"$P$206","v":66.8},null,37.4,1.4666666666666666,43.12,97.973333333333329,null,453.06122448979596,199.40119760479044,null,394.19583946681956,173.49337844797148,102490.91826137308,45108.278396472582,null,57382.639864900499]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J16","v":4575},2045,"08:00","WB",{"$f":"$O$206","v":29.4},{"$f":"$P$206","v":66.8},null,37.4,1.4666666666666666,43.12,97.973333333333329,null,453.06122448979596,199.40119760479044,null,575.76530612244903,253.40568862275452,149698.97959183675,65885.479041916173,null,83813.500549920573]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J24","v":2010},2045,"16:00","WB",{"$f":"$Q$206","v":62.5},{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,213.12000000000003,193.32365747460088,null,118.99200000000002,107.93904208998548,30937.920000000006,28064.150943396224,null,2873.7690566037818]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J25","v":2348.0154017988361},2045,"17:00","WB",{"$f":"$Q$206","v":62.5},{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,213.12000000000003,193.32365747460088,null,139.00251178649111,126.0908125784571,36140.653064487691,32783.611270398847,null,3357.0417940888437]
[null,null,"Douglas <--> Anderson",null,null,{"$f":"J26","v":1852.951913467756},2045,"18:00","WB",62.5,{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,213.12000000000003,193.32365747460088,null,109.69475327729117,99.505400287818532,28520.635852095704,25871.404074832819,null,2649.2317772628849]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(J167:J176)","v":55.309999999999988},{"$f":"AVERAGE(K167:K176)","v":66.72},null,null,null,null,null,null,null,null,null,null,"TOTAL 2045",{"$f":"SUM(W167:W176)","v":579623.22166681127},{"$f":"SUM(X167:X176)","v":413637.57344444288},null,{"$f":"SUM(Z167:Z176)","v":165985.64822236833}]
[null,null,null,null,null,null,null,null,"CAGR",{"$f":"(J177/J165)^(1/(2045-2017))-1","v":-4.9586627861005761E-3},{"$f":"(K177/K165)^(1/(2045-2017))-1","v":-7.3613203615496836E-4},null,null,null,null,null,null,null,null,null,null,"CAGR",{"$f":"(W177/W165)^(1/(2045-2017))-1","v":2.4449675560019202E-2},{"$f":"(X177/X165)^(1/(2045-2017))-1","v":1.4880982555284472E-2}]
[]
[null,null,"Anderson <--> 240",null,null,{"$f":"K15","v":846.56648451730427},2017,"07:00","EB",{"$f":"$C$206","v":64.5},{"$f":"$D$206","v":66.8},null,{"$f":"K180-J180","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J180*N180","v":94.6},{"$f":"K180*N180","v":97.973333333333329},null,{"$f":"$F$123/O180","v":100.46511627906978},{"$f":"$F$123/P180","v":97.005988023952099},null,{"$f":"(R180*F180)/seconds_in_hour","v":23.625111195831749},{"$f":"(S180*F180)/seconds_in_hour","v":22.811671738490233},{"$f":"U180*Annual_Number_Weekdays","v":6142.528910916255},{"$f":"V180*Annual_Number_Weekdays","v":5931.0346520074609},null,{"$f":"W180-X180","v":211.49425890879411}]
[null,null,"Anderson <--> 240",null,null,{"$f":"K16","v":1015},2017,"08:00","EB",{"$f":"$C$206","v":64.5},{"$f":"$D$206","v":66.8},null,{"$f":"K181-J181","v":2.2999999999999972},{"$f":"5280/3600","v":1.4666666666666666},{"$f":"J181*N181","v":94.6},{"$f":"K181*N181","v":97.973333333333329},null,{"$f":"$F$123/O181","v":100.46511627906978},{"$f":"$F$123/P181","v":97.005988023952099},null,28.325581395348838,27.350299401197606,7364.6511627906975,7111.0778443113777,null,253.57331847931982]
[null,null,"Anderson <--> 240",null,null,{"$f":"K24","v":2740},2017,"16:00","EB",{"$f":"$E$206","v":61.9},{"$f":"$F$206","v":67.3},null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,104.68497576736672,96.285289747399716,null,79.676898222940238,73.283803863298672,20715.993537964463,19053.789004457656,null,1662.2045335068069]
[null,null,"Anderson <--> 240",null,null,{"$f":"K25","v":2026.3448694596234},2017,"17:00","EB",{"$f":"$E$206","v":61.9},{"$f":"$F$206","v":67.3},null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,104.68497576736672,96.285289747399716,null,58.924406543252374,54.196445245576861,15320.345701245617,14091.075763849984,null,1229.269937395633]
[null,null,"Anderson <--> 240",null,null,{"$f":"K26","v":1711.8761384335155},2017,"18:00","EB",61.9,67.3,null,5.3999999999999986,1.4666666666666666,90.786666666666662,98.706666666666649,null,104.68497576736672,96.285289747399716,null,49.779920019068307,45.78569166686966,12942.77920495776,11904.279833386112,null,1038.4993715716482]
[null,null,"Anderson <--> 240",null,null,{"$f":"L15","v":1841.1613073893363},2017,"07:00","WB",{"$f":"$K$206","v":63.9},{"$f":"$L$206","v":69.3},null,5.3999999999999986,1.4666666666666666,93.719999999999985,101.63999999999999,null,101.40845070422537,93.506493506493513,null,51.863698799699627,47.822371620502246,13484.561687921903,12433.816621330583,null,1050.7450665913202]
[null,null,"Anderson <--> 240",null,null,{"$f":"L16","v":2470},2017,"08:00","WB",{"$f":"$K$206","v":63.9},{"$f":"$L$206","v":69.3},null,5.3999999999999986,1.4666666666666666,93.719999999999985,101.63999999999999,null,101.40845070422537,93.506493506493513,null,69.577464788732414,64.155844155844164,18090.140845070426,16680.519480519484,null,1409.6213645509415]
[null,null,"Anderson <--> 240",null,null,{"$f":"L24","v":1005},2017,"16:00","WB",{"$f":"$M$206","v":64.400000000000006},{"$f":"$N$206","v":69},null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,100.62111801242236,93.913043478260875,null,28.090062111801242,26.217391304347828,7303.4161490683227,6816.521739130435,null,{"$f":"W187-X187","v":486.89440993788776}]
[null,null,"Anderson <--> 240",null,null,{"$f":"L25","v":1380.1781200399741},2017,"17:00","WB",{"$f":"$M$206","v":64.400000000000006},{"$f":"$N$206","v":69},null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,100.62111801242236,93.913043478260875,null,38.576407081862627,36.004646609738458,10029.865841284283,9361.2081185319985,null,668.65772275228483]
[null,null,"Anderson <--> 240",null,null,{"$f":"L26","v":1089.1767091881723},2017,"18:00","WB",64.400000000000006,69,null,4.5999999999999943,1.4666666666666666,94.453333333333333,101.19999999999999,null,100.62111801242236,93.913043478260875,null,30.442827275445808,28.413305457082757,7915.1350916159099,7387.4594188415167,null,527.67567277439321]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(J180:J189)","v":63.569999999999993},{"$f":"AVERAGE(K180:K189)","v":68.11},null,null,null,null,null,null,null,null,null,null,"TOTAL 2017",{"$f":"SUM(W180:W189)","v":119309.41813283565},{"$f":"SUM(X180:X189)","v":110770.78247636661}]
[]
[null,null,"Anderson <--> 240",null,null,{"$f":"M15","v":1224.7379073062132},2045,"07:00","EB",{"$f":"$G$206","v":64},{"$f":"$H$206","v":66.7},null,2.7000000000000028,1.4666666666666666,93.86666666666666,97.826666666666668,null,101.25000000000001,97.151424287856074,null,34.445753642987249,33.051397798368576,8955.8959471766848,8593.3634275758304,null,362.53251960085436]
[null,null,"Anderson <--> 240",null,null,{"$f":"M16","v":1615},2045,"08:00","EB",{"$f":"$G$206","v":64},{"$f":"$H$206","v":66.7},null,2.7000000000000028,1.4666666666666666,93.86666666666666,97.826666666666668,null,101.25000000000001,97.151424287856074,null,45.421875000000007,43.583208395802096,11809.687500000002,11331.634182908545,null,478.05331709145685]
[null,null,"Anderson <--> 240",null,null,{"$f":"M24","v":3995},2045,"16:00","EB",{"$f":"$I$206","v":59.6},{"$f":"$J$206","v":64.5},null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,108.72483221476512,100.46511627906978,null,120.6543624161074,111.48837209302326,31370.134228187926,28986.976744186046,null,2383.1574840018802]
[null,null,"Anderson <--> 240",null,null,{"$f":"M25","v":2931.5374755447606},2045,"17:00","EB",{"$f":"$I$206","v":59.6},{"$f":"$J$206","v":64.5},null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,108.72483221476512,100.46511627906978,null,88.536366711083389,81.810348154737511,23019.455344881681,21270.690520231754,null,1748.7648246499266]
[null,null,"Anderson <--> 240",null,null,{"$f":"M26","v":2476.5917830398698},2045,"18:00","EB",59.6,64.5,null,4.8999999999999986,1.4666666666666666,87.413333333333327,94.6,null,108.72483221476512,100.46511627906978,null,74.796396132076609,69.114189294135912,19447.062994339918,17969.689216475337,null,1477.3737778645809]
[null,null,"Anderson <--> 240",null,null,{"$f":"N15","v":2629.6446417024276},2045,"07:00","WB",{"$f":"$O$206","v":29.4},{"$f":"$P$206","v":66.8},null,37.4,1.4666666666666666,43.12,97.973333333333329,null,220.40816326530614,97.005988023952099,null,160.99865153280172,70.858687950065416,41859.649398528447,18423.258867017008,null,23436.390531511439]
[null,null,"Anderson <--> 240",null,null,{"$f":"N16","v":3675},2045,"08:00","WB",{"$f":"$O$206","v":29.4},{"$f":"$P$206","v":66.8},null,37.4,1.4666666666666666,43.12,97.973333333333329,null,220.40816326530614,97.005988023952099,null,225.00000000000003,99.026946107784426,58500.000000000007,25747.00598802395,null,32752.994011976058]
[null,null,"Anderson <--> 240",null,null,{"$f":"N24","v":1820},2045,"16:00","WB",{"$f":"$Q$206","v":62.5},{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,103.68,94.049346879535562,null,52.416000000000004,47.547169811320757,13628.160000000002,12362.264150943396,null,1265.8958490566056]
[null,null,"Anderson <--> 240",null,null,{"$f":"N25","v":1971.2439010052317},2045,"17:00","WB",{"$f":"$Q$206","v":62.5},{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,103.68,94.049346879535562,null,56.77182434895068,51.498389286058305,14760.674330727177,13389.581214375159,null,1371.0931163520181]
[null,null,"Anderson <--> 240",null,null,{"$f":"N26","v":1555.6201869378635},2045,"18:00","WB",62.5,{"$f":"$R$206","v":68.900000000000006},null,6.4000000000000057,1.4666666666666666,91.666666666666657,101.05333333333333,null,103.68,94.049346879535562,null,44.801861383810476,40.640295159479741,11648.483959790723,10566.476741464732,null,1082.0072183259908]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(J192:J201)","v":55.309999999999988},{"$f":"AVERAGE(K192:K201)","v":66.72},null,null,null,null,null,null,null,null,null,null,"TOTAL 2045",{"$f":"SUM(W192:W201)","v":234999.20370363255},{"$f":"SUM(X192:X201)","v":168640.94105320174}]
[null,null,null,null,null,null,null,null,"CAGR",{"$f":"(J202/J190)^(1/(2045-2017))-1","v":-4.9586627861005761E-3},{"$f":"(K202/K190)^(1/(2045-2017))-1","v":-7.3613203615496836E-4},null,null,null,null,null,null,null,null,null,null,"CAGR",{"$f":"(W202/W190)^(1/(2045-2017))-1","v":2.4504777517787568E-2},{"$f":"(X202/X190)^(1/(2045-2017))-1","v":1.5124260000851208E-2}]
[]
[null,null,"No Build 2017 EB AM","Build 2017 EB AM","No Build 2017 EB PM","Build 2017 EB PM","No Build 2045 EB AM","Build 2045 EB AM","No Build 2045 EB PM","Build 2045 EB PM","No Build 2017 WB AM","Build 2017 WB AM","No Build 2017 WB PM","Build 2017 WB PM","No Build 2045 WB AM","Build 2045 WB AM","No Build 2045 WB PM","Build 2045 WB PM",null,null,null,null,"Updated March 8"]
[null,"Average Travel Speed (mi/h)",64.5,66.8,61.9,67.3,64,66.7,59.6,64.5,63.9,69.3,64.400000000000006,69,29.4,66.8,62.5,68.900000000000006]
[null,"Average Travel Time (min)",5.9,5.7,6.1,5.6,5.9,5.7,6.3,5.9,6.1,5.6,6.1,5.7,13.3,5.8,6.3,5.7]
[]
[]
[null,"Highway Capacity Manual (HCM) Software Results -interchange"]
[]
[null,null,null,null,null,null,"Annual Travel Time ",null,null,null,"Annual Travel Time "]
[null,null,null,null,null,null,"No Build - 2 Lanes",null,null,null,"Build - 3 Lanes"]
[null,null,null,null,null,null,"(Vehicle-hours)","(Vehicle-hours)",null,null,"(Vehicle-hours)","(Vehicle-hours)","difference"]
[null,null,null,null,null,null,2017,2045,null,null,2017,2045]
[null,null,"Douglas interchange",null,"AM",null,{"$f":"C223*Annual_Number_Weekdays","v":47970},{"$f":"G223*Annual_Number_Weekdays","v":297830},null,null,{"$f":"D223*Annual_Number_Weekdays","v":39286},{"$f":"H223*Annual_Number_Weekdays","v":238940},{"$f":"K216-G216","v":-8684}]
[null,null,"Douglas interchange",null,"PM",null,{"$f":"E223*Annual_Number_Weekdays","v":77376},{"$f":"I223*Annual_Number_Weekdays","v":683878},null,null,{"$f":"F223*Annual_Number_Weekdays","v":44018},{"$f":"J223*Annual_Number_Weekdays","v":653484},{"$f":"K217-G217","v":-33358}]
[null,null,null,null,null,"Total",{"$f":"SUM(G216:G217)","v":125346},{"$f":"SUM(H216:H217)","v":981708},null,"Total",{"$f":"SUM(K216:K217)","v":83304},{"$f":"SUM(L216:L217)","v":892424},{"$f":"K218-G218","v":-42042}]
[null,null,null,null,null,"CAGR",{"$f":"(H218/G218)^(1/(2045-2017))-1","v":7.6276839283465625E-2},null,null,"CAGR",{"$f":"(L218/K218)^(1/(2045-2017))-1","v":8.8384467351683371E-2}]
[]
[]
[null,null,"No Build 2017 AM","Build 2017 AM","No Build 2017 PM","Build 2017 PM","No Build 2045 AM","Build 2045 AM","No Build 2045 PM","Build 2045 PM","Updated March 8, 2021"]
[null,"Total Delay (hr)",184.5,151.1,297.60000000000002,169.3,1145.5,919,{"$f":"1337.1+1293.2","v":2630.3},2513.4]
[null,"Delay/Veh (s)",{"$f":"96.3+0.9","v":97.2},{"$f":"77.6+1","v":78.599999999999994},{"$f":"121.8+12.7","v":134.5},{"$f":"74.6+1.1","v":75.699999999999989},{"$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":"C224*C226","v":544320}]
[null,"Input Volume",5600,null,6800,null,9300,null,11300]

{"sheet":"Emissions.Calc","index":12,"n_rows":179,"n_cols":36,"rows_kept":179,"cut":false,"hidden":false,"merged":[[136,2,136,17],[136,20,136,35],[4,2,4,17],[4,20,4,35],[48,2,48,17],[48,20,48,35],[92,2,92,17],[92,20,92,35]]}
[]
[null,"MOVES run for I-40 Douglas Boulevard Interchange for trucks using diesel, and passenger vehicles using gasoline, grams/mi"]
[null,"(MOVES values were gathered from 2016, 2025, 2035, and 2045. Values were interpolated between those years and it is assumed constant emissions beyond 2045)"]
[]
[null,"CO2","Truck Emissions by Speed Bin, grams/mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2","Automobile Emissions by Speed Bin, grams/mile"]
[null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75]
[null,2016,{"$f":"VLOOKUP(C$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":8009.9956207275391},{"$f":"VLOOKUP(D$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4202.4984893798828},{"$f":"VLOOKUP(E$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":2552.2681274414058},{"$f":"VLOOKUP(F$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":2163.0402984619113},{"$f":"VLOOKUP(G$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1881.4049987792946},{"$f":"VLOOKUP(H$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1721.8497161865209},{"$f":"VLOOKUP(I$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1667.2224884033167},{"$f":"VLOOKUP(J$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1429.135780334469},{"$f":"VLOOKUP(K$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1374.9903354644757},{"$f":"VLOOKUP(L$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1330.8534812927228},{"$f":"VLOOKUP(M$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1265.7697868347154},{"$f":"VLOOKUP(N$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1202.5949821472145},{"$f":"VLOOKUP(O$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1173.6470508575417},{"$f":"VLOOKUP(P$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1234.4135990142802},{"$f":"VLOOKUP(Q$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1288.8689155578604},{"$f":"VLOOKUP(R$6,'Emissions.Raw.Data'!$K$6:$L$21,2,MATCH($C$6,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1369.0885486602779},null,2016,{"$f":"VLOOKUP(U$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(U$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":1886.4424896240191},{"$f":"VLOOKUP(V$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(V$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":1048.3937683105448},{"$f":"VLOOKUP(W$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(W$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":630.13436889648392},{"$f":"VLOOKUP(X$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(X$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":496.11000823974553},{"$f":"VLOOKUP(Y$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(Y$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":420.67931556701632},{"$f":"VLOOKUP(Z$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(Z$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":374.24449539184519},{"$f":"VLOOKUP(AA$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AA$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":340.96850204467734},{"$f":"VLOOKUP(AB$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AB$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":327.31924629211397},{"$f":"VLOOKUP(AC$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AC$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":318.19286918640114},{"$f":"VLOOKUP(AD$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AD$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":310.76975059509215},{"$f":"VLOOKUP(AE$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AE$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":303.00238418579033},{"$f":"VLOOKUP(AF$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AF$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":296.97025108337346},{"$f":"VLOOKUP(AG$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AG$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":292.99762344360335},{"$f":"VLOOKUP(AH$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AH$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":294.73712158203114},{"$f":"VLOOKUP(AI$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AI$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":303.58999252319302},{"$f":"VLOOKUP(AJ$6,'Emissions.Raw.Data'!$A$6:$D$21,2,MATCH(AJ$6,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":318.61024856567309}]
[null,{"$f":"B7+1","v":2017},{"$f":"(C$16/C$7)^(1/($B$16-$B$7))*C7","v":7960.3994627448383},4177.4889036749564,2536.4929912484781,2149.329753281962,1868.9773008111392,1710.5835478238359,1656.2024876151536,1419.046188791383,1364.864041524683,1320.7139881167066,1255.5752584307659,1192.5751191567117,1164.9436026572907,1224.5247992903469,1277.9379954267185,1357.1031286790562,null,{"$f":"T7+1","v":2017},{"$f":"(U$16/U$7)^(1/($B$16-$B$7))*U7","v":1828.8077198216674},1016.1942980718005,610.6356745571095,480.69850170399383,407.62650307408785,362.62914140252508,330.38732326128292,317.18307645274325,308.35793829382499,301.17869217128117,293.65904553773811,287.8199740967799,283.97634310922399,285.6702439515671,294.25594818056794,308.81972998313796]
[null,2018,7911.1103934302364,4152.6281530924489,2520.8153584954239,2135.7061131168039,1856.6316945121821,1699.391094692151,1645.2553267857938,1409.0278290087126,1354.8123239846732,1310.6517456097622,1245.4628369079094,1182.6387403448716,1156.304696868252,1214.7152180391022,1267.0997806230705,1345.2226327308833,null,2018,1772.9338129708451,984.98377484418404,591.74034213498169,465.76574893203792,394.9786924618578,351.3742909074673,320.13450719695129,307.3607956992617,298.82699242111767,291.88363553500841,284.60381675828233,278.95163635705012,275.23282440961475,276.88228697257898,285.20888425869384,299.33006253312755]
[null,2019,{"$f":"(C$16/C$7)^(1/($B$16-$B$7))*C9","v":7862.1265113572135},4127.9153518962294,2505.2346265300275,2122.1688271144103,1844.3676376225317,1688.2718744681861,1634.3805244579578,1399.0801980955659,1344.8346336169166,1300.6661652152659,1235.4318609761231,1172.7851501325138,1147.7298548614099,1204.9842206469843,1256.3534849113896,1333.4461422786758,null,2019,1718.7669710197044,954.73182495435333,573.42970137470547,451.29687758379748,382.72331735633907,340.4687550294758,310.19986386458578,297.84268375667375,289.59063578367085,282.87544540064073,275.82781373227863,270.35655072399817,266.75851517447489,268.36467032304307,276.43997738381427,290.1320014138289]
[null,2020,7813.4459268724704,4103.3496196212927,2489.7501964249632,2108.7173479143598,1832.1845914642165,1677.2254079845316,1623.5776023567007,1389.2027967114227,1334.9304252387406,1290.7566628606828,1225.4816746714234,1163.0136587359318,1139.2186015571315,1195.3311775842758,1245.6983287242267,1321.772746826505,null,2020,1666.2550395595783,925.40900760001193,555.68565974782996,437.27747732391413,370.84820129224056,329.90169215837113,300.57351950006813,288.6193213599592,280.63976300845115,274.14526841815183,267.32242629390015,262.02629772646782,258.54512655142707,260.1090776338757,267.94067546174034,281.2165859053265]
[null,2021,7765.0667620230324,4078.9300810423892,2474.3614729547744,2095.3511316257031,1820.0820209175245,1666.2512192089996,1612.8460853683775,1379.3951290410696,1325.0991576825409,1280.9226589234045,1215.6116273129705,1153.3235821186065,1130.770465398846,1185.7554643643766,1235.1335391056582,1310.2015438492024,null,2021,1615.3474576082383,896.986786198505,538.49068457583371,423.69358546971506,359.34154561490368,319.66259717293104,291.24590674900065,279.68158093262838,271.9655501577534,265.68452447195079,259.07930977917533,253.95271731488751,250.58462489856311,252.10744836905695,259.70268933720848,272.5751306400993]
[null,2022,7716.9871504838029,4054.6558661428412,2459.0678645729918,2082.0696378049734,1808.0593943974986,1655.3488352241104,1602.1855015197475,1369.6567027697115,1315.340293766212,1271.163578196845,1205.8210734605173,1143.7142419433208,1122.3849783269179,1176.256461503405,1224.658349655213,1298.7316387225806,null,2022,1565.9952089273784,869.43750061538958,521.82778570629193,410.53167308501861,348.19191775761669,309.74129099734807,282.2077551579801,271.02061755393709,263.55944603039774,257.48489824824856,251.0903768390101,246.12790086794675,242.86922392661506,244.35196995554267,251.71798470967602,264.19921714176513]
[null,2023,7669.2052374855657,4030.5261100835487,2443.8687833893941,2068.8723294343322,1796.1161838305886,1644.5177862067121,1591.5953819572169,1359.9870290582589,1305.6533002637955,1261.4788498567971,1196.1093728722021,1134.1849655246735,1114.061675752715,1166.8335544801205,1214.272000472276,1287.3621446542659,null,2023,1518.1507748274532,842.73434024595383,505.6804987251067,397.77863150593129,337.38823988265995,300.12791048182106,273.45008196095347,262.62786020582132,255.41316373179558,249.53833106267456,243.34778950466284,238.54418344556336,235.39137708306592,236.83507015528079,243.97877429766996,256.08068562382959]
[null,2024,7621.7191797434343,4006.5399531721746,2428.76364514741,2055.7586728998581,1784.2518646314554,1633.7576054077347,1581.0752609262186,1350.3856225187897,1296.037647876344,1251.8679074280426,1186.4758904626806,1124.7350857819904,1105.8000965328688,1157.4861336961683,1203.9737381009631,1276.0921826151368,null,2024,1471.7680884144254,816.85131792348659,490.03286868821363,385.42175928521704,326.91977787479601,290.81289859722062,264.9641831514981,254.49500329089062,247.5186725045742,241.83701294011146,235.8439514978871,231.19413628055327,228.14377017075017,229.54940967188406,236.47751024404741,248.21162704044991]
[null,2025,{"$f":"VLOOKUP(C$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(C$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":7574.5271453857422},{"$f":"VLOOKUP(D$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(D$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":3982.6965408325186},{"$f":"VLOOKUP(E$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(E$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2413.7518692016592},{"$f":"VLOOKUP(F$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(F$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2042.7281379699684},{"$f":"VLOOKUP(G$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(G$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1772.4659156799296},{"$f":"VLOOKUP(H$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(H$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1623.0678291320751},{"$f":"VLOOKUP(I$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(I$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1570.6246757507283},{"$f":"VLOOKUP(J$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(J$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1340.8520011901833},{"$f":"VLOOKUP(K$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(K$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1286.4928112030009},{"$f":"VLOOKUP(L$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(L$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1242.3301887512191},{"$f":"VLOOKUP(M$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(M$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1176.9199962615949},{"$f":"VLOOKUP(N$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(N$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1115.3639411926245},{"$f":"VLOOKUP(O$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(O$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1097.5997829437242},{"$f":"VLOOKUP(P$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(P$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1148.213594436643},{"$f":"VLOOKUP(Q$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(Q$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1193.7628154754632},{"$f":"VLOOKUP(R$6,'Emissions.Raw.Data'!$K$27:$L$43,2,MATCH(R$6,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1264.9208812713614},null,2025,{"$f":"VLOOKUP(U$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(U$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1426.8024902343725},{"$f":"VLOOKUP(V$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(V$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":791.76324462890602},{"$f":"VLOOKUP(W$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(W$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":474.86943435668906},{"$f":"VLOOKUP(X$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(X$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":373.44874954223576},{"$f":"VLOOKUP(Y$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(Y$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":316.77613067626919},{"$f":"VLOOKUP(Z$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(Z$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":281.78699493408141},{"$f":"VLOOKUP(AA$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AA$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":256.74162483215298},{"$f":"VLOOKUP(AB$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AB$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":246.6139984130854},{"$f":"VLOOKUP(AC$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AC$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":239.86818981170597},{"$f":"VLOOKUP(AD$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AD$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":234.37337493896433},{"$f":"VLOOKUP(AE$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AE$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":228.57150077819765},{"$f":"VLOOKUP(AF$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AF$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":224.07055950164764},{"$f":"VLOOKUP(AG$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AG$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":221.11931419372522},{"$f":"VLOOKUP(AH$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AH$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":222.48787498474081},{"$f":"VLOOKUP(AI$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AI$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":229.20687675476043},{"$f":"VLOOKUP(AJ$6,'Emissions.Raw.Data'!$A$27:$D$43,2,MATCH(AJ$6,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":240.58437538146902}]
[null,2026,{"$f":"(C$26/C$16)^(1/($B$26-$B$16))*C16","v":7560.7865078110608},{"$f":"(D$26/D$16)^(1/($B$26-$B$16))*D16","v":3975.7188749798156},{"$f":"(E$26/E$16)^(1/($B$26-$B$16))*E16","v":2409.2847910947958},{"$f":"(F$26/F$16)^(1/($B$26-$B$16))*F16","v":2038.8349484145754},{"$f":"(G$26/G$16)^(1/($B$26-$B$16))*G16","v":1768.9131678756769},{"$f":"(H$26/H$16)^(1/($B$26-$B$16))*H16","v":1619.8629059206867},{"$f":"(I$26/I$16)^(1/($B$26-$B$16))*I16","v":1567.4731843189929},{"$f":"(J$26/J$16)^(1/($B$26-$B$16))*J16","v":1337.9689424842545},{"$f":"(K$26/K$16)^(1/($B$26-$B$16))*K16","v":1283.5820546579191},{"$f":"(L$26/L$16)^(1/($B$26-$B$16))*L16","v":1239.4020368391227},{"$f":"(M$26/M$16)^(1/($B$26-$B$16))*M16","v":1173.9518172017756},{"$f":"(N$26/N$16)^(1/($B$26-$B$16))*N16","v":1112.4322017718123},{"$f":"(O$26/O$16)^(1/($B$26-$B$16))*O16","v":1095.0881733732149},{"$f":"(P$26/P$16)^(1/($B$26-$B$16))*P16","v":1145.3536497731088},{"$f":"(Q$26/Q$16)^(1/($B$26-$B$16))*Q16","v":1190.5983711904687},{"$f":"(R$26/R$16)^(1/($B$26-$B$16))*R16","v":1261.4416625239478},null,2026,{"$f":"(U$26/U$16)^(1/($B$26-$B$16))*U16","v":1390.0655922458393},{"$f":"(V$26/V$16)^(1/($B$26-$B$16))*V16","v":771.36761030069658},{"$f":"(W$26/W$16)^(1/($B$26-$B$16))*W16","v":462.628856967263},{"$f":"(X$26/X$16)^(1/($B$26-$B$16))*X16","v":363.81901947349974},{"$f":"(Y$26/Y$16)^(1/($B$26-$B$16))*Y16","v":308.60817069787549},{"$f":"(Z$26/Z$16)^(1/($B$26-$B$16))*Z16","v":274.52084317344782},{"$f":"(AA$26/AA$16)^(1/($B$26-$B$16))*AA16","v":250.12121927657549},{"$f":"(AB$26/AB$16)^(1/($B$26-$B$16))*AB16","v":240.25575229355371},{"$f":"(AC$26/AC$16)^(1/($B$26-$B$16))*AC16","v":233.68477256832344},{"$f":"(AD$26/AD$16)^(1/($B$26-$B$16))*AD16","v":228.33228233902653},{"$f":"(AE$26/AE$16)^(1/($B$26-$B$16))*AE16","v":222.68029006328919},{"$f":"(AF$26/AF$16)^(1/($B$26-$B$16))*AF16","v":218.29564225024774},{"$f":"(AG$26/AG$16)^(1/($B$26-$B$16))*AG16","v":215.42074894177779},{"$f":"(AH$26/AH$16)^(1/($B$26-$B$16))*AH16","v":216.75441743554683},{"$f":"(AI$26/AI$16)^(1/($B$26-$B$16))*AI16","v":223.30046231065572},{"$f":"(AJ$26/AJ$16)^(1/($B$26-$B$16))*AJ16","v":234.38478701272138}]
[null,2027,7547.0707965607999,3968.7534339652975,2404.8259801122658,2034.9491788014805,1765.3675412334442,1616.6643111772812,1564.3280164210703,1335.0920828424241,1280.6778838501154,1236.4807865331354,1170.9911238563286,1109.5081684420024,1092.5823110547847,1142.5008285955864,1187.4423152616059,1257.9720135158527,null,2027,1354.2745852850112,751.49736269948153,450.70380153816166,354.43760112440503,300.65081866543471,267.4420562038008,243.67152920100236,234.06143561021253,227.660753904785,222.44690196455176,216.94091964154629,212.66956056803056,209.86904397677142,211.16870967033842,217.54624980778183,228.34495505326245]
[null,2028,7533.3799664171411,3961.8001963711049,2400.3754209542822,2031.0708149891825,1761.8290214795056,1613.4720324056134,1561.1891593686569,1332.2214089356553,1277.7802838790187,1233.5664215662848,1168.0378973463662,1106.5918209476981,1090.0821828371434,1139.6551131610565,1184.2946254528949,1254.5119079251008,null,2028,1319.4051148231913,732.13896798716303,439.08613494753308,345.2980915418396,292.89864412788984,260.54580264175371,237.38815249216901,228.02682190508199,221.79202478133865,216.71322025396026,211.34947597537126,207.18847855126108,204.46041449622922,205.72694421369951,211.94031716597766,222.46076276036823]
[null,2029,7519.7139722442953,3954.8591408169018,2395.9330983493724,2027.1998428631327,1758.2975943687456,1610.286057134113,1558.0566004989084,1329.3569074635707,1274.8892398777707,1230.6589257099392,1165.0921188406128,1103.6831390866441,{"$f":"(O$26/O$16)^(1/($B$26-$B$16))*O19","v":1087.5877755990946},1136.816485770694,1181.1552795872999,1251.061319502116,null,2029,1285.4334534050463,713.27924095411856,427.76793371874612,336.39425287890799,285.34635665643486,253.82737568583994,231.26680055083546,222.14779368747617,216.0745820826873,211.12732709725751,205.90214639483608,201.8486591580392,199.19117323752039,200.42541170791444,206.47884337286527,216.72819947513779]
[null,2030,7506.0727689883506,3947.9302459598107,2391.4989970543265,2023.3362483356827,1754.7732456846018,1607.1063729158361,1554.9303271743893,1326.4985651543914,1272.0047370131504,1227.7582827737176,1162.153769555285,1100.7821027096873,1085.0990762494666,1133.9849287697575,1178.0242555465718,1247.6202220695234,null,2030,1252.3364845029021,694.90533603861388,416.74147861642388,327.72000813751106,277.98880223409083,247.28218990404716,225.30329536468443,216.42033962458882,210.50452588742618,205.68541316951703,200.59521649791512,196.64646166035712,194.05772796411702,195.26049838449907,201.15810587944188,211.14335788883261]
[null,2031,7492.456311677126,3941.013490494347,2387.0731018541455,2019.4800173460333,1751.2559612390073,1603.9329673284169,1551.8103267830206,1323.646368764875,1269.1267604854979,1224.8644766053994,1159.2228307539722,1097.888691720636,1082.6160717270443,1131.1604245474796,1174.9015312710931,1244.1885895219496,null,2031,1220.0916867867556,677.00473857755355,405.99924938177378,319.26943702070702,270.82095973837545,240.90577810418768,219.49356665669865,210.84055180451202,205.07805680786981,200.38376733309423,195.42506761772447,191.57833916182426,189.05657901663369,190.22868360088998,195.97447806278473,205.70243137965934]
[null,2032,7478.864555420023,3934.1088531523528,2382.6553975619881,2015.6311358601838,1747.7457268723342,1600.7658279740187,1548.6965867380302,1320.800305080254,1266.255295528638,1221.9774910908347,1156.2992837475165,1095.002886076122,1080.1387490004997,1128.3429555369573,1171.7870847597221,1240.7663958258254,null,2032,1188.6771187992974,659.56525628261011,395.53391960362336,311.03677189202381,263.83793751466555,234.69378828496968,213.83364910707058,205.4046230698201,199.791473398454,195.21877410679937,190.38817435504058,186.64083617936743,184.1843169269803,185.32653744061244,190.92442675413929,200.40171141818061]
[null,2033,7465.2974554078774,3927.2163127029316,2378.2458690191188,2011.7895898708803,1744.2425284533363,1597.6049424792857,1545.5890944779014,1317.9603609141752,1263.3903274098052,1219.0973101538543,1153.383109893894,1092.1246657854608,1077.6670950683244,1125.532504215043,1168.6808940696383,1237.3536150191878,null,2033,1158.0714040255168,642.57501093592589,385.3383517216642,303.01639383896395,257.03497003791443,228.6419806656879,208.31967964674891,200.10884441989958,194.64116963094494,190.18691120030397,185.48110217441612,181.83058628725698,179.43762009400166,180.55071837529152,186.00450983070587,195.2375850395855]
[null,2034,7451.7549669128111,3920.335847952384,2373.8445010948558,2007.9553653975652,1740.7463518790919,1594.4502984952946,1542.4878374663226,1315.1265231086381,1260.5318414295671,1216.2239177561803,1150.4742905980959,1089.2540109105141,1075.2010969587609,1122.7290531022354,1165.5829373161873,1233.9502212114837,null,2034,1128.2537163467307,626.02243029973226,375.40559215849549,295.20282883801593,250.40741466044551,222.74622479250655,202.94789482077417,194.94960248025271,189.62363243473354,185.28474711209901,180.7005050622534,177.14430982185317,174.81325251901919,175.89797098691267,181.21137386948354,190.20653238109676]
[null,2035,{"$f":"VLOOKUP(C$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(C$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":7438.2370452880859},{"$f":"VLOOKUP(D$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(D$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":3913.4674377441402},{"$f":"VLOOKUP(E$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(E$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2369.4512786865216},{"$f":"VLOOKUP(F$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(F$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2004.1284484863259},{"$f":"VLOOKUP(G$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(G$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1737.257183074948},{"$f":"VLOOKUP(H$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(H$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1591.3018836975068},{"$f":"VLOOKUP(I$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(I$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1539.3928031921366},{"$f":"VLOOKUP(J$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(J$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1312.2987785339335},{"$f":"VLOOKUP(K$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(K$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1257.6798229217504},{"$f":"VLOOKUP(L$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(L$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1213.357297897337},{"$f":"VLOOKUP(M$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(M$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1147.5728073120094},{"$f":"VLOOKUP(N$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(N$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1086.3909015655504},{"$f":"VLOOKUP(O$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(O$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1072.7407417297343},{"$f":"VLOOKUP(P$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(P$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1119.932584762571},{"$f":"VLOOKUP(Q$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(Q$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1162.493192672727},{"$f":"VLOOKUP(R$6,'Emissions.Raw.Data'!$K$49:$L$65,2,MATCH(R$6,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1230.5561885833729},null,2035,{"$f":"VLOOKUP(U$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(U$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1099.2037658691388},{"$f":"VLOOKUP(V$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(V$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":609.89624023437466},{"$f":"VLOOKUP(W$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(W$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":365.72886657714793},{"$f":"VLOOKUP(X$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(X$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":287.5907440185544},{"$f":"VLOOKUP(Y$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(Y$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":243.95074844360315},{"$f":"VLOOKUP(Z$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(Z$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":217.00249671935973},{"$f":"VLOOKUP(AA$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AA$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":197.71462821960426},{"$f":"VLOOKUP(AB$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AB$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":189.92337703704791},{"$f":"VLOOKUP(AC$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AC$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":184.7354393005368},{"$f":"VLOOKUP(AD$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AD$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":180.50893878936722},{"$f":"VLOOKUP(AE$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AE$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":176.04312324523883},{"$f":"VLOOKUP(AF$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AF$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":172.57881164550739},{"$f":"VLOOKUP(AG$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AG$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":170.30806159973093},{"$f":"VLOOKUP(AH$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AH$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":171.36512374877887},{"$f":"VLOOKUP(AI$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AI$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":176.54175186157164},{"$f":"VLOOKUP(AJ$6,'Emissions.Raw.Data'!$A$49:$D$65,2,MATCH(AJ$6,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":185.30512428283626}]
[null,2036,{"$f":"(C$36/C$26)^(1/($B$36-$B$26))*C26","v":7436.5882580618481},{"$f":"(D$36/D$26)^(1/($B$36-$B$26))*D26","v":3912.6215287411119},{"$f":"(E$36/E$26)^(1/($B$36-$B$26))*E26","v":2368.9048019904349},{"$f":"(F$36/F$26)^(1/($B$36-$B$26))*F26","v":2003.6479617926798},{"$f":"(G$36/G$26)^(1/($B$36-$B$26))*G26","v":1736.8172457356859},{"$f":"(H$36/H$26)^(1/($B$36-$B$26))*H26","v":1590.903717628087},{"$f":"(I$36/I$26)^(1/($B$36-$B$26))*I26","v":1538.999791213718},{"$f":"(J$36/J$26)^(1/($B$36-$B$26))*J26","v":1311.9398407793008},{"$f":"(K$36/K$26)^(1/($B$36-$B$26))*K26","v":1257.3164239122214},{"$f":"(L$36/L$26)^(1/($B$36-$B$26))*L26","v":1212.9906475355349},{"$f":"(M$36/M$26)^(1/($B$36-$B$26))*M26","v":1147.2003141176092},{"$f":"(N$36/N$26)^(1/($B$36-$B$26))*N26","v":1086.0225930689921},{"$f":"(O$36/O$26)^(1/($B$36-$B$26))*O26","v":1072.4241635400031},{"$f":"(P$36/P$26)^(1/($B$36-$B$26))*P26","v":1119.5716346206873},{"$f":"(Q$36/Q$26)^(1/($B$36-$B$26))*Q26","v":1162.0937225994228},{"$f":"(R$36/R$26)^(1/($B$36-$B$26))*R26","v":1230.1168194471211},null,2036,{"$f":"(U$36/U$26)^(1/($B$36-$B$26))*U26","v":1094.2967262075824},{"$f":"(V$36/V$26)^(1/($B$36-$B$26))*V26","v":607.17337417027647},{"$f":"(W$36/W$26)^(1/($B$36-$B$26))*W26","v":364.0958949388679},{"$f":"(X$36/X$26)^(1/($B$36-$B$26))*X26","v":286.30653185733661},{"$f":"(Y$36/Y$26)^(1/($B$36-$B$26))*Y26","v":242.86137875018318},{"$f":"(Z$36/Z$26)^(1/($B$36-$B$26))*Z26","v":216.03340182000917},{"$f":"(AA$36/AA$26)^(1/($B$36-$B$26))*AA26","v":196.83165531844972},{"$f":"(AB$36/AB$26)^(1/($B$36-$B$26))*AB26","v":189.07516951011021},{"$f":"(AC$36/AC$26)^(1/($B$36-$B$26))*AC26","v":183.91036514129641},{"$f":"(AD$36/AD$26)^(1/($B$36-$B$26))*AD26","v":179.70271359057972},{"$f":"(AE$36/AE$26)^(1/($B$36-$B$26))*AE26","v":175.2568314341016},{"$f":"(AF$36/AF$26)^(1/($B$36-$B$26))*AF26","v":171.80799583794862},{"$f":"(AG$36/AG$26)^(1/($B$36-$B$26))*AG26","v":169.54736511325697},{"$f":"(AH$36/AH$26)^(1/($B$36-$B$26))*AH26","v":170.59973457219954},{"$f":"(AI$36/AI$26)^(1/($B$36-$B$26))*AI26","v":175.75317576179128},{"$f":"(AJ$36/AJ$26)^(1/($B$36-$B$26))*AJ26","v":184.47744725069953}]
[null,2037,7434.9398363119053,3911.7758025841281,2368.3584513306087,2003.1675902949748,1736.3774198047199,1590.505651185407,1538.6068795725328,1311.5810012007189,1256.9531299046473,1212.6241079675508,1146.8279418315985,1085.654409436466,1072.1076787761542,1119.2108008117032,1161.6943897968918,1229.6776071872798,null,2037,1089.4115924373518,604.46266427162732,362.47021448434475,285.02805423698749,241.77687367118443,215.06863472765693,195.95262568214713,188.23075012142058,183.08897596730208,178.90008931635319,174.47405157390494,171.04062284589844,168.79006634700306,169.83776394764999,174.96812207106481,183.65346709026119]
[null,2038,7433.2917799572442,3910.9302592336662,2367.8122266779751,2002.6873339655931,1735.9377052538373,1590.1076843445389,1538.2140682429647,1311.2222597713348,1256.5899408686885,1212.2576791599054,1146.4556904147312,1085.2863506256408,1071.7912874106164,1118.8500832981249,1161.2951942179634,1229.2385517478365,null,2038,1084.5482667666809,601.76405626753944,360.85179265859762,283.75528555039938,240.69721148351911,214.10817611507977,195.07752170048707,187.39010195295961,182.27125532049834,178.10104988351668,173.69476797861572,170.27667729217006,168.03615012474202,169.07919660642989,174.18657505550738,182.83316728921048]
[null,2039,7431.6440889168707,3910.0848986502115,2367.2661280034727,2002.207192776923,1735.4981020548323,1589.7098170805609,1537.8213571994038,1310.8636164643033,1256.2268567740141,1211.8913610791292,1146.0835598277743,1084.9184165941995,1071.4749894158269,1118.4894820424711,1160.8961358154831,1228.7996530727985,null,2039,1079.7066518403633,599.0774961294162,359.24059705200278,282.48820030481113,239.62237056110456,213.15200674136648,194.20632584190548,186.55320816226467,181.45718681633551,177.30557928073313,172.91896503226201,169.51614386825827,167.28560133803265,168.32401734803537,173.40851905151422,182.01653140898992]
[null,2040,7429.9967631098079,3909.2397207942586,2366.7201552780461,2001.7271667013597,1735.0586101795068,1589.3120493685574,1537.4287464162469,1310.5050712527859,1255.8638775903019,1211.5251536917631,1145.7115500315072,1084.5506072998392,1071.1587847642311,1118.1289970072721,1160.4972145423128,1228.3609111061933,null,2040,1074.8866507378036,596.40293006987008,357.63659539964493,281.2267731212973,238.55232937443012,212.20010745153235,193.33902065313245,185.72005198209237,180.64675414344131,176.51366156817849,172.14662718862024,168.75900733403265,166.53840494591702,167.57221103985444,172.63393846544668,181.20354308446591]
[null,2041,7428.3498024550963,3908.3947256263104,2366.1743084726477,2001.2472557113051,1734.6192295996696,1588.9143811836191,1537.0362358678969,1310.1466241099515,1255.5010032872385,1211.1590569643579,1145.3396609867223,1084.1829227002715,1070.8426734282818,1117.7686281550705,1160.0984303513303,1227.9223257920682,null,2041,1070.0881669710768,593.74030454164597,356.03975558067083,279.97097873425992,237.48706649012576,211.25245917613546,192.47558875884255,184.89061672008279,179.83994106329413,175.72528087722239,171.37773897090361,168.00525251743213,165.79454597461901,166.82376261686377,171.8628177733197,180.39418602360075]
[null,2042,7426.7032068717954,3907.5499131068782,2365.6285875582357,2000.7674597791674,1734.1799602871363,1588.5168125008431,1536.643825528764,1309.7882750089768,1255.1382338345193,1210.7930708634744,1144.9678926542244,1083.8153627532226,1070.5266553804411,1117.4083754484209,1159.69978319543,1227.4838970744909,null,2042,1065.3111044829973,591.08956623654922,354.4500456176462,278.72079199092235,236.42656057053287,210.30904293089469,191.61601286130676,184.06488575842485,179.03673140989761,174.9404214101101,170.61228497145191,167.25486431416101,165.0540095172442,166.07865708132684,171.09514152049078,179.58844400712613]
[null,2043,7425.0569762789819,3906.705283196482,2365.0829925057751,2000.2877788773619,1733.7408022137301,1588.1193432953326,1536.2515153732638,1309.4300239230456,1254.7755692018484,1210.4271953556838,1144.5962449948315,1083.4479274164325,1070.2107305931781,1117.0482388498901,1159.3012730275218,1227.0456248975481,null,2043,1060.5553676451952,588.45066208437822,352.86743367591532,277.47618785082562,235.37079037327686,209.36983981630931,190.76027574004584,183.2428425535235,178.23710908945668,174.15906743964601,169.85024985142294,166.50782768738628,164.31678073348118,165.3368795024933,170.33089432135012,178.78630088821811]
[null,2044,7423.4111105957509,3905.8608358556503,2364.5375232862384,1999.8082129783102,1733.3017553512811,1587.7219735421966,1535.8593053758195,1309.0718708253487,1254.4130093589386,1210.0614304075673,1144.2247179693741,1083.0806166476559,1069.8948990389708,1116.6882183220571,1158.9028998005326,1226.6075092053477,null,2044,1055.8208612562032,585.8235392518618,351.29188806296361,276.23714138532677,234.31973475084155,208.43483101728049,189.9083602514855,182.42447063566823,177.44105808005517,173.38120330887841,169.09161834048493,165.7641276674363,163.58284484930417,164.59841501629992,169.57006085901227,177.98774059217359]
[null,2045,{"$f":"VLOOKUP(C$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(C$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":7421.7656097412109},{"$f":"VLOOKUP(D$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(D$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":3905.016571044921},{"$f":"VLOOKUP(E$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(E$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":2363.9921798706036},{"$f":"VLOOKUP(F$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(F$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1999.3287620544418},{"$f":"VLOOKUP(G$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(G$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1732.8628196716274},{"$f":"VLOOKUP(H$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(H$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1587.32470321655},{"$f":"VLOOKUP(I$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(I$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1535.4671955108606},{"$f":"VLOOKUP(J$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(J$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1308.7138156890842},{"$f":"VLOOKUP(K$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(K$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1254.050554275512},{"$f":"VLOOKUP(L$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(L$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1209.6957759857166},{"$f":"VLOOKUP(M$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(M$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1143.8533115386947},{"$f":"VLOOKUP(N$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(N$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1082.7134304046615},{"$f":"VLOOKUP(O$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(O$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1069.5791606903053},{"$f":"VLOOKUP(P$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(P$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1116.3283138275121},{"$f":"VLOOKUP(Q$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(Q$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1158.5046634674054},{"$f":"VLOOKUP(R$6,'Emissions.Raw.Data'!$K$71:$L$87,2,MATCH(R$6,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1226.1695499420161},null,2045,{"$f":"VLOOKUP(U$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(U$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1051.1074905395494},{"$f":"VLOOKUP(V$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(V$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":583.20814514160145},{"$f":"VLOOKUP(W$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(W$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":349.72337722778292},{"$f":"VLOOKUP(X$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(X$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":275.00362777709944},{"$f":"VLOOKUP(Y$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(Y$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":233.27337265014572},{"$f":"VLOOKUP(Z$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(Z$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":207.50399780273426},{"$f":"VLOOKUP(AA$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AA$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":189.06024932861285},{"$f":"VLOOKUP(AB$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AB$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":181.60975360870307},{"$f":"VLOOKUP(AC$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AC$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":176.64856243133477},{"$f":"VLOOKUP(AD$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AD$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":172.60681343078591},{"$f":"VLOOKUP(AE$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AE$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":168.33637523651063},{"$f":"VLOOKUP(AF$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AF$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":165.02374935150087},{"$f":"VLOOKUP(AG$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AG$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":162.85218715667682},{"$f":"VLOOKUP(AH$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AH$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":163.86324882507273},{"$f":"VLOOKUP(AI$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AI$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":168.81262588500923},{"$f":"VLOOKUP(AJ$6,'Emissions.Raw.Data'!$A$71:$D$87,2,MATCH(AJ$6,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":177.19274711608824}]
[null,2046,{"$f":"C36","v":7421.7656097412109},3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2046,{"$f":"U36","v":1051.1074905395494},583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2047,7421.7656097412109,3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2047,1051.1074905395494,583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2048,7421.7656097412109,3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2048,1051.1074905395494,583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2049,7421.7656097412109,3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2049,1051.1074905395494,583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2050,7421.7656097412109,3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2050,1051.1074905395494,583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2051,7421.7656097412109,3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2051,1051.1074905395494,583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2052,7421.7656097412109,3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2052,1051.1074905395494,{"$f":"V42","v":583.20814514160145},349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2053,7421.7656097412109,{"$f":"D43","v":3905.016571044921},2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2053,{"$f":"U43","v":1051.1074905395494},583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2054,{"$f":"C44","v":7421.7656097412109},3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2054,{"$f":"U44","v":1051.1074905395494},583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2055,{"$f":"C45","v":7421.7656097412109},3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2055,{"$f":"U45","v":1051.1074905395494},583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[null,2056,{"$f":"C46","v":7421.7656097412109},3905.016571044921,2363.9921798706036,1999.3287620544418,1732.8628196716274,1587.32470321655,1535.4671955108606,1308.7138156890842,1254.050554275512,1209.6957759857166,1143.8533115386947,1082.7134304046615,1069.5791606903053,1116.3283138275121,1158.5046634674054,1226.1695499420161,null,2056,{"$f":"U46","v":1051.1074905395494},583.20814514160145,349.72337722778292,275.00362777709944,233.27337265014572,207.50399780273426,189.06024932861285,181.60975360870307,176.64856243133477,172.60681343078591,168.33637523651063,165.02374935150087,162.85218715667682,163.86324882507273,168.81262588500923,177.19274711608824]
[]
[null,"NOX","Truck Emissions by Speed Bin, grams/mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx ","Automobile Emissions by Speed Bin, grams/mile"]
[null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75]
[null,2016,{"$f":"VLOOKUP(C$50,'Emissions.Raw.Data'!$K$6:N$21,4,MATCH(C$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":32.846363637392621},{"$f":"VLOOKUP(D$50,'Emissions.Raw.Data'!$K$6:O$21,4,MATCH(D$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":16.631968543806529},{"$f":"VLOOKUP(E$50,'Emissions.Raw.Data'!$K$6:P$21,4,MATCH(E$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":9.7823403851216213},{"$f":"VLOOKUP(F$50,'Emissions.Raw.Data'!$K$6:Q$21,4,MATCH(F$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":7.9875620960192304},{"$f":"VLOOKUP(G$50,'Emissions.Raw.Data'!$K$6:R$21,4,MATCH(G$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":6.8578355765857824},{"$f":"VLOOKUP(H$50,'Emissions.Raw.Data'!$K$6:S$21,4,MATCH(H$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":6.165884880396332},{"$f":"VLOOKUP(I$50,'Emissions.Raw.Data'!$K$6:T$21,4,MATCH(I$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":5.9038575941340223},{"$f":"VLOOKUP(J$50,'Emissions.Raw.Data'!$K$6:U$21,4,MATCH(J$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":5.1454451916906683},{"$f":"VLOOKUP(K$50,'Emissions.Raw.Data'!$K$6:V$21,4,MATCH(K$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.9220411158294137},{"$f":"VLOOKUP(L$50,'Emissions.Raw.Data'!$K$6:W$21,4,MATCH(L$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.743274749554983},{"$f":"VLOOKUP(M$50,'Emissions.Raw.Data'!$K$6:X$21,4,MATCH(M$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.5377199119247944},{"$f":"VLOOKUP(N$50,'Emissions.Raw.Data'!$K$6:Y$21,4,MATCH(N$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.3546866177966859},{"$f":"VLOOKUP(O$50,'Emissions.Raw.Data'!$K$6:Z$21,4,MATCH(O$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.2673716320477961},{"$f":"VLOOKUP(P$50,'Emissions.Raw.Data'!$K$6:AA$21,4,MATCH(P$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.486048630824369},{"$f":"VLOOKUP(Q$50,'Emissions.Raw.Data'!$K$6:AB$21,4,MATCH(Q$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.6817011972889286},{"$f":"VLOOKUP(R$50,'Emissions.Raw.Data'!$K$6:AC$21,4,MATCH(R$50,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":4.9423710240189385},null,2016,{"$f":"VLOOKUP(U$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(U$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.65227847361109037},{"$f":"VLOOKUP(V$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(V$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.47743703698665707},{"$f":"VLOOKUP(W$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(W$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.38233066752297812},{"$f":"VLOOKUP(X$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(X$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.33761850373593882},{"$f":"VLOOKUP(Y$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(Y$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.31091949841174898},{"$f":"VLOOKUP(Z$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(Z$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.30169887779209087},{"$f":"VLOOKUP(AA$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AA$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.28929000757068418},{"$f":"VLOOKUP(AB$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AB$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.29434058565357152},{"$f":"VLOOKUP(AC$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AC$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.29957966164960192},{"$f":"VLOOKUP(AD$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AD$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.30343363795162703},{"$f":"VLOOKUP(AE$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AE$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.3052167076878044},{"$f":"VLOOKUP(AF$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AF$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.3068078912595521},{"$f":"VLOOKUP(AG$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AG$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.31012458840723367},{"$f":"VLOOKUP(AH$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AH$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.32282334996148115},{"$f":"VLOOKUP(AI$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AI$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.35102503728569417},{"$f":"VLOOKUP(AJ$50,'Emissions.Raw.Data'!$A$6:$D$21,4,MATCH(AJ$50,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":0.38968208436369828}]
[null,{"$f":"B51+1","v":2017},{"$f":"(C$60/C$51)^(1/($B$60-$B$51))*C51","v":29.285499028672337},14.844736857861509,8.7355144212700697,7.1279914937671229,6.1119812150048727,5.4905095950405149,5.2528153330060654,4.5773122590722695,4.3757918794500741,4.2147739188893034,4.0305428449521772,3.8668327137632832,3.7906326453359647,3.9793102915763678,4.1480591931587982,4.3747488128926504,null,{"$f":"T51+1","v":2017},{"$f":"(U$60/U$51)^(1/($T$60-$T$51))*U51","v":0.50670711283237846},0.37778295822793911,0.30609677437707,0.27070536547562202,0.25015718065142228,0.24324610234805627,0.23479855008087996,0.24083661013976509,0.24641201402137786,0.25050427791962232,0.25264246106358995,0.25445186467990333,0.25778731483786105,0.26971878867028737,0.29587791118911494,0.33170168989055271]
[null,2018,26.11066670351363,13.249556827788298,7.8007111999782079,6.3609224096721366,5.4472455566178102,4.8891110032035252,4.6735661358225604,4.0719095698246148,3.8901655068833483,3.7451592254941914,3.5800525242432437,3.4336328991212892,3.3671536230819177,3.529812469673502,3.6752441783155807,3.872316967483159,null,2018,0.39362344241335284,0.29892939271789548,0.24506335285912109,0.21705384653503937,0.20126950979637759,0.19611828436529966,0.19057125264381322,0.19705835895794485,0.20268024978641738,0.20680763569804111,0.20912424360974116,0.21103026774597036,0.21428258891891347,0.22534994748814596,0.24939457027500636,0.28234813837004336]
[null,2019,23.280017015741574,11.825791040534542,6.9659429646523572,5.6764004190029524,4.8548061766365915,4.3535861267298985,4.1581930909814835,3.6223107811722262,3.4584340589906808,3.3278695119192787,3.179913120733119,3.048964296791095,2.9909845089799831,3.1310893491863885,3.2563228105615583,3.4275884943307533,null,2019,0.30577706626469425,0.23653470831464626,0.19619954191537195,0.17403560588051609,0.1619358495654033,0.15812126521704112,0.15467472998330697,0.161237931445152,0.16670974350268752,0.1707332047907654,0.17310213446004552,0.17501846158981293,0.17811981145260083,0.18827979720385132,0.21021390692088701,0.24033785075781036]
[null,2020,20.756237226998401,10.555019730250978,6.2205047902459496,5.0655423288707748,4.3268001722585936,3.8767195407172945,3.6996523167512545,3.2223543205950165,3.0746162648409432,2.9570746720122418,2.8244969555434385,2.7073899733095605,2.656839970601065,2.7774054845172156,2.8851520421816796,3.0339362673878671,null,2020,0.23753568557854635,0.18716348944078062,0.15707881165704479,0.13954321749054477,0.13028908055173735,0.12748599445866693,0.12553977456465865,0.13192878837613695,0.13712307246522029,0.14095140694266708,0.14328491253525769,0.14515198328866138,0.14805993987647656,0.15730770044660478,0.17718864774888782,0.20457823040852038]
[null,2021,18.506059661903159,9.4208024752102837,5.554837305132013,4.520420899075444,3.8562198055921231,3.4520861560784106,3.2916766887350577,2.8665589439283603,2.7333946563038825,2.6275941963881939,2.5088053506426928,2.4040820928246402,2.3600251382748665,2.4636732986973948,2.5562890385150761,2.6854942738301735,null,2021,0.18452398216950514,0.14809738506980932,0.12575846421818887,0.11188692939640275,0.10482697041189186,0.10278616706491965,0.10189275907865632,0.10794733625267465,0.11278727090116925,0.11636458850207161,0.11860377241607725,0.12038214746745422,0.12307303504000965,0.13143052514023293,0.14935175960025857,0.17413924700215605]
[null,2022,16.499823183965656,8.4084655022068713,4.9604041033567432,4.0339619685604911,3.4368194963990151,3.0739646507374836,2.9286901836971437,2.5500486170925969,2.4300418990651291,2.3348247936514523,2.2283983259604567,2.1347536801190872,2.0963696402193346,2.1853799009724248,2.2649113644253638,2.3770702016044236,null,2022,0.14334309353460398,0.11718543787598612,0.1006831612467715,8.9711884209663306E-2,8.4340864784689912E-2,8.2871818075066425E-2,8.2699960141427775E-2,8.8325130151469755E-2,9.2770445182084646E-2,9.6066564718749012E-2,9.8174012758414184E-2,9.983922438080757E-2,0.10230297247585173,0.10981015480866901,0.1258881332358576,0.14822924846853572]
[null,2023,14.711082211767442,7.5049118467187572,4.429582275229869,3.5998526524644414,3.0630329302545261,2.7372603830716757,2.6057316690419281,2.2684856919859588,2.1603552994418256,2.0746760761394869,1.9793321541949294,1.8955980281969504,1.8621690070834722,1.9385221709791534,2.0067462682870278,2.1040680661354565,null,2023,0.11135269368506999,9.2725653756232679E-2,8.0607687296941621E-2,7.1931745842573752E-2,6.7858313988080163E-2,6.6815782971353044E-2,6.7122369334548543E-2,7.2269764934387401E-2,7.630608871477669E-2,7.9309220920738235E-2,8.1263323963064599E-2,8.2801901566476821E-2,8.5038109070703666E-2,9.1746343448281864E-2,0.10611071561544291,0.12617437183057797]
[null,2024,13.116258121583451,6.6984519128058411,3.9555646524348305,3.2124594184212496,2.7298991819773937,2.43743674896721,2.318387096335544,2.0180114607431241,1.9205985796466682,1.8435134116312157,1.7581038950661376,1.6832348940153672,1.6541326226129835,1.7195491757316874,1.7780080265108384,1.8624197232134287,null,2024,8.650170779192598E-2,7.3371291009893272E-2,6.4535113626757276E-2,5.7675480852327148E-2,5.4596912055148376E-2,5.3870531113859269E-2,5.447901616129798E-2,5.9132875487585113E-2,6.276373001680717E-2,6.5474939605359619E-2,6.7265538363766281E-2,6.8671956793992267E-2,7.0686900090101104E-2,7.6654035783816035E-2,8.9440391870186875E-2,0.10740101748691146]
[null,2025,{"$f":"VLOOKUP(C$50,'Emissions.Raw.Data'!$K$27:N$43,4,MATCH(C$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":11.69432844134278},{"$f":"VLOOKUP(D$50,'Emissions.Raw.Data'!$K$27:O$43,4,MATCH(D$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":5.9786522406375271},{"$f":"VLOOKUP(E$50,'Emissions.Raw.Data'!$K$27:P$43,4,MATCH(E$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":3.5322725140667868},{"$f":"VLOOKUP(F$50,'Emissions.Raw.Data'!$K$27:Q$43,4,MATCH(F$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2.8667549789679438},{"$f":"VLOOKUP(G$50,'Emissions.Raw.Data'!$K$27:R$43,4,MATCH(G$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2.4329968738343219},{"$f":"VLOOKUP(H$50,'Emissions.Raw.Data'!$K$27:S$43,4,MATCH(H$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2.1704540576256446},{"$f":"VLOOKUP(I$50,'Emissions.Raw.Data'!$K$27:T$43,4,MATCH(I$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2.062729172122086},{"$f":"VLOOKUP(J$50,'Emissions.Raw.Data'!$K$27:U$43,4,MATCH(J$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.795193273679156},{"$f":"VLOOKUP(K$50,'Emissions.Raw.Data'!$K$27:V$43,4,MATCH(K$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.7074501148463197},{"$f":"VLOOKUP(L$50,'Emissions.Raw.Data'!$K$27:W$43,4,MATCH(L$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.6381071425801077},{"$f":"VLOOKUP(M$50,'Emissions.Raw.Data'!$K$27:X$43,4,MATCH(M$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.561602128928141},{"$f":"VLOOKUP(N$50,'Emissions.Raw.Data'!$K$27:Y$43,4,MATCH(N$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.4946627218882873},{"$f":"VLOOKUP(O$50,'Emissions.Raw.Data'!$K$27:Z$43,4,MATCH(O$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.4693374891239701},{"$f":"VLOOKUP(P$50,'Emissions.Raw.Data'!$K$27:AA$43,4,MATCH(P$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.5253110911112322},{"$f":"VLOOKUP(Q$50,'Emissions.Raw.Data'!$K$27:AB$43,4,MATCH(Q$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.5753424298306953},{"$f":"VLOOKUP(R$50,'Emissions.Raw.Data'!$K$27:AC$43,4,MATCH(R$50,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.6485242474998341},null,2025,{"$f":"VLOOKUP(U$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(U$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":6.7196806860209735E-2},{"$f":"VLOOKUP(V$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(V$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.8056709512243211E-2},{"$f":"VLOOKUP(W$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(W$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.166729167500244E-2},{"$f":"VLOOKUP(X$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(X$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":4.6244687273784238E-2},{"$f":"VLOOKUP(Y$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(Y$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":4.3927156906391887E-2},{"$f":"VLOOKUP(Z$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(Z$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":4.343336249959856E-2},{"$f":"VLOOKUP(AA$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AA$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":4.4217199591244538E-2},{"$f":"VLOOKUP(AB$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AB$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":4.8383953740611156E-2},{"$f":"VLOOKUP(AC$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AC$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.1624790000012383E-2},{"$f":"VLOOKUP(AD$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AD$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.4053837202737001E-2},{"$f":"VLOOKUP(AE$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AE$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.5678902002874439E-2},{"$f":"VLOOKUP(AF$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AF$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.6953253013517655E-2},{"$f":"VLOOKUP(AG$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AG$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.8757631125047213E-2},{"$f":"VLOOKUP(AH$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AH$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":6.4044418350675814E-2},{"$f":"VLOOKUP(AI$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AI$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":7.5389027879936038E-2},{"$f":"VLOOKUP(AJ$50,'Emissions.Raw.Data'!$A$27:$D$43,4,MATCH(AJ$50,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":9.1420931127856736E-2}]
[null,2026,{"$f":"(C$70/C$60)^(1/($B$70-$B$60))*C60","v":11.12583452690172},{"$f":"(D$70/D$60)^(1/($B$70-$B$60))*D60","v":5.6890845037026851},{"$f":"(E$70/E$60)^(1/($B$70-$B$60))*E60","v":3.3611089432216792},{"$f":"(F$70/F$60)^(1/($B$70-$B$60))*F60","v":2.7261466042011535},{"$f":"(G$70/G$60)^(1/($B$70-$B$60))*G60","v":2.3114147193922912},{"$f":"(H$70/H$60)^(1/($B$70-$B$60))*H60","v":2.0607532357587899},{"$f":"(I$70/I$60)^(1/($B$70-$B$60))*I60","v":1.9567900267288318},{"$f":"(J$70/J$60)^(1/($B$70-$B$60))*J60","v":1.7020908699779711},{"$f":"(K$70/K$60)^(1/($B$70-$B$60))*K60","v":1.6173382064032777},{"$f":"(L$70/L$60)^(1/($B$70-$B$60))*L60","v":1.5503627432085374},{"$f":"(M$70/M$60)^(1/($B$70-$B$60))*M60","v":1.4765863197645515},{"$f":"(N$70/N$60)^(1/($B$70-$B$60))*N60","v":1.4122840450120149},{"$f":"(O$70/O$60)^(1/($B$70-$B$60))*O60","v":1.3888408435167336},{"$f":"(P$70/P$60)^(1/($B$70-$B$60))*P60","v":1.4401247467095037},{"$f":"(Q$70/Q$60)^(1/($B$70-$B$60))*Q60","v":1.4860147358057085},{"$f":"(R$70/R$60)^(1/($B$70-$B$60))*R60","v":1.5541800762446067},null,2026,{"$f":"(U$70/U$60)^(1/($B$70-$B$60))*U60","v":5.6035255130026995E-2},{"$f":"(V$70/V$60)^(1/($B$70-$B$60))*V60","v":5.0397455262017922E-2},{"$f":"(W$70/W$60)^(1/($B$70-$B$60))*W60","v":4.5554791608592549E-2},{"$f":"(X$70/X$60)^(1/($B$70-$B$60))*X60","v":4.0704601362794891E-2},{"$f":"(Y$70/Y$60)^(1/($B$70-$B$60))*Y60","v":3.8888401080716846E-2},{"$f":"(Z$70/Z$60)^(1/($B$70-$B$60))*Z60","v":3.8505671562234445E-2},{"$f":"(AA$70/AA$60)^(1/($B$70-$B$60))*AA60","v":3.9699161066205191E-2},{"$f":"(AB$70/AB$60)^(1/($B$70-$B$60))*AB60","v":4.4019277278931415E-2},{"$f":"(AC$70/AC$60)^(1/($B$70-$B$60))*AC60","v":4.7302087859868183E-2},{"$f":"(AD$70/AD$60)^(1/($B$70-$B$60))*AD60","v":4.9757652172687773E-2},{"$f":"(AE$70/AE$60)^(1/($B$70-$B$60))*AE60","v":5.1414062786812868E-2},{"$f":"(AF$70/AF$60)^(1/($B$70-$B$60))*AF60","v":5.2711154897801725E-2},{"$f":"(AG$70/AG$60)^(1/($B$70-$B$60))*AG60","v":5.4525979400855094E-2},{"$f":"(AH$70/AH$60)^(1/($B$70-$B$60))*AH60","v":5.9770443752118839E-2},{"$f":"(AI$70/AI$60)^(1/($B$70-$B$60))*AI60","v":7.0992876582922346E-2},{"$f":"(AJ$70/AJ$60)^(1/($B$70-$B$60))*AJ60","v":8.6807818020668795E-2}]
[null,2027,10.584976686851556,5.4135415788657326,3.1982394572377415,2.5924347780405772,2.1959082900930835,1.9565970004156545,1.8562917810321224,1.6138169478124671,1.5319820187702566,1.4673183292170144,1.3961988904384695,1.3344456877038333,1.3127541513762668,1.359695932305963,1.4017522496801111,1.4652351720388843,null,2027,4.6727664069206282E-2,4.3748664335712548E-2,4.0165430995608618E-2,3.5828214434554251E-2,3.4427626213947883E-2,3.4137047125291635E-2,3.564276806151629E-2,4.00483346720183E-2,4.3341338839386123E-2,4.5802926820018942E-2,4.7475897640902993E-2,4.8785024623625765E-2,5.0599085985873045E-2,5.5781690869045171E-2,6.6853077526675214E-2,8.242748325293954E-2]
[null,2028,10.070411454554673,5.1513441937862376,3.0432621490774854,2.4652812391077101,2.0861739687144141,1.8577051126773696,1.7609549973472571,1.5301210922307891,1.4511305653594275,1.3887221482118719,1.3201878654628532,1.2608974092150187,1.2408358164294286,1.2837589469617725,1.3222677555871545,1.3813805376835393,null,2028,3.8966086337930445E-2,3.7977029221181596E-2,3.5413658807270314E-2,3.1536015747391705E-2,3.0478533798990098E-2,3.0264060829348603E-2,3.200085042019965E-2,3.6435607514383926E-2,3.9712235492763613E-2,4.2162522017700085E-2,4.3839384297550868E-2,4.5151327686561979E-2,4.6955002564623767E-2,5.2059125562363126E-2,6.2954682073873947E-2,7.8268180796756334E-2]
[null,2029,9.5808606730328805,4.9018459757383424,2.8957945869402311,2.3443643170417765,1.981923310448072,1.7638114976842458,1.6705145895534284,1.4507658753138892,1.3745461055807371,1.3143359327919677,1.2483149872494288,1.191402760872798,1.1728574780890404,1.2120629287383589,1.247290323853224,1.3023248597258108,null,2029,3.2493725392441615E-2,3.2966829281897675E-2,3.1224045131119621E-2,2.7758019898992792E-2,2.6982430236791463E-2,2.6830480519327803E-2,2.8731057751983907E-2,3.3148781486531817E-2,3.6387008109670362E-2,3.8811455649512772E-2,4.0481417120853729E-2,4.1788282522912126E-2,4.357336151209102E-2,4.858498392743827E-2,5.9283613285284323E-2,7.4318757330435345E-2]
[null,2030,9.1151083200827632,4.6644318581635167,2.7554728705492257,2.2293781187447834,1.8828822847013338,1.6746635287445859,1.5847190860156628,1.3755261826413794,1.3020034457748431,1.2439341782317259,1.1803549692870496,1.1257383259269356,1.1086032863459174,1.1443710259614297,1.176564387510951,1.2277934964278474,null,2030,2.7096439214415662E-2,2.8617610571171778E-2,2.753008379213397E-2,2.4432625696434316E-2,2.3887354499560677E-2,2.3786453805958833E-2,2.5795366957709884E-2,3.0158457317008849E-2,3.334021222286717E-2,3.5726731171387964E-2,3.7380660298281139E-2,3.8675729943915875E-2,4.0435262054352911E-2,4.5342687525585179E-2,5.582661508853317E-2,7.0568622330481445E-2]
[null,2031,8.671997487731014,4.4385165643997233,2.6219507331683194,2.1200317545395664,1.7887905547872121,1.5900213476266409,1.5033299303621539,1.3041885746882449,1.2332892770398181,1.1773034588547282,1.1160947899780727,1.0636930012923507,1.0478692163854417,1.0804596147686552,1.1098488711774201,1.1575275236532767,null,2031,2.2595655291384641E-2,2.48421717417921E-2,2.4273136629774681E-2,2.1505611732907614E-2,2.1147305857188554E-2,2.1087784255501237E-2,2.3159640074057641E-2,2.7437887818331518E-2,3.054853390846405E-2,3.2887179798644008E-2,3.4517412277439152E-2,3.5795012295003301E-2,3.7523164627785238E-2,4.2316764272546339E-2,5.257120441099801E-2,6.7007719672712032E-2]
[null,2032,8.2504275085268759,4.22354316484906,2.4948986871322836,2.0160486022831736,1.6994007936101514,1.5096572192049136,1.4261208181727809,1.2365506813408351,1.1682015480045249,1.114241781025417,1.0553330249192734,1.0050673188786534,0.99046242075239654,1.0201175603561434,1.0469163693281758,1.09128283535718,null,2032,1.8842462436003481E-2,2.1564815668795534E-2,2.1401502672362162E-2,1.8929252293750375E-2,1.8721560188915277E-2,1.8695289698675628E-2,2.0793227296950052E-2,2.4962738644683846E-2,2.7990611388985454E-2,3.0273315236142281E-2,3.1873480586577366E-2,3.3128861615732676E-2,3.4820792846383973E-2,3.9492774606441766E-2,4.9505626103965764E-2,6.3626500666392222E-2]
[null,2033,7.8493512215335128,4.0189817040269888,2.3740032107822224,1.9171656075739609,1.6144780335484017,1.4333549187244425,1.3528770677344608,1.1724206278144951,1.1065488707043285,1.054557970797477,0.99787921553432268,0.94967280432475765,0.93620061700700508,0.96314551948319582,0.98755237116610772,1.0288292955545522,null,2033,1.5712683968389825E-2,1.8719831730604628E-2,1.8869597432796901E-2,1.6661539176407725E-2,1.6574064718888712E-2,1.6574233342046274E-2,1.8668610567352324E-2,2.2710870631465572E-2,2.5646871574158448E-2,2.7867199954452526E-2,2.9432066243474934E-2,3.0661296130007787E-2,3.2313042529279627E-2,3.6857242582866337E-2,4.6618810495293546E-2,6.0415898449071345E-2]
[null,2034,7.4677723712271735,3.8243278941085292,2.258965974799712,1.8231326182820724,1.5337990488241842,1.3609091500344652,1.2833950231137057,1.1116164903442862,1.0481499578121445,0.99807109436253005,0.94355327207879724,0.89733137107698313,0.88491150892781234,0.90935528193112791,0.93155452944311368,0.96994993882115765,null,2034,1.3102769254763079E-2,1.625017831843701E-2,1.6637229297718072E-2,1.4665496735897132E-2,1.4672902179838441E-2,1.4693819422122058E-2,1.6761083574870519E-2,2.0662141769809721E-2,2.3499380288642485E-2,2.5652322094354089E-2,2.7177657018264034E-2,2.8377524446103395E-2,2.9985897279977178E-2,3.4397591568323851E-2,4.3900333417296045E-2,5.7367303673459588E-2]
[null,2035,{"$f":"VLOOKUP(C$50,'Emissions.Raw.Data'!$K$49:N$65,4,MATCH(C$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":7.1047431328431099},{"$f":"VLOOKUP(D$50,'Emissions.Raw.Data'!$K$49:O$65,4,MATCH(D$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":3.6391018717507371},{"$f":"VLOOKUP(E$50,'Emissions.Raw.Data'!$K$49:P$65,4,MATCH(E$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2.1495031060305192},{"$f":"VLOOKUP(F$50,'Emissions.Raw.Data'!$K$49:Q$65,4,MATCH(F$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.7337117517198195},{"$f":"VLOOKUP(G$50,'Emissions.Raw.Data'!$K$49:R$65,4,MATCH(G$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.4571517687381674},{"$f":"VLOOKUP(H$50,'Emissions.Raw.Data'!$K$49:S$65,4,MATCH(H$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.2921249932261796},{"$f":"VLOOKUP(I$50,'Emissions.Raw.Data'!$K$49:T$65,4,MATCH(I$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.2174814878866129},{"$f":"VLOOKUP(J$50,'Emissions.Raw.Data'!$K$49:U$65,4,MATCH(J$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.0539657801047024},{"$f":"VLOOKUP(K$50,'Emissions.Raw.Data'!$K$49:V$65,4,MATCH(K$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.99283308957002459},{"$f":"VLOOKUP(L$50,'Emissions.Raw.Data'!$K$49:W$65,4,MATCH(L$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.94460990954220669},{"$f":"VLOOKUP(M$50,'Emissions.Raw.Data'!$K$49:X$65,4,MATCH(M$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.89218490914643445},{"$f":"VLOOKUP(N$50,'Emissions.Raw.Data'!$K$49:Y$65,4,MATCH(N$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.84787474786268047},{"$f":"VLOOKUP(O$50,'Emissions.Raw.Data'!$K$49:Z$65,4,MATCH(O$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.83643223942357037},{"$f":"VLOOKUP(P$50,'Emissions.Raw.Data'!$K$49:AA$65,4,MATCH(P$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.85856914874063217},{"$f":"VLOOKUP(Q$50,'Emissions.Raw.Data'!$K$49:AB$65,4,MATCH(Q$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.87873197074225506},{"$f":"VLOOKUP(R$50,'Emissions.Raw.Data'!$K$49:AC$65,4,MATCH(R$50,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.91444021654929919},null,2035,{"$f":"VLOOKUP(U$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(U$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.092636767142704E-2},{"$f":"VLOOKUP(V$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(V$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.4106339158448793E-2},{"$f":"VLOOKUP(W$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(W$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.4668961523458481E-2},{"$f":"VLOOKUP(X$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(X$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.2908578987417454E-2},{"$f":"VLOOKUP(Y$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(Y$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.298981644096917E-2},{"$f":"VLOOKUP(Z$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(Z$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.3026746079542949E-2},{"$f":"VLOOKUP(AA$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AA$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.5048464458040147E-2},{"$f":"VLOOKUP(AB$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AB$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.8798227044815218E-2},{"$f":"VLOOKUP(AC$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AC$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.1531705040651106E-2},{"$f":"VLOOKUP(AD$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AD$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.3613482154935597E-2},{"$f":"VLOOKUP(AE$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AE$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.509592887200535E-2},{"$f":"VLOOKUP(AF$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AF$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.6263856892242598E-2},{"$f":"VLOOKUP(AG$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AG$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.7826350145474469E-2},{"$f":"VLOOKUP(AH$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AH$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":3.2102084225130008E-2},{"$f":"VLOOKUP(AI$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AI$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":4.1340378565521911E-2},{"$f":"VLOOKUP(AJ$50,'Emissions.Raw.Data'!$A$49:$D$65,4,MATCH(AJ$50,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":5.4472541421148366E-2}]
[null,2036,{"$f":"(C$80/C$70)^(1/($B$80-$B$70))*C70","v":7.0796009023034037},{"$f":"(D$80/D$70)^(1/($B$80-$B$70))*D70","v":3.6260326413883153},{"$f":"(E$80/E$70)^(1/($B$80-$B$70))*E70","v":2.1416972441071858},{"$f":"(F$80/F$70)^(1/($B$80-$B$70))*F70","v":1.7274147721786526},{"$f":"(G$80/G$70)^(1/($B$80-$B$70))*G70","v":1.4517982895806725},{"$f":"(H$80/H$70)^(1/($B$80-$B$70))*H70","v":1.2873281175609343},{"$f":"(I$80/I$70)^(1/($B$80-$B$70))*I70","v":1.2129442717056158},{"$f":"(J$80/J$70)^(1/($B$80-$B$70))*J70","v":1.05000250561025},{"$f":"(K$80/K$70)^(1/($B$80-$B$70))*K70","v":0.98905755466542866},{"$f":"(L$80/L$70)^(1/($B$80-$B$70))*L70","v":0.94098184105556648},{"$f":"(M$80/M$70)^(1/($B$80-$B$70))*M70","v":0.88872189136198099},{"$f":"(N$80/N$70)^(1/($B$80-$B$70))*N70","v":0.8445792579739243},{"$f":"(O$80/O$70)^(1/($B$80-$B$70))*O70","v":0.83328746094163275},{"$f":"(P$80/P$70)^(1/($B$80-$B$70))*P70","v":0.85531552165374169},{"$f":"(Q$80/Q$70)^(1/($B$80-$B$70))*Q70","v":0.87538216679252379},{"$f":"(R$80/R$70)^(1/($B$80-$B$70))*R70","v":0.91095402373381684},null,2036,{"$f":"(U$80/U$70)^(1/($B$80-$B$70))*U70","v":9.9533861406049442E-3},{"$f":"(V$80/V$70)^(1/($B$80-$B$70))*V70","v":1.3396303068409993E-2},{"$f":"(W$80/W$70)^(1/($B$80-$B$70))*W70","v":1.40580152103984E-2},{"$f":"(X$80/X$70)^(1/($B$80-$B$70))*X70","v":1.2346770890781259E-2},{"$f":"(Y$80/Y$70)^(1/($B$80-$B$70))*Y70","v":1.2468631591390038E-2},{"$f":"(Z$80/Z$70)^(1/($B$80-$B$70))*Z70","v":1.2509728224208289E-2},{"$f":"(AA$80/AA$70)^(1/($B$80-$B$70))*AA70","v":1.4556985019386839E-2},{"$f":"(AB$80/AB$70)^(1/($B$80-$B$70))*AB70","v":1.8300257689745254E-2},{"$f":"(AC$80/AC$70)^(1/($B$80-$B$70))*AC70","v":2.1022436882271272E-2},{"$f":"(AD$80/AD$70)^(1/($B$80-$B$70))*AD70","v":2.3095660767645253E-2},{"$f":"(AE$80/AE$70)^(1/($B$80-$B$70))*AE70","v":2.4573645914824287E-2},{"$f":"(AF$80/AF$70)^(1/($B$80-$B$70))*AF70","v":2.573846433649422E-2},{"$f":"(AG$80/AG$70)^(1/($B$80-$B$70))*AG70","v":2.7295065785239294E-2},{"$f":"(AH$80/AH$70)^(1/($B$80-$B$70))*AH70","v":3.1548837672332596E-2},{"$f":"(AI$80/AI$70)^(1/($B$80-$B$70))*AI70","v":4.074008419101046E-2},{"$f":"(AJ$80/AJ$70)^(1/($B$80-$B$70))*AJ70","v":5.3802525475401708E-2}]
[null,2037,7.0545476449671893,3.6130103469975388,2.1339197289586003,1.721140663770073,1.4464644787512848,1.2825490497829048,1.2084239644722108,1.0460541343935081,0.98529637732401798,0.93736770729564345,0.88527231528905226,0.84129657687990378,0.83015450604950236,0.85207422448720305,0.87204513259156147,0.90748112160713712,null,2037,9.0670475901208202E-3,1.2722006318216544E-2,1.3472514147627157E-2,1.1809413846251856E-2,1.1968358018630347E-2,1.20132302639497E-2,1.4081557187812279E-2,1.781547965734618E-2,2.0525213940777418E-2,2.2589194714878465E-2,2.4062232429291518E-2,2.5223581940726089E-2,2.6773925158190645E-2,3.1005125757412138E-2,4.0148506556610591E-2,5.3140750771129057E-2]
[null,2038,7.0295830459765254,3.6000348200156553,2.1261704576442226,1.7148893434243007,1.4411502639898688,1.2777877237822166,1.2039205031714353,1.0421206104130176,0.98154950294700682,0.93376745474178058,0.88183612875361395,0.83802665479584393,0.82703333029340387,0.84884521051564432,0.86872081945995705,0.90402145950011503,null,2038,8.2596365538491166E-3,1.2081649984643979E-2,1.2911398568110525E-2,1.1295443693393132E-2,1.14881567084736E-2,1.1536437785706613E-2,1.3621656721467172E-2,1.7343543506448501E-2,2.0039751322548288E-2,2.209383498486147E-2,2.3561462205816456E-2,2.4718999455551151E-2,2.62627345915411E-2,3.0470784160647198E-2,3.95655190884922E-2,5.2487115940502586E-2]
[null,2039,7.0047067915876884,3.5871058924852783,2.1184493275973395,1.7086607283732715,1.4358555733017675,1.2730440736944213,1.1994338250231658,1.0382018778380542,0.9778168771432374,0.93018103007888375,0.8784132797841453,0.83476944213047144,0.82392388938669725,0.84562843319076364,0.86540917890386948,0.90057498693677573,null,2039,7.5241246197949472E-3,1.1473525692440497E-2,1.2373652842960069E-2,1.0803842586235474E-2,1.102722231011188E-2,1.1078568699616539E-2,1.3176776500122207E-2,1.6884109052659621E-2,1.9565770872270145E-2,2.1609338026413787E-2,2.3071113742560698E-2,2.4224510837494037E-2,2.5761304110268932E-2,2.9945651394198483E-2,3.8990997050775411E-2,5.1841520862525609E-2]
[null,2040,6.9799185691672294,3.5742233970522124,2.1107562366237049,1.7024547361495419,1.430580334956828,1.2683180338995852,1.1949638674812428,1.0342978810478363,0.97409844572838999,0.92660838019663205,0.8750037166108533,0.83152488948526271,0.82082613920924918,0.84242384614065824,0.86211016261432083,0.89714165363357801,null,2040,6.854109248647532E-3,1.0896011056636434E-2,1.1858303643127311E-2,1.0333636977574258E-2,1.0584781785483303E-2,1.0638871956141332E-2,1.274642596597983E-2,1.6436845123149694E-2,1.9103001013562219E-2,2.1135465629202571E-2,2.2590970147462822E-2,2.3739914164854364E-2,2.526944736651722E-2,2.9429568753304276E-2,3.8424817518842101E-2,5.1203866647696467E-2]
[null,2041,6.9552180671880466,3.5613871669632866,2.103091082900189,1.6962712845851962,1.4253244774884288,1.2636095390213815,1.1905105682325994,1.0304085646307359,0.97039415472419621,0.92304945218869128,0.87160738766488932,0.82829294765369443,0.81774003580680732,0.83923140316915601,0.85882372246649108,0.89372140949868029,null,2041,6.2437580404769979E-3,1.0347565354262976E-2,1.136441817766135E-2,9.8838956909958302E-3,1.0160093112801532E-2,1.0216626314109347E-2,1.2330130582748976E-2,1.600142931793325E-2,1.8651176593371725E-2,2.0671984806622853E-2,2.2120819042302189E-2,2.3265011555253106E-2,2.478698157034093E-2,2.8922380268316925E-2,3.7866859353035E-2,5.0574055622861068E-2]
[null,2042,6.9306049752254673,3.5485970360641965,2.0954537649734295,1.6901102918107593,1.4200879296925122,1.258918523926186,1.1860738651963918,1.0265338733834919,0.96670395035765588,0.91950419335193057,0.8682242415775695,0.82507356762049777,0.81466553539037623,0.83605105825514936,0.85554981051901624,0.89031420463121036,null,2042,5.6877579644231194E-3,9.8267254139329328E-3,1.0891102505341133E-2,9.4537280768129169E-3,9.7524440421030128E-3,9.8111391576527138E-3,1.1927431312386298E-2,1.5577547777474542E-2,1.821003873004921E-2,2.0218667681246111E-2,2.166045246875932E-2,2.2799609084828424E-2,2.4313727421776232E-2,2.8423932657565959E-2,3.7317003172738644E-2,4.995199131625172E-2]
[null,2043,6.906078983953349,3.5358528387973531,2.0878441817584896,1.6839716762541128,1.4148706206266195,1.2542449237221762,1.1816536965231348,1.0226737523104261,0.96302777906025616,0.91597255118564158,0.86485422717959759,0.82186670056091449,0.81160259433559645,0.83288276555193208,0.85228837901328913,0.88691998932053684,null,2043,5.1812691094267919E-3,9.332101712317558E-3,1.0437499916626401E-2,9.0422822482575469E-3,9.3611509007248631E-3,9.4217453600991281E-3,1.1537884108926911E-2,1.5164894956449057E-2,1.7779334665017247E-2,1.9775291372780866E-2,2.1209666796431288E-2,2.2343516709047925E-2,2.384950904420681E-2,2.7934075281033564E-2,3.6775131330836749E-2,4.9337578442710014E-2]
[null,2044,6.8816397851401909,3.5231544101997403,2.0802622325375193,1.6778553566394145,1.4096724796089299,1.2495886737584336,1.1772500005938387,1.0188281466226634,0.9593655874671938,0.91245447339076158,0.86149729350029103,0.81867229783995676,0.80855116918212522,0.82972647938653821,0.84903938037276261,0.88353871404554429,null,2044,4.7198825534101483E-3,8.8623746671054257E-3,1.0002789382998636E-2,8.6487433944385066E-3,8.985557446710063E-3,9.0478061929545849E-3,1.1161059428846506E-2,1.4763173403498161E-2,1.7358817617947466E-2,1.9341637888490162E-2,2.0768262632761457E-2,2.1896548185105023E-2,2.3394153919002392E-2,2.7452660094828385E-2,3.6241127888540448E-2,4.873072288909143E-2]
[null,2045,{"$f":"VLOOKUP(C$50,'Emissions.Raw.Data'!$K$71:N$87,4,MATCH(C$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":6.8572870716452581},{"$f":"VLOOKUP(D$50,'Emissions.Raw.Data'!$K$71:O$87,4,MATCH(D$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":3.5105015859007809},{"$f":"VLOOKUP(E$50,'Emissions.Raw.Data'!$K$71:P$87,4,MATCH(E$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":2.072707816958423},{"$f":"VLOOKUP(F$50,'Emissions.Raw.Data'!$K$71:Q$87,4,MATCH(F$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.6717612519860228},{"$f":"VLOOKUP(G$50,'Emissions.Raw.Data'!$K$71:R$87,4,MATCH(G$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.4044934362173038},{"$f":"VLOOKUP(H$50,'Emissions.Raw.Data'!$K$71:S$87,4,MATCH(H$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.2449497096240496},{"$f":"VLOOKUP(I$50,'Emissions.Raw.Data'!$K$71:T$87,4,MATCH(I$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.1728627160191507},{"$f":"VLOOKUP(J$50,'Emissions.Raw.Data'!$K$71:U$87,4,MATCH(J$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.014997001737354},{"$f":"VLOOKUP(K$50,'Emissions.Raw.Data'!$K$71:V$87,4,MATCH(K$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.95571732241660112},{"$f":"VLOOKUP(L$50,'Emissions.Raw.Data'!$K$71:W$87,4,MATCH(L$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.90894990786909824},{"$f":"VLOOKUP(M$50,'Emissions.Raw.Data'!$K$71:X$87,4,MATCH(M$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.85815338976681033},{"$f":"VLOOKUP(N$50,'Emissions.Raw.Data'!$K$71:Y$87,4,MATCH(N$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.81549031101166969},{"$f":"VLOOKUP(O$50,'Emissions.Raw.Data'!$K$71:Z$87,4,MATCH(O$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.80551121663301983},{"$f":"VLOOKUP(P$50,'Emissions.Raw.Data'!$K$71:AA$87,4,MATCH(P$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.82658215425908399},{"$f":"VLOOKUP(Q$50,'Emissions.Raw.Data'!$K$71:AB$87,4,MATCH(Q$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.84580276720225556},{"$f":"VLOOKUP(R$50,'Emissions.Raw.Data'!$K$71:AC$87,4,MATCH(R$50,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.88017032947391016},null,2045,{"$f":"VLOOKUP(U$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(U$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":4.2995819841618E-3},{"$f":"VLOOKUP(V$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(V$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":8.4162911165535058E-3},{"$f":"VLOOKUP(W$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(W$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":9.586184070885264E-3},{"$f":"VLOOKUP(X$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(X$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":8.272332166722381E-3},{"$f":"VLOOKUP(Y$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(Y$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":8.6250337682169699E-3},{"$f":"VLOOKUP(Z$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(Z$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":8.688708278187433E-3},{"$f":"VLOOKUP(AA$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AA$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.0796541757414926E-2},{"$f":"VLOOKUP(AB$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AB$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.4372093546818078E-2},{"$f":"VLOOKUP(AC$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AC$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.6948246645362937E-2},{"$f":"VLOOKUP(AD$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AD$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.8917494016012129E-2},{"$f":"VLOOKUP(AE$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AE$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.0336044734843694E-2},{"$f":"VLOOKUP(AF$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AF$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.1458520995867713E-2},{"$f":"VLOOKUP(AG$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AG$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.2947492821405242E-2},{"$f":"VLOOKUP(AH$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AH$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.6979541606443974E-2},{"$f":"VLOOKUP(AI$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AI$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":3.571487859058204E-2},{"$f":"VLOOKUP(AJ$50,'Emissions.Raw.Data'!$A$71:$D$87,4,MATCH(AJ$50,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":4.8131331699849469E-2}]
[null,2046,{"$f":"C80","v":6.8572870716452581},3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2046,{"$f":"U80","v":4.2995819841618E-3},8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2047,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2047,4.2995819841618E-3,8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2048,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2048,4.2995819841618E-3,8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2049,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2049,4.2995819841618E-3,8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2050,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2050,4.2995819841618E-3,8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2051,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2051,4.2995819841618E-3,8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2052,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2052,4.2995819841618E-3,8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2053,{"$f":"C87","v":6.8572870716452581},{"$f":"D87","v":3.5105015859007809},2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2053,4.2995819841618E-3,{"$f":"V87","v":8.4162911165535058E-3},9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2054,{"$f":"C88","v":6.8572870716452581},{"$f":"D88","v":3.5105015859007809},{"$f":"E88","v":2.072707816958423},{"$f":"F88","v":1.6717612519860228},{"$f":"G88","v":1.4044934362173038},{"$f":"H88","v":1.2449497096240496},{"$f":"I88","v":1.1728627160191507},{"$f":"J88","v":1.014997001737354},{"$f":"K88","v":0.95571732241660112},{"$f":"L88","v":0.90894990786909824},{"$f":"M88","v":0.85815338976681033},{"$f":"N88","v":0.81549031101166969},{"$f":"O88","v":0.80551121663301983},{"$f":"P88","v":0.82658215425908399},{"$f":"Q88","v":0.84580276720225556},{"$f":"R88","v":0.88017032947391016},null,2054,{"$f":"U88","v":4.2995819841618E-3},8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2055,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2055,{"$f":"U89","v":4.2995819841618E-3},8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[null,2056,6.8572870716452581,3.5105015859007809,2.072707816958423,1.6717612519860228,1.4044934362173038,1.2449497096240496,1.1728627160191507,1.014997001737354,0.95571732241660112,0.90894990786909824,0.85815338976681033,0.81549031101166969,0.80551121663301983,0.82658215425908399,0.84580276720225556,0.88017032947391016,null,2056,{"$f":"U90","v":4.2995819841618E-3},8.4162911165535058E-3,9.586184070885264E-3,8.272332166722381E-3,8.6250337682169699E-3,8.688708278187433E-3,1.0796541757414926E-2,1.4372093546818078E-2,1.6948246645362937E-2,1.8917494016012129E-2,2.0336044734843694E-2,2.1458520995867713E-2,2.2947492821405242E-2,2.6979541606443974E-2,3.571487859058204E-2,4.8131331699849469E-2]
[]
[null,"PM2.5","Truck Emissions by Speed Bin, grams/mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM2.5","Automobile Emissions by Speed Bin, grams/mile"]
[null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75]
[null,2016,{"$f":"VLOOKUP(C$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(C$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.8829215848818386},{"$f":"VLOOKUP(D$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(D$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.97333444049581719},{"$f":"VLOOKUP(E$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(E$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.5566942982841282},{"$f":"VLOOKUP(F$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(F$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.4503503141459077},{"$f":"VLOOKUP(G$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(G$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.3853825480910017},{"$f":"VLOOKUP(H$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(H$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.34438616887200596},{"$f":"VLOOKUP(I$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(I$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.31989979010540959},{"$f":"VLOOKUP(J$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(J$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.2615831091534343},{"$f":"VLOOKUP(K$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(K$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.24242239643353949},{"$f":"VLOOKUP(L$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(L$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.22732615133281778},{"$f":"VLOOKUP(M$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(M$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.20562306547071746},{"$f":"VLOOKUP(N$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(N$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.18263301748083871},{"$f":"VLOOKUP(O$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(O$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.16744978632777882},{"$f":"VLOOKUP(P$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(P$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.16539111104793799},{"$f":"VLOOKUP(Q$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(Q$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.16346802597399748},{"$f":"VLOOKUP(R$94,'Emissions.Raw.Data'!$K$6:$P$21,6,MATCH(R$94,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":0.16511263762367845},null,2016,{"$f":"VLOOKUP(U$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(U$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":2.285211610251275E-2},{"$f":"VLOOKUP(V$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(V$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":1.4244734652947922E-2},{"$f":"VLOOKUP(W$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(W$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":9.6578137215601462E-3},{"$f":"VLOOKUP(X$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(X$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":7.5838807538275346E-3},{"$f":"VLOOKUP(Y$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(Y$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.4466966668987819E-3},{"$f":"VLOOKUP(Z$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(Z$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":5.5752543330527234E-3},{"$f":"VLOOKUP(AA$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AA$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":5.6995620025190839E-3},{"$f":"VLOOKUP(AB$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AB$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.3859648066681872E-3},{"$f":"VLOOKUP(AC$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AC$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.9339702337174319E-3},{"$f":"VLOOKUP(AD$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AD$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":7.2656532252040008E-3},{"$f":"VLOOKUP(AE$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AE$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":7.2332472692551077E-3},{"$f":"VLOOKUP(AF$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AF$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.8361408915506997E-3},{"$f":"VLOOKUP(AG$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AG$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.5916925731244087E-3},{"$f":"VLOOKUP(AH$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AH$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.5488380280385077E-3},{"$f":"VLOOKUP(AI$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AI$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.7684200791973056E-3},{"$f":"VLOOKUP(AJ$94,'Emissions.Raw.Data'!$A$6:$F$21,6,MATCH(AJ$94,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":7.5802198339260732E-3}]
[null,{"$f":"B95+1","v":2017},{"$f":"(C$104/C$95)^(1/($B$104-$B$95))*C95","v":1.6059680179176246},0.82945422045534356,0.4752583241416633,0.38530829508815662,0.33024024520886375,0.29542077841335629,0.2746536972915265,0.22430798643556532,0.20792827756016594,0.19502177915074034,0.17636774362302274,0.15657536358503366,0.1436238730892829,0.14194981828385461,0.1403749989568232,0.14185102563108309,null,{"$f":"T95+1","v":2017},{"$f":"(U$95/U$104)^(1/($B$95-$B$104))*U95","v":2.1528261341775882E-2},1.3318980537087941E-2,8.9512196515367307E-3,6.9966612234600286E-3,5.9431154995860701E-3,5.153530050798211E-3,5.245910310687333E-3,5.8339017588889463E-3,6.3044015635517594E-3,6.5842551493114866E-3,6.549833243238606E-3,6.2016402988724004E-3,5.9837905328726463E-3,5.9558125367630606E-3,6.1698311586403315E-3,6.9255851826413297E-3]
[null,2018,1.3697507614137394,0.70684265880976827,0.40573520397484203,0.32965999489819836,0.28298795598252696,0.25341736749825533,0.23580713638808307,0.19234450168288775,0.17834230353790817,0.16730804669911051,0.1512747654037187,0.13423555510359789,0.1231880755033512,0.12183091813791018,0.12054430959643796,0.12186658612074998,null,2018,2.0281099322300423E-2,1.24533904540381E-2,8.2963220828320017E-3,6.4549100737327381E-3,5.478871376526446E-3,4.7637059043256127E-3,4.8283666316135537E-3,5.3295642495287494E-3,5.7319944757255716E-3,5.9667609404820731E-3,5.9309897639724281E-3,5.6260312662856585E-3,5.4319507082722877E-3,5.4164880580637054E-3,5.6241805444563354E-3,6.327485372832382E-3]
[null,2019,1.1682780276199476,0.60235578045402394,0.34638226703723551,0.28204872207959009,0.24249674106352431,0.21738607045401492,0.20245496827420104,0.16493575603589128,0.15296609775456838,0.1435325972933289,0.12975192729609136,0.1150831385052804,0.10566002447786464,0.10456351965625862,0.10351508946797096,0.10469762024386692,null,2019,1.9106187127282629E-2,1.1644054390564899E-2,7.6893387472923291E-3,5.955106690069459E-3,5.0508915000241046E-3,4.4033688984489155E-3,4.4440569793547744E-3,4.8688264327688075E-3,5.2115589939100045E-3,5.4071774731550958E-3,5.370616056013116E-3,5.1038477376669049E-3,4.9310029044306765E-3,4.926001733945088E-3,5.1267864522263349E-3,5.7810380043781546E-3]
[null,2020,0.99643934376123244,0.5133143588947211,0.29571176901202356,0.2413137258322654,0.20779919492425622,0.1864777623331727,0.17382007519675366,0.14143270736161248,0.13120065513388748,0.12313577793911605,0.1112912824033791,9.8663344134154618E-2,9.0625985729919534E-2,8.9743472428962939E-2,8.8891576744147438E-2,8.9947474805504246E-2,null,2020,1.7999339224247454E-2,1.0887316442123568E-2,7.1267640986315411E-3,5.494003058915173E-3,4.656343102763221E-3,4.0702885621508927E-3,4.0903361203852712E-3,4.4479191398291741E-3,4.7383763648108238E-3,4.9000736778024379E-3,4.8631877593710788E-3,4.6301309922305986E-3,4.4762537344963218E-3,4.4799310591491417E-3,4.6733811475236416E-3,5.2817823256546747E-3]
[null,2021,0.84987592193107042,0.4374352161921522,0.25245360012272261,0.20646189724134767,0.17806633285788154,0.15996404816629317,0.14923525364161297,0.12127880086403256,0.11253220262688689,0.10563746559734286,9.5457152715154966E-2,8.4586287810424737E-2,7.7731093950675581E-2,7.70239072870188E-2,7.633391862647769E-2,7.7275378418744503E-2,null,2021,1.6956612554417619E-2,1.0179758298533991E-2,6.6053490666448476E-3,5.0686026602517874E-3,4.2926146979294939E-3,3.7624031420606589E-3,3.7647693662464145E-3,4.0633990444403521E-3,4.3081562735516358E-3,4.4405278293708416E-3,4.40370246843781E-3,4.2003825558899208E-3,4.0634426472530502E-3,4.0742540053179928E-3,4.260074327953535E-3,4.8256428195889208E-3]
[null,2022,0.72487009590747598,0.37277267828060123,0.21552344848450103,0.17664355753276148,0.15258778509229279,0.13722009737563329,0.12812766824699029,0.10399678980485842,9.6520071604336871E-2,9.0625765513476106E-2,8.1875846946011563E-2,7.2517713121698191E-2,6.6670976520744094E-2,6.6107117689872347E-2,6.5550273111308663E-2,6.6388568691588712E-2,null,2022,1.5974292485876222E-2,9.5181838029095769E-3,6.1220822926640397E-3,4.6761409944653907E-3,3.9572987939710518E-3,3.4778068402864116E-3,3.4651158153947556E-3,3.7121204939424531E-3,3.9169979436792417E-3,4.0240797791963167E-3,3.9876304165219331E-3,3.810521483178298E-3,3.6887020099571717E-3,3.7053127560856712E-3,3.8833197436304234E-3,4.4088959344540414E-3]
[null,2023,0.61825102039251467,0.31766868447887353,0.18399562067671424,0.15113174311943245,0.13075482482112102,0.11770991882003341,0.11000550452934767,8.9177434247895732E-2,8.2786295878300442E-2,7.7747315580336498E-2,7.0226841283758779E-2,6.2171054582593956E-2,5.7184569061258878E-2,5.6737591784040219E-2,5.6290026534504746E-2,5.7035528561691133E-2,null,2023,1.5048879580482087E-2,8.8996045140892106E-3,5.6741727378820123E-3,4.3140676170172606E-3,3.6481759595889916E-3,3.2147380176060763E-3,3.1893129289006675E-3,3.3912097755699122E-3,3.5613547690875138E-3,3.6466876667747452E-3,3.6108698198249866E-3,3.4568456040754642E-3,3.3485208724332053E-3,3.3697807261134733E-3,3.5398847696899477E-3,4.0281396878232402E-3]
[null,2024,0.527314240681788,0.27071027191154945,0.15707983825548286,0.12930448241273623,0.11204582466192183,0.10097372945808195,9.4446509425497066E-2,7.6469810212028727E-2,7.1006689814158391E-2,6.6698968507467038E-2,6.0235214909547766E-2,5.3300633204266749E-2,4.9047953238009506E-2,4.8696032045359688E-2,4.8337969269400503E-2,4.9000175518524772E-2,null,2024,1.4177077127396071E-2,8.3212262073554203E-3,5.2590335641034278E-3,3.9800295641694494E-3,3.3632001334848961E-3,2.9715682889940929E-3,2.935462333830872E-3,3.0980416074013403E-3,3.2380021571798388E-3,3.304688691252279E-3,3.2697064406222455E-3,3.1359963677330405E-3,3.0397120729334873E-3,3.0646325666937296E-3,3.2268226697624754E-3,3.6802658955537321E-3]
[null,2025,{"$f":"VLOOKUP(C$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(C$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":0.44975309260189505},{"$f":"VLOOKUP(D$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(D$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":0.23069334466708766},{"$f":"VLOOKUP(E$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(E$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":0.13410142858629087},{"$f":"VLOOKUP(F$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(F$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":0.11062963231233856},{"$f":"VLOOKUP(G$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(G$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":9.6013794071040839E-2},{"$f":"VLOOKUP(H$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(H$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":8.6617118955473207E-2},{"$f":"VLOOKUP(I$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(I$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":8.1088152641314026E-2},{"$f":"VLOOKUP(J$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(J$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":6.5572999752475741E-2},{"$f":"VLOOKUP(K$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(K$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":6.0903195932041611E-2},{"$f":"VLOOKUP(L$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(L$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":5.722065600275511E-2},{"$f":"VLOOKUP(M$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(M$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":5.1665161765413345E-2},{"$f":"VLOOKUP(N$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(N$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":4.5695822904235663E-2},{"$f":"VLOOKUP(O$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(O$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":4.2069071365403915E-2},{"$f":"VLOOKUP(P$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(P$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":4.1794222532189423E-2},{"$f":"VLOOKUP(Q$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(Q$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":4.1509294220304555E-2},{"$f":"VLOOKUP(R$94,'Emissions.Raw.Data'!$K$27:$P$43,6,MATCH(R$94,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":4.2096869467059123E-2},null,2025,{"$f":"VLOOKUP(U$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(U$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.3355779398807457E-2},{"$f":"VLOOKUP(V$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(V$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":7.7804362524602723E-3},{"$f":"VLOOKUP(W$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(W$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":4.8742671938271035E-3},{"$f":"VLOOKUP(X$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(X$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":3.6718560620556634E-3},{"$f":"VLOOKUP(Y$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(Y$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":3.1004850816316273E-3},{"$f":"VLOOKUP(Z$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(Z$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.7467924439861166E-3},{"$f":"VLOOKUP(AA$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AA$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.7018167565984134E-3},{"$f":"VLOOKUP(AB$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AB$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.8302176616534732E-3},{"$f":"VLOOKUP(AC$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AC$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.9440082917062652E-3},{"$f":"VLOOKUP(AD$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AD$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.9947635619009772E-3},{"$f":"VLOOKUP(AE$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AE$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.9607769710082673E-3},{"$f":"VLOOKUP(AF$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AF$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.8449269492511987E-3},{"$f":"VLOOKUP(AG$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AG$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.7593823775759986E-3},{"$f":"VLOOKUP(AH$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AH$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.7871168874753463E-3},{"$f":"VLOOKUP(AI$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AI$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.9414473124234003E-3},{"$f":"VLOOKUP(AJ$94,'Emissions.Raw.Data'!$A$27:$F$43,6,MATCH(AJ$94,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":3.3624347991008064E-3}]
[null,2026,{"$f":"(C$114/C$104)^(1/($B$114-$B$104))*C104","v":0.40296025891080789},{"$f":"(D$114/D$104)^(1/($B$114-$B$104))*D104","v":0.20679781602274788},{"$f":"(E$114/E$104)^(1/($B$114-$B$104))*E104","v":0.1205411883474162},{"$f":"(F$114/F$104)^(1/($B$114-$B$104))*F104","v":9.9687539436311784E-2},{"$f":"(G$114/G$104)^(1/($B$114-$B$104))*G104","v":8.6640999459056803E-2},{"$f":"(H$114/H$104)^(1/($B$114-$B$104))*H104","v":7.8253757982976305E-2},{"$f":"(I$114/I$104)^(1/($B$114-$B$104))*I104","v":7.336597697952088E-2},{"$f":"(J$114/J$104)^(1/($B$114-$B$104))*J104","v":5.9303594830608077E-2},{"$f":"(K$114/K$104)^(1/($B$114-$B$104))*K104","v":5.5120836384918007E-2},{"$f":"(L$114/L$104)^(1/($B$114-$B$104))*L104","v":5.1820291922806835E-2},{"$f":"(M$114/M$104)^(1/($B$114-$B$104))*M104","v":4.6820829434873153E-2},{"$f":"(N$114/N$104)^(1/($B$114-$B$104))*N104","v":4.1449242251700519E-2},{"$f":"(O$114/O$104)^(1/($B$114-$B$104))*O104","v":3.8213779761993839E-2},{"$f":"(P$114/P$104)^(1/($B$114-$B$104))*P104","v":3.7966442103576165E-2},{"$f":"(Q$114/Q$104)^(1/($B$114-$B$104))*Q104","v":3.7710925506930872E-2},{"$f":"(R$114/R$104)^(1/($B$114-$B$104))*R104","v":3.8242351771182022E-2},null,2026,{"$f":"(U$114/U$104)^(1/($B$114-$B$104))*U104","v":1.2800335256708487E-2},7.451812555841035E-3,4.6644779195133945E-3,3.5123304565868483E-3,2.9660545629426804E-3,2.6296805570509441E-3,2.5855378939457939E-3,2.7062647523913813E-3,2.8136821159743504E-3,2.8612466370316037E-3,2.8288640418882745E-3,2.7196662124255992E-3,2.6387733759352101E-3,2.6667464904513377E-3,2.8158077567307731E-3,3.2203169439418218E-3]
[null,2027,0.36103580593985035,0.18537741855315643,0.10835214987182233,8.9827700871404528E-2,7.8183170031902741E-2,7.0697925679174101E-2,6.6379198475132059E-2,5.3633604884762681E-2,4.9887474003222639E-2,4.6929602744079396E-2,4.243072109060967E-2,3.7597302642752184E-2,3.4711794586915035E-2,3.4489234125458665E-2,3.4260132081302713E-2,3.4740765465594063E-2,null,2027,{"$f":"(U$26/U$16)^(1/($B$26-$B$16))*U105","v":1.2470755925467288E-2},7.2598556230049731E-3,4.54424296896868E-3,3.4217616857699939E-3,2.8895758998813961E-3,2.5618716859779926E-3,2.5188665489762141E-3,2.6364913515664391E-3,2.7411499034831056E-3,2.7874965539000621E-3,2.7559527904949376E-3,2.6495729018045288E-3,2.5707683609834447E-3,2.5980250924941975E-3,2.7432474224089918E-3,3.1373330035355221E-3]
[null,2028,0.32347322170916254,0.16617577482371473,9.7395658221063969E-2,8.0943073622532835E-2,7.0550987574029514E-2,6.3871650693444734E-2,6.0057783888448797E-2,4.8505720119519168E-2,4.5150985101945616E-2,4.2500486431026892E-2,3.8452246873870138E-2,3.4103329499412187E-2,3.1530738151229573E-2,3.1330490945546345E-2,3.1125108558064513E-2,3.1559795076329548E-2,null,2028,1.2149662507555933E-2,7.0728434554575854E-3,4.4271072813172503E-3,3.3335283165756985E-3,2.8150692119741486E-3,2.4958113326038387E-3,2.4539144084516598E-3,2.5685168610138109E-3,2.6704874551059399E-3,2.7156474165630964E-3,2.6849207565192729E-3,2.5812860894115774E-3,2.5045159338441701E-3,2.5310746279775228E-3,2.6725568897824092E-3,3.0564874658036271E-3]
[null,2029,0.28981869233307433,0.14896306332124051,8.7547079144584455E-2,7.2937202042409666E-2,6.3663853047143212E-2,5.7704490239480495E-2,5.4338369375504035E-2,4.3868110103140935E-2,4.086419479856656E-2,3.8489380716136175E-2,3.4846810321502622E-2,3.0934056466672667E-2,2.8641199920449327E-2,2.8461045534333314E-2,2.8276959950192464E-2,2.8670084032729099E-2,null,2029,1.1836836510131532E-2,6.8906486772119836E-3,4.3129909677211403E-3,3.2475701284589609E-3,2.7424836525422377E-3,2.4314544096988235E-3,2.3906371405242408E-3,2.5022949009078097E-3,2.6016465713226372E-3,2.6456502271787995E-3,2.6157195049387643E-3,2.5147592167974542E-3,2.439970927788982E-3,2.4658494603842489E-3,2.6036879760744152E-3,2.9777252265178306E-3]
[null,2030,0.2596656192492301,0.13353326775571142,7.8694381317816461E-2,6.5723170664158712E-2,5.7449035430656756E-2,5.2132803170844684E-2,4.9163625349096733E-2,3.9673899888085451E-2,3.6984407156672131E-2,3.4856834646254213E-2,3.157943392920292E-2,2.805930868127661E-2,2.6016464598725461E-2,2.5854402164181244E-2,2.5689435348736023E-2,2.6044963741233038E-2,null,2030,1.1532065066041737E-2,6.7131471934566405E-3,4.201816198614752E-3,3.1638284537186274E-3,2.671769685970507E-3,2.3687569926513609E-3,2.3289915564984965E-3,2.4377802871956922E-3,2.5345802951193121E-3,2.5774572508494883E-3,2.5483018490970429E-3,2.4499469254527107E-3,2.3770893401015378E-3,2.4023051292390769E-3,2.5365937401266784E-3,2.9009926014237227E-3]
[null,2031,0.23264970688155784,0.11970171128305465,7.07368619433488E-2,5.9222660606565614E-2,5.1840903651698689E-2,4.7099093245096167E-2,4.448168182529174E-2,3.5880696219396234E-2,3.3472979939359583E-2,3.1567120565463805E-2,2.8618419823449995E-2,2.545171547480049E-2,2.3632265131932242E-2,2.3486491754522883E-2,2.3338685972584407E-2,2.3660207466004158E-2,null,2031,1.1235140788976094E-2,6.540218106033089E-3,4.0935071506235619E-3,3.0822461374558408E-3,2.6028790539020367E-3,2.3076762894887002E-3,2.268935581353773E-3,2.3749290007680258E-3,2.4692428799585899E-3,2.5110219830686759E-3,2.4826218185284485E-3,2.3868050258819776E-3,2.3158283020792802E-3,2.3403983198021674E-3,2.4712284504039795E-3,2.8262372896496616E-3]
[null,2032,0.20844456138848372,0.10730284613647464,6.3584001218388711E-2,5.3365099307863012E-2,4.6780233493538805E-2,4.2551415799387961E-2,4.0245608495241739E-2,3.24501590420967E-2,3.0294939737019345E-2,2.8587882718192022E-2,2.5935042250198687E-2,2.3086449775665905E-2,2.1466558346029091E-2,2.1335449624106207E-2,2.1203045358243279E-2,2.1493806744990931E-2,null,2032,1.0945861632346907E-2,6.3717436310908922E-3,3.9879899548510922E-3,3.0027674985649987E-3,2.5357647423044937E-3,2.2481706116707326E-3,2.2104282250267173E-3,2.3136981574239145E-3,2.4055897585754625E-3,2.4462991180071144E-3,2.4186346276118837E-3,2.3252904674752432E-3,2.2561460498082575E-3,2.2800868335438218E-3,2.4075475538235264E-3,2.7534083380585579E-3]
[null,2033,0.18675774732249006,9.6188272210757403E-2,5.715443263765254E-2,4.8086894357163706E-2,4.2213582163093753E-2,3.8442841714812007E-2,3.6412944310737078E-2,2.9347613976568744E-2,2.7418633636213777E-2,2.5889819016411585E-2,2.3503268897063261E-2,2.0940991728909081E-2,1.9499321146359948E-2,1.9381413598100014E-2,1.9262829663667602E-2,1.9525768278017535E-2,null,2033,1.0664030751803607E-2,6.207609018863804E-3,3.8851926464988727E-3,2.9253382917305967E-3,2.4703809493856655E-3,2.190199345636907E-3,2.1534295544342911E-3,2.2540459786105824E-3,2.3435775125775398E-3,2.3832445176162819E-3,2.3562966450325837E-3,2.2653613091556304E-3,2.1980018956911196E-3,2.2213295593800221E-3,2.3455076453875031E-3,2.682456106518274E-3]
[null,2034,0.16732725455938921,8.6224960884292337E-2,5.1375017418489252E-2,4.3330743105659555E-2,3.8092723912684014E-2,3.4730973137945438E-2,3.2945271868199039E-2,2.6541701844985565E-2,2.4815413960314409E-2,2.3446392840978381E-2,2.1299508345448304E-2,1.8994914283116091E-2,1.771236539364562E-2,1.76063406058335E-2,1.7500156245584497E-2,1.7737929412419529E-2,null,2034,1.0389456371287046E-2,6.0477024755124752E-3,3.7850451157850364E-3,2.8499056704040203E-3,2.406683054336277E-3,2.133722925086835E-3,2.0979006662182028E-3,2.1959317629173573E-3,2.2831638428289537E-3,2.3218151815282409E-3,2.295565364030981E-3,2.206976690783664E-3,2.1413562007088788E-3,2.1640864456492236E-3,2.2850664385981566E-3,2.6133322340669641E-3]
[null,2035,{"$f":"VLOOKUP(C$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(C$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":0.14991833281237579},{"$f":"VLOOKUP(D$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(D$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":7.7293662820011322E-2},{"$f":"VLOOKUP(E$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(E$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":4.6180012519471327E-2},{"$f":"VLOOKUP(F$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(F$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":3.9045010562404038E-2},{"$f":"VLOOKUP(G$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(G$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":3.4374140755971866E-2},{"$f":"VLOOKUP(H$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(H$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":3.13775059621548E-2},{"$f":"VLOOKUP(I$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(I$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2.980783232487735E-2},{"$f":"VLOOKUP(J$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(J$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2.4004061706364127E-2},{"$f":"VLOOKUP(K$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(K$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2.2459352941950745E-2},{"$f":"VLOOKUP(L$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(L$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":2.1233572042547135E-2},{"$f":"VLOOKUP(M$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(M$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.93023812025785E-2},{"$f":"VLOOKUP(N$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(N$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.7229688703082436E-2},{"$f":"VLOOKUP(O$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(O$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.608916974510061E-2},{"$f":"VLOOKUP(P$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(P$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.5993840075680006E-2},{"$f":"VLOOKUP(Q$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(Q$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.589877883816368E-2},{"$f":"VLOOKUP(R$94,'Emissions.Raw.Data'!$K$49:$P$65,6,MATCH(R$94,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.6113790523377199E-2},null,2035,{"$f":"VLOOKUP(U$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(U$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":8.7335399543917395E-3},{"$f":"VLOOKUP(V$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(V$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":5.0534000656625678E-3},{"$f":"VLOOKUP(W$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(W$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":3.1393983439329484E-3},{"$f":"VLOOKUP(X$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(X$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.3549563452434038E-3},{"$f":"VLOOKUP(Y$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(Y$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.9903275079968777E-3},{"$f":"VLOOKUP(Z$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(Z$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.7766314967957396E-3},{"$f":"VLOOKUP(AA$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AA$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.7402276097300234E-3},{"$f":"VLOOKUP(AB$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AB$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.808524015132201E-3},{"$f":"VLOOKUP(AC$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AC$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.8719706794172394E-3},{"$f":"VLOOKUP(AD$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AD$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.8979732603270293E-3},{"$f":"VLOOKUP(AE$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AE$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.8770226179753945E-3},{"$f":"VLOOKUP(AF$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AF$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.8134934253453102E-3},{"$f":"VLOOKUP(AG$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AG$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.7648750285843519E-3},{"$f":"VLOOKUP(AH$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AH$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.792341156601646E-3},{"$f":"VLOOKUP(AI$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AI$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.9009922513077938E-3},{"$f":"VLOOKUP(AJ$94,'Emissions.Raw.Data'!$A$49:$F$65,6,MATCH(AJ$94,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.1832392268379365E-3}]
[null,2036,{"$f":"(C$124/C$114)^(1/($B$124-$B$114))*C114","v":0.14882015309046509},{"$f":"(D$124/D$114)^(1/($B$124-$B$114))*D114","v":7.6732953495998152E-2},{"$f":"(E$124/E$114)^(1/($B$124-$B$114))*E114","v":4.5856748631890897E-2},{"$f":"(F$124/F$114)^(1/($B$124-$B$114))*F114","v":3.8780189860529182E-2},{"$f":"(G$124/G$114)^(1/($B$124-$B$114))*G114","v":3.4143591690377235E-2},{"$f":"(H$124/H$114)^(1/($B$124-$B$114))*H114","v":3.1170689396684808E-2},{"$f":"(I$124/I$114)^(1/($B$124-$B$114))*I114","v":2.9616133518719331E-2},{"$f":"(J$124/J$114)^(1/($B$124-$B$114))*J114","v":2.3848498317932728E-2},{"$f":"(K$124/K$114)^(1/($B$124-$B$114))*K114","v":2.2315599596733238E-2},{"$f":"(L$124/L$114)^(1/($B$124-$B$114))*L114","v":2.1099098834281928E-2},{"$f":"(M$124/M$114)^(1/($B$124-$B$114))*M114","v":1.9181674881585446E-2},{"$f":"(N$124/N$114)^(1/($B$124-$B$114))*N114","v":1.7123933092823455E-2},{"$f":"(O$124/O$114)^(1/($B$124-$B$114))*O114","v":1.599302481148928E-2},{"$f":"(P$124/P$114)^(1/($B$124-$B$114))*P114","v":1.5897805433962794E-2},{"$f":"(Q$124/Q$114)^(1/($B$124-$B$114))*Q114","v":1.580298542742016E-2},{"$f":"(R$124/R$114)^(1/($B$124-$B$114))*R114","v":1.601616727366963E-2},null,2036,{"$f":"(U$124/U$114)^(1/($B$124-$B$114))*U114","v":8.6523552334355491E-3},{"$f":"(V$124/V$114)^(1/($B$124-$B$114))*V114","v":5.0064254214735064E-3},{"$f":"(W$124/W$114)^(1/($B$124-$B$114))*W114","v":3.1102153347470607E-3},{"$f":"(X$124/X$114)^(1/($B$124-$B$114))*X114","v":2.3330654509259542E-3},{"$f":"(Y$124/Y$114)^(1/($B$124-$B$114))*Y114","v":1.971825846469215E-3},{"$f":"(Z$124/Z$114)^(1/($B$124-$B$114))*Z114","v":1.7601162729123593E-3},{"$f":"(AA$124/AA$114)^(1/($B$124-$B$114))*AA114","v":1.7240507657574492E-3},{"$f":"(AB$124/AB$114)^(1/($B$124-$B$114))*AB114","v":1.7917125792398299E-3},{"$f":"(AC$124/AC$114)^(1/($B$124-$B$114))*AC114","v":1.8545695704177763E-3},{"$f":"(AD$124/AD$114)^(1/($B$124-$B$114))*AD114","v":1.8803303096156735E-3},{"$f":"(AE$124/AE$114)^(1/($B$124-$B$114))*AE114","v":1.8595745457797102E-3},{"$f":"(AF$124/AF$114)^(1/($B$124-$B$114))*AF114","v":1.7966357509631402E-3},{"$f":"(AG$124/AG$114)^(1/($B$124-$B$114))*AG114","v":1.7484694438923074E-3},{"$f":"(AH$124/AH$114)^(1/($B$124-$B$114))*AH114","v":1.7756801321313668E-3},{"$f":"(AI$124/AI$114)^(1/($B$124-$B$114))*AI114","v":1.8833213263495356E-3},{"$f":"(AJ$124/AJ$114)^(1/($B$124-$B$114))*AJ114","v":2.1629445608260058E-3}]
[null,2037,0.14773001773963956,7.617631171044241E-2,4.553574761812345E-2,3.8517165290941943E-2,3.3914588928791303E-2,3.0965236008129018E-2,2.9425667557401617E-2,2.3693943090874862E-2,2.2172766359246112E-2,2.0965477251155669E-2,1.9061723390567758E-2,1.7018826609156022E-2,1.589745441642814E-2,1.5802347430024011E-2,1.5707769191668209E-2,1.5919135461393844E-2,null,2037,8.5719251845769451E-3,4.959887437190255E-3,3.0813036030264201E-3,2.3113780471126855E-3,1.9534961724551195E-3,1.7437545713662841E-3,1.7080242988271937E-3,1.7750574168469526E-3,1.8373302153377204E-3,1.8628513621156959E-3,1.8422886640767936E-3,1.7799347803117936E-3,1.7322163590683718E-3,1.759173983163096E-3,1.8658146638119504E-3,2.1428385472821478E-3]
[null,2038,0.14664786783338216,7.5623707956310057E-2,4.5216993637866097E-2,3.8255924671470869E-2,3.3687122100076447E-2,3.0761136811465868E-2,2.9236426512307276E-2,2.3540389491587953E-2,2.2030847340247385E-2,2.0832701899786386E-2,1.894252200923998E-2,1.6914365267749365E-2,1.5802455126615683E-2,1.5707462601455488E-2,1.5613126653309856E-2,1.5822691503405081E-2,null,2038,8.4922427925799536E-3,4.9137820537746516E-3,3.0526606270481066E-3,2.2898922422232588E-3,1.9353368871952155E-3,1.7275449650434637E-3,1.6921468110612228E-3,1.758557075287253E-3,1.8202511105757529E-3,1.8455348933058423E-3,1.8251634652069076E-3,1.7633890567218214E-3,1.7161143565337018E-3,1.7428212700241915E-3,1.8484707367719762E-3,2.1229194325557382E-3]
[null,2039,0.14557364487682345,7.5075112940619151E-2,4.4900470961699364E-2,3.7996455902569434E-2,3.3461180902654791E-2,3.0558382880896205E-2,2.9048402505809544E-2,2.3387831028811822E-2,2.1889836688189761E-2,2.0700767420948649E-2,1.8824066046834686E-2,1.6810545108728491E-2,1.5708023529266965E-2,1.5613147506639015E-2,1.5519054355700369E-2,1.5726831838266588E-2,null,2039,8.4133011074204161E-3,4.86810524991994E-3,3.0242839085304627E-3,2.26860616226084E-3,1.9173464067918555E-3,1.7114860400960245E-3,1.6764169175759256E-3,1.7422101153979168E-3,1.8033307665074457E-3,1.8283793928363194E-3,1.8081974555249332E-3,1.7469971370645235E-3,1.7001620318867097E-3,1.7266205664247429E-3,1.8312880325002663E-3,2.1031854792975071E-3]
[null,2040,0.14450729080357991,7.4530497582887031E-2,4.4586163970311017E-2,3.7738746966755644E-2,3.3236755104041636E-2,3.0356965349452928E-2,2.8861587710943905E-2,2.3236261253354262E-2,2.1749728588979365E-2,2.0569668489357252E-2,1.8706350841917886E-2,1.6707362196524068E-2,1.5614156231991014E-2,1.5519398724621492E-2,1.5425548863022019E-2,1.5631552926118095E-2,null,2040,8.3350932436797951E-3,4.8228530417000256E-3,2.9961709724151907E-3,2.247517950648648E-3,1.8995231620709677E-3,1.6955763958189504E-3,1.6608332463613211E-3,1.7260151113941068E-3,1.7865677073553386E-3,1.8113833643970613E-3,1.7913891552700956E-3,1.7307575916260783E-3,1.6843579937805733E-3,1.71057045933317E-3,1.8142650523292499E-3,2.083634966308005E-3]
[null,2041,0.14344874797261503,7.3989833013588774E-2,4.4274057153725288E-2,3.7482785928055429E-2,3.3013834540382071E-2,3.0156875408613212E-2,2.8675974351082264E-2,2.3085673757818427E-2,2.1610517265736005E-2,2.0439399813452271E-2,1.8589371762205608E-2,1.6604812619723231E-2,1.552084986266895E-2,1.5426212854990854E-2,1.5332606760158577E-2,1.5536851248545107E-2,null,2041,8.2576123799446149E-3,4.778021482222004E-3,2.9683193666514749E-3,2.2266257680680257E-3,1.8818655984451889E-3,1.6798146445279089E-3,1.6453944381613873E-3,1.7099706507446061E-3,1.7699604710602224E-3,1.7945453255872202E-3,1.7747370984369007E-3,1.7146690039828419E-3,1.6687008638018833E-3,1.694669548852978E-3,1.7974003115224188E-3,2.0642661883874805E-3]
[null,2042,0.14239795916512368,7.3453090572626903E-2,4.3964135110537518E-2,3.7228560931449835E-2,3.279240911599067E-2,2.9958104307913291E-2,2.849155469960923E-2,2.2936062176331953E-2,2.1472196978555E-2,2.0309956135185478E-2,1.8473124204381589E-2,1.6502892490921326E-2,1.5428101069332852E-2,1.5333586517752735E-2,1.5240224652570597E-2,1.5442723308448973E-2,null,2042,8.1808517582114913E-3,4.733606661281909E-3,2.9407266619821087E-3,2.2059277922980122E-3,1.86437217577827E-3,1.6641994114382137E-3,1.6300991463555022E-3,1.6940753340486164E-3,1.7535076091536204E-3,1.7778638077858716E-3,1.7582398326472712E-3,1.6987299708778067E-3,1.6531892763504202E-3,1.6789164481006574E-3,1.7806923391448291E-3,2.045077456187152E-3]
[null,2043,0.14135486758143914,7.2920241807812092E-2,4.3656382547154142E-2,3.6976060202325939E-2,3.2572468802894258E-2,2.9760643354565776E-2,2.8308321079600483E-2,2.2787420184277856E-2,2.1334762024270499E-2,2.0181332229808113E-2,1.8357603593916142E-2,1.6401597946574538E-2,1.5335906520045335E-2,1.5241516353207861E-2,1.5148399166171425E-2,1.5349165629917748E-2,null,2043,8.1048046832976825E-3,4.6896047050236662E-3,2.9133904517316131E-3,2.18542221805641E-3,1.8470413682507405E-3,1.6487293345449118E-3,1.6149460368409885E-3,1.6783277749137029E-3,1.737207686631453E-3,1.7613373560239197E-3,1.7418959190238714E-3,1.6829391020982088E-3,1.6378218785200473E-3,1.6633097830847201E-3,1.764139677934808E-3,2.0260670960618628E-3]
[null,2044,0.14031941683796278,7.2391258473354952E-2,4.3350784277038014E-2,3.6725272045931498E-2,3.2354003640377785E-2,2.95644839130795E-2,2.8126265863503194E-2,2.2639741498027166E-2,2.1198206736220339E-2,2.0053522905659996E-2,1.8242805384886134E-2,1.630092514685343E-2,1.5244262902779854E-2,1.5149999021830198E-2,1.5057126947203979E-2,1.5256174758097834E-2,null,2044,8.0294645222571317E-3,4.6460117756012163E-3,2.8863083515963213E-3,2.1651072568423268E-3,1.8298716642268238E-3,1.6334030645039858E-3,1.5999337879167475E-3,1.6627265998348721E-3,1.7210592818288791E-3,1.7449645288571949E-3,1.7257039320646098E-3,1.6672950203542726E-3,1.6225973299807115E-3,1.6478481925858591E-3,1.7477408841768505E-3,2.0072334499241047E-3]
[null,2045,{"$f":"VLOOKUP(C$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(C$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":0.13929155096411647},{"$f":"VLOOKUP(D$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(D$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":7.1866112528368817E-2},{"$f":"VLOOKUP(E$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(E$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":4.3047325219959E-2},{"$f":"VLOOKUP(F$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(F$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":3.64761848468333E-2},{"$f":"VLOOKUP(G$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(G$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":3.2137003734533175E-2},{"$f":"VLOOKUP(H$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(H$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":2.9369617404881844E-2},{"$f":"VLOOKUP(I$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(I$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":2.7945381472818498E-2},{"$f":"VLOOKUP(J$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(J$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":2.2493019874673302E-2},{"$f":"VLOOKUP(K$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(K$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":2.1062525484012402E-2},{"$f":"VLOOKUP(L$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(L$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.992652300395998E-2},{"$f":"VLOOKUP(M$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(M$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.81287250597961E-2},{"$f":"VLOOKUP(N$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(N$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.6200870275497402E-2},{"$f":"VLOOKUP(O$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(O$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.5153166925301725E-2},{"$f":"VLOOKUP(P$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(P$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.5059031204145821E-2},{"$f":"VLOOKUP(Q$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(Q$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.4966404662118241E-2},{"$f":"VLOOKUP(R$94,'Emissions.Raw.Data'!$K$71:$P$87,6,MATCH(R$94,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.5163747259066405E-2},null,2045,{"$f":"VLOOKUP(U$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(U$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":7.9548247038019274E-3},{"$f":"VLOOKUP(V$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(V$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":4.6028240708437754E-3},{"$f":"VLOOKUP(W$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(W$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.8594779994364169E-3},{"$f":"VLOOKUP(X$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(X$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.1449811367801825E-3},{"$f":"VLOOKUP(Y$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(Y$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.8128615661225874E-3},{"$f":"VLOOKUP(Z$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(Z$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.6182192645146601E-3},{"$f":"VLOOKUP(AA$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AA$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.5850610901679773E-3},{"$f":"VLOOKUP(AB$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AB$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.6472704480747736E-3},{"$f":"VLOOKUP(AC$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AC$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.7050609862962988E-3},{"$f":"VLOOKUP(AD$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AD$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.728743898240731E-3},{"$f":"VLOOKUP(AE$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AE$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.7096624595183089E-3},{"$f":"VLOOKUP(AF$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AF$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.6517963611590819E-3},{"$f":"VLOOKUP(AG$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AG$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.6075143028615403E-3},{"$f":"VLOOKUP(AH$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AH$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.6325303280382225E-3},{"$f":"VLOOKUP(AI$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AI$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.7314945275757015E-3},{"$f":"VLOOKUP(AJ$94,'Emissions.Raw.Data'!$A$71:$F$87,6,MATCH(AJ$94,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.9885748750994E-3}]
[null,2046,{"$f":"C124","v":0.13929155096411647},7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2046,{"$f":"U124","v":7.9548247038019274E-3},4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2047,0.13929155096411647,7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2047,7.9548247038019274E-3,4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2048,0.13929155096411647,7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2048,7.9548247038019274E-3,4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2049,0.13929155096411647,7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2049,7.9548247038019274E-3,4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2050,0.13929155096411647,7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2050,7.9548247038019274E-3,4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2051,0.13929155096411647,7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2051,7.9548247038019274E-3,4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2052,0.13929155096411647,7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2052,7.9548247038019274E-3,4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2053,0.13929155096411647,{"$f":"D131","v":7.1866112528368817E-2},4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2053,7.9548247038019274E-3,{"$f":"V131","v":4.6028240708437754E-3},2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2054,{"$f":"C132","v":0.13929155096411647},7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2054,{"$f":"U132","v":7.9548247038019274E-3},4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2055,{"$f":"C133","v":0.13929155096411647},7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2055,{"$f":"U133","v":7.9548247038019274E-3},4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[null,2056,{"$f":"C134","v":0.13929155096411647},7.1866112528368817E-2,4.3047325219959E-2,3.64761848468333E-2,3.2137003734533175E-2,2.9369617404881844E-2,2.7945381472818498E-2,2.2493019874673302E-2,2.1062525484012402E-2,1.992652300395998E-2,1.81287250597961E-2,1.6200870275497402E-2,1.5153166925301725E-2,1.5059031204145821E-2,1.4966404662118241E-2,1.5163747259066405E-2,null,2056,{"$f":"U134","v":7.9548247038019274E-3},4.6028240708437754E-3,2.8594779994364169E-3,2.1449811367801825E-3,1.8128615661225874E-3,1.6182192645146601E-3,1.5850610901679773E-3,1.6472704480747736E-3,1.7050609862962988E-3,1.728743898240731E-3,1.7096624595183089E-3,1.6517963611590819E-3,1.6075143028615403E-3,1.6325303280382225E-3,1.7314945275757015E-3,1.9885748750994E-3]
[]
[null,"SO2","Truck Emissions by Speed Bin, grams/mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SO2","Automobile Emissions by Speed Bin, grams/mile"]
[null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,null,"Year",2.5,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75]
[null,2016,{"$f":"VLOOKUP(C$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(C$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":6.8373481044545756E-2},{"$f":"VLOOKUP(D$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(D$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":3.5877853108104298E-2},{"$f":"VLOOKUP(E$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(E$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":2.1792959421873068E-2},{"$f":"VLOOKUP(F$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(F$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.8472759256837851E-2},{"$f":"VLOOKUP(G$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(G$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.6068746859673341E-2},{"$f":"VLOOKUP(H$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(H$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.4706687477882893E-2},{"$f":"VLOOKUP(I$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(I$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.4241002791095489E-2},{"$f":"VLOOKUP(J$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(J$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.2207485036924448E-2},{"$f":"VLOOKUP(K$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(K$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.1746056625270253E-2},{"$f":"VLOOKUP(L$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(L$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.1369948639185147E-2},{"$f":"VLOOKUP(M$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(M$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.0814841254614271E-2},{"$f":"VLOOKUP(N$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(N$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.02755958359921E-2},{"$f":"VLOOKUP(O$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(O$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.00279727776069E-2},{"$f":"VLOOKUP(P$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(P$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.0548539386945754E-2},{"$f":"VLOOKUP(Q$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(Q$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.1014909308869373E-2},{"$f":"VLOOKUP(R$138,'Emissions.Raw.Data'!$K$6:$Q$21,7,MATCH(R$138,'Emissions.Raw.Data'!$K$6:$K$21,0))","v":1.1701093506417218E-2},null,2016,{"$f":"VLOOKUP(U$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(U$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":3.7612769752740825E-2},{"$f":"VLOOKUP(V$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(V$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":2.0903349621221375E-2},{"$f":"VLOOKUP(W$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(W$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":1.2563887634314548E-2},{"$f":"VLOOKUP(X$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(X$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":9.8916634451597756E-3},{"$f":"VLOOKUP(Y$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(Y$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":8.3876952994614822E-3},{"$f":"VLOOKUP(Z$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(Z$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":7.4618574581108961E-3},{"$f":"VLOOKUP(AA$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AA$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.7983800545334764E-3},{"$f":"VLOOKUP(AB$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AB$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.5262456773780234E-3},{"$f":"VLOOKUP(AC$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AC$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.3442756072618024E-3},{"$f":"VLOOKUP(AD$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AD$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.196266418555748E-3},{"$f":"VLOOKUP(AE$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AE$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.0414006002247281E-3},{"$f":"VLOOKUP(AF$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AF$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":5.9211249754298444E-3},{"$f":"VLOOKUP(AG$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AG$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":5.8419187553226896E-3},{"$f":"VLOOKUP(AH$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AH$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":5.8766024594660805E-3},{"$f":"VLOOKUP(AI$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AI$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.0531126218847887E-3},{"$f":"VLOOKUP(AJ$138,'Emissions.Raw.Data'!$A$6:$G$21,7,MATCH(AJ$138,'Emissions.Raw.Data'!$A$6:$A$21,0))","v":6.3525949954055198E-3}]
[null,{"$f":"B139+1","v":2017},{"$f":"(C$148/C$139)^(1/($B$148-$B$139))*C139","v":6.7807600891529249E-2},3.5589291419274388E-2,2.1612526769640657E-2,1.8316761096056667E-2,1.5928718692932029E-2,1.4579417867945954E-2,1.4116772962280642E-2,1.2095511833885889E-2,1.163470362872503E-2,1.1259238572199803E-2,1.0704808135664087E-2,1.0168180374749444E-2,9.93230794768174E-3,1.0441588471373043E-2,1.0898023232523838E-2,1.1573709690606074E-2,null,{"$f":"T139+1","v":2017},{"$f":"(U$148/U$139)^(1/($B$148-$B$139))*U139","v":3.2281343710762238E-2},1.7937420607200251E-2,1.0778663316337934E-2,8.4850801759100963E-3,7.1952468103061952E-3,6.4009723291293293E-3,5.8318494952673107E-3,5.5987826459478864E-3,5.4430020357930124E-3,5.3162751314836448E-3,5.1835437364280501E-3,5.0804710001434994E-3,5.012627852659407E-3,5.042527330876569E-3,5.1940771538936149E-3,5.4511513598742506E-3]
[null,2018,6.7246404138314619E-2,3.5303050600871411E-2,2.1433587991707803E-2,1.8162080303505575E-2,1.5789910776136288E-2,1.4453249631356198E-2,1.3993626838777405E-2,1.1984565705479065E-2,1.152440626218698E-2,1.1149606497676946E-2,1.0595894523415932E-2,1.0061887776015018E-2,9.8375557408647164E-3,1.0335721923779845E-2,1.0782377507275199E-2,1.1447712637196383E-2,null,2018,2.7705621219145462E-2,1.5392320554834237E-2,9.2471045800870469E-3,7.2785114445894474E-3,6.1723244363139154E-3,5.4909179099559306E-3,5.002731277544541E-3,4.8031239806407182E-3,4.6697642088146312E-3,4.5612598562569636E-3,4.4474994203269674E-3,4.3591691934226273E-3,4.3010591282810389E-3,4.3268337543709489E-3,4.4569528382901917E-3,4.6776240528083627E-3]
[null,2019,6.6689852023631327E-2,3.5019111986385749E-2,2.1256130719689986E-2,1.8008705754315891E-2,1.5652312475640303E-2,1.4328173236983214E-2,1.3871554967001131E-2,1.1874637230858002E-2,1.1415154518249508E-2,1.104104191912081E-2,1.0488089027705934E-2,9.9567063019980282E-3,9.7437074509161576E-3,1.0230928749833773E-2,1.0667958970983944E-2,1.1323087249215696E-2,null,2019,2.3778484997910836E-2,1.3208338994273747E-2,7.9331676484833951E-3,6.243515411843161E-3,5.2948272590939306E-3,4.7102499344776703E-3,4.2914893903954008E-3,4.1205385942429517E-3,4.0063732518426359E-3,3.9134715494860209E-3,3.8159707141661287E-3,3.7402744856427977E-3,3.6905013036535529E-3,3.7127196561390469E-3,3.8244384929577158E-3,4.0138615376690027E-3]
[null,2020,6.6137906107009148E-2,3.4737457059440507E-2,2.10801426876055E-2,1.7856626417565864E-2,1.5515913250463222E-2,1.4204179236177653E-2,1.3750547975834485E-2,1.1765717075589469E-2,1.1306938484376559E-2,1.0933534442240822E-2,1.0381380374256831E-2,9.8526243376081245E-3,9.6507544546521554E-3,1.0127198066673219E-2,1.0554754601182242E-2,1.1199818594044572E-2,null,2020,2.0408001117302149E-2,1.1334237639227182E-2,6.8059302664825192E-3,5.3556946354601587E-3,4.5420807011866404E-3,4.0405729623127738E-3,3.681365271515389E-3,3.5349573267481576E-3,3.437224218469591E-3,3.3576818798489684E-3,3.2741167823025878E-3,3.2092475898983027E-3,3.1666153535796337E-3,3.1857677062716856E-3,3.2816882558774712E-3,3.4442880106847749E-3]
[null,2021,6.5590528266123105E-2,3.4458067452584007E-2,2.0905611731027625E-2,1.7705831355487311E-2,1.5380702651481656E-2,1.4081258262057453E-2,1.3630596575908044E-2,1.1657795990860363E-2,1.1199748342003235E-2,1.0827073773956414E-2,1.0275757403498908E-2,9.7496303891727622E-3,9.5586882111522303E-3,1.002451910177716E-2,1.0442751513591792E-2,1.1077891901627357E-2,null,2021,1.7515266832197174E-2,9.7260482879920011E-3,5.8388639752341631E-3,4.5941209617081768E-3,3.896349415490183E-3,3.4661069138326888E-3,3.1579829354001746E-3,3.0325946514344689E-3,2.9489290151885092E-3,2.8808252375686202E-3,2.8092041336585482E-3,2.7536134400836759E-3,2.7170977524379161E-3,2.7336068484303186E-3,2.815963135136029E-3,2.9555379001529373E-3]
[null,2022,6.5047680694160434E-2,3.4180924946091984E-2,2.0732525786243804E-2,1.7556309722678968E-2,1.5246670320629194E-2,1.3959401028800236E-2,1.3511691558887186E-2,1.1550864812692352E-2,1.1093574365644955E-2,1.072164972141154E-2,1.0171209069402925E-2,9.647713083167966E-3,9.4675002609745547E-3,9.9228811918464256E-3,1.0331936960657409E-2,1.095729256270243E-2,null,2022,1.5032563475458201E-2,8.3460412875904812E-3,5.00920979005374E-3,3.9408421964657152E-3,3.3424194254462365E-3,2.9733152328085075E-3,2.7090102406962455E-3,2.6016241413496831E-3,2.5300014732505894E-3,2.4716915855606905E-3,2.4103073864745685E-3,2.3626681223587777E-3,2.33139152437875E-3,2.3456218691256542E-3,2.4163320096731345E-3,2.5361422308884519E-3]
[null,2023,6.4509325897209271E-2,3.3906011466779455E-2,2.0560872889421804E-2,1.7408050765326456E-2,1.5113805990102907E-2,1.3838598330941828E-2,1.3393823796765186E-2,1.1444914461163729E-2,1.0988406922015045E-2,1.0617252190998778E-2,1.0067724438324934E-2,9.5468611649623652E-3,9.3771822253786614E-3,9.8222737816962991E-3,1.0222298330096174E-2,1.0838006127051726E-2,null,2023,1.2901771169610695E-2,7.1618403601968906E-3,4.2974425893803998E-3,3.3804589271568294E-3,2.8672396708535131E-3,2.5505859148111237E-3,2.323868315414813E-3,2.2319000561621003E-3,2.1705871595016934E-3,2.1206629317395377E-3,2.0680525233770729E-3,2.0272274151308333E-3,2.0004383114549966E-3,2.0127041882704649E-3,2.0734150629031457E-3,2.1762594940714594E-3]
[null,2024,6.3975426691669016E-2,3.3633309086822105E-2,2.0390641175782747E-2,1.7261043820428864E-2,1.4982099481576765E-2,1.3718841042680849E-2,1.3276984241162488E-2,1.1339935939638406E-2,1.0884236469150699E-2,1.0513871187392942E-2,9.9652926878628333E-3,9.4470634975743484E-3,9.2877258055555755E-3,9.7226864231603587E-3,1.0113823143461969E-2,1.0720018301769305E-2,null,2024,1.1073008245383381E-2,6.1456630248414718E-3,3.6868116096256342E-3,2.899761520124527E-3,2.4596145138243959E-3,2.1879578852081558E-3,1.9934822933710757E-3,1.9147184950828921E-3,1.8622315705374985E-3,1.8194872274220095E-3,1.774396603290418E-3,1.7394110301683658E-3,1.7164656369775867E-3,1.7270380204084212E-3,1.7791636272927588E-3,1.8674447071042341E-3]
[null,2025,{"$f":"VLOOKUP(C$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(C$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":6.3445946201682077E-2},{"$f":"VLOOKUP(D$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(D$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":3.3362800022587166E-2},{"$f":"VLOOKUP(E$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(E$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":2.022181887878103E-2},{"$f":"VLOOKUP(F$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(F$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.7115278315031852E-2},{"$f":"VLOOKUP(G$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(G$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.4851540705421901E-2},{"$f":"VLOOKUP(H$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(H$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.360012011718933E-2},{"$f":"VLOOKUP(I$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(I$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.3161163922632082E-2},{"$f":"VLOOKUP(J$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(J$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.1235920334001977E-2},{"$f":"VLOOKUP(K$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(K$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.0781053555547223E-2},{"$f":"VLOOKUP(L$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(L$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.0411496812594099E-2},{"$f":"VLOOKUP(M$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(M$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":9.8639031057245734E-3},{"$f":"VLOOKUP(N$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(N$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":9.348309060442225E-3},{"$f":"VLOOKUP(O$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(O$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":9.199122781865271E-3},{"$f":"VLOOKUP(P$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(P$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":9.6241087740054163E-3},{"$f":"VLOOKUP(Q$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(Q$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.0006499054725252E-2},{"$f":"VLOOKUP(R$138,'Emissions.Raw.Data'!$K$27:$Q$43,7,MATCH(R$138,'Emissions.Raw.Data'!$K$27:$K$43,0))","v":1.0603314949548781E-2},null,2025,{"$f":"VLOOKUP(U$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(U$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":9.5034635160118185E-3},{"$f":"VLOOKUP(V$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(V$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":5.2736687939614014E-3},{"$f":"VLOOKUP(W$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(W$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":3.1629462318960556E-3},{"$f":"VLOOKUP(X$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(X$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.4874187365639911E-3},{"$f":"VLOOKUP(Y$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(Y$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":2.109939960064363E-3},{"$f":"VLOOKUP(Z$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(Z$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.8768862792057886E-3},{"$f":"VLOOKUP(AA$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AA$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.7100674886023589E-3},{"$f":"VLOOKUP(AB$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AB$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.6426124930148879E-3},{"$f":"VLOOKUP(AC$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AC$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.5976812574081093E-3},{"$f":"VLOOKUP(AD$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AD$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.5610843765898547E-3},{"$f":"VLOOKUP(AE$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AE$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.522438753454474E-3},{"$f":"VLOOKUP(AF$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AF$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.4924574861652168E-3},{"$f":"VLOOKUP(AG$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AG$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.4728043679497159E-3},{"$f":"VLOOKUP(AH$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AH$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.4819168864050837E-3},{"$f":"VLOOKUP(AI$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AI$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.5266712725860952E-3},{"$f":"VLOOKUP(AJ$138,'Emissions.Raw.Data'!$A$27:$G$43,7,MATCH(AJ$138,'Emissions.Raw.Data'!$A$27:$A$43,0))","v":1.6024512442527263E-3}]
[null,2026,{"$f":"(C$158/C$148)^(1/($B$158-$B$148))*C148","v":6.3302329369318344E-2},{"$f":"(D$158/D$148)^(1/($B$158-$B$148))*D148","v":3.3289085185304726E-2},{"$f":"(E$158/E$148)^(1/($B$158-$B$148))*E148","v":2.0174959176748591E-2},{"$f":"(F$158/F$148)^(1/($B$158-$B$148))*F148","v":1.7074502648392012E-2},{"$f":"(G$158/G$148)^(1/($B$158-$B$148))*G148","v":1.4814632541198103E-2},{"$f":"(H$158/H$148)^(1/($B$158-$B$148))*H148","v":1.3566688976394462E-2},{"$f":"(I$158/I$148)^(1/($B$158-$B$148))*I148","v":1.3128346327401725E-2},{"$f":"(J$158/J$148)^(1/($B$158-$B$148))*J148","v":1.1206276045183526E-2},{"$f":"(K$158/K$148)^(1/($B$158-$B$148))*K148","v":1.0751338816211405E-2},{"$f":"(L$158/L$148)^(1/($B$158-$B$148))*L148","v":1.0381767527076171E-2},{"$f":"(M$158/M$148)^(1/($B$158-$B$148))*M148","v":9.8340543165885089E-3},{"$f":"(N$158/N$148)^(1/($B$158-$B$148))*N148","v":9.3189968709289049E-3},{"$f":"(O$158/O$148)^(1/($B$158-$B$148))*O148","v":9.1734367441649346E-3},{"$f":"(P$158/P$148)^(1/($B$158-$B$148))*P148","v":9.595212609709745E-3},{"$f":"(Q$158/Q$148)^(1/($B$158-$B$148))*Q148","v":9.9747971442693192E-3},{"$f":"(R$158/R$148)^(1/($B$158-$B$148))*R148","v":1.0568632856262822E-2},null,2026,{"$f":"(U$158/U$148)^(1/($B$158-$B$148))*U148","v":9.2626513943385586E-3},{"$f":"(V$158/V$148)^(1/($B$158-$B$148))*V148","v":5.1399751736028393E-3},{"$f":"(W$158/W$148)^(1/($B$158-$B$148))*W148","v":3.0827077784518265E-3},{"$f":"(X$158/X$148)^(1/($B$158-$B$148))*X148","v":2.4242946503523141E-3},{"$f":"(Y$158/Y$148)^(1/($B$158-$B$148))*Y148","v":2.0563979058597736E-3},{"$f":"(Z$158/Z$148)^(1/($B$158-$B$148))*Z148","v":1.8292556669938778E-3},{"$f":"(AA$158/AA$148)^(1/($B$158-$B$148))*AA148","v":1.6666701082132026E-3},{"$f":"(AB$158/AB$148)^(1/($B$158-$B$148))*AB148","v":1.6009336350471463E-3},{"$f":"(AC$158/AC$148)^(1/($B$158-$B$148))*AC148","v":1.557148124697615E-3},{"$f":"(AD$158/AD$148)^(1/($B$158-$B$148))*AD148","v":1.5214838626147126E-3},{"$f":"(AE$158/AE$148)^(1/($B$158-$B$148))*AE148","v":1.4838212745697955E-3},{"$f":"(AF$158/AF$148)^(1/($B$158-$B$148))*AF148","v":1.4546027154701212E-3},{"$f":"(AG$158/AG$148)^(1/($B$158-$B$148))*AG148","v":1.4354493190826881E-3},{"$f":"(AH$158/AH$148)^(1/($B$158-$B$148))*AH148","v":1.4443337157466261E-3},{"$f":"(AI$158/AI$148)^(1/($B$158-$B$148))*AI148","v":1.4879540969103507E-3},{"$f":"(AJ$158/AJ$148)^(1/($B$158-$B$148))*AJ148","v":1.5618123349628811E-3}]
[null,2027,6.3159037629348574E-2,3.3215533220360097E-2,2.0128208061964793E-2,1.7033824126242568E-2,1.4777816098945337E-2,1.353334001437193E-2,1.3095610563426036E-2,1.1176709968370271E-2,1.0721705976638837E-2,1.0352123131409655E-2,9.8042958517595008E-3,9.2897765915619553E-3,9.1478224277089376E-3,9.5664032054799258E-3,9.9431956696522401E-3,1.0534064203688607E-2,null,2027,9.0279413088173895E-3,5.0096708415790026E-3,3.004504835237331E-3,2.3627724859246481E-3,2.004214540349037E-3,1.782833798883736E-3,1.624374048466181E-3,1.5603123163401142E-3,1.5176433165291459E-3,1.4828879072211645E-3,1.4461833488343158E-3,1.4177080951831022E-3,1.3990417142253496E-3,1.4077036988916652E-3,1.4502188089004211E-3,1.5222040473248282E-3]
[null,2028,6.3016070245890607E-2,3.3142143767888162E-2,2.0081565282802118E-2,1.6993242517145197E-2,1.4741091150721626E-2,1.350007302911395E-2,1.3062956426657335E-2,1.114722189721158E-2,1.0692154811097396E-2,1.0322563383197645E-2,9.7746274379105335E-3,9.2606479341515429E-3,9.1222796322352941E-3,9.5376803008208662E-3,9.9116943126800142E-3,1.0499608620776006E-2,null,2028,8.7991786374760333E-3,4.8826698754996902E-3,2.9282857648927061E-3,2.3028115907574309E-3,1.9533553853076204E-3,1.7375900000165759E-3,1.5831513605047982E-3,1.5207217034021252E-3,1.4791407443353248E-3,1.4452710274585473E-3,1.4095001293548709E-3,1.3817492719983755E-3,1.3635575231547793E-3,1.3720026627287469E-3,1.4134405073755916E-3,1.4836002442938558E-3]
[null,2029,6.2873426484728046E-2,3.3068916468818925E-2,2.0035030588216138E-2,1.6952757590212954E-2,1.4704457469151458E-2,1.3466887819109307E-2,1.3030383713556736E-2,1.1117811625901246E-2,1.0662685094477122E-2,1.0293088040735381E-2,9.7450488025416955E-3,9.231610611411473E-3,9.0968081580411978E-3,9.5090436360196016E-3,9.8802927561667218E-3,1.0465265737688552E-2,null,2029,8.5762126763711654E-3,4.7588885312069449E-3,2.8540002400082405E-3,2.2443723439802602E-3,1.9037868374339752E-3,1.6934943739837058E-3,1.5429748047469962E-3,1.4821356436016018E-3,1.4416149814150626E-3,1.4086083868101507E-3,1.3737473994931235E-3,1.3467025103086939E-3,1.3289733251316857E-3,1.337207047205207E-3,1.3775949226620112E-3,1.4459754516728696E-3]
[null,2030,6.2731105613306457E-2,3.2995850964875756E-2,1.9988603727744168E-2,1.6912369115108961E-2,1.4667914827424383E-2,1.3433784183342127E-2,1.2997892221092881E-2,1.1088478949176049E-2,1.0633296602288501E-2,1.026369686300827E-2,9.7155596739776778E-3,9.202664336956351E-3,9.0714078059814553E-3,9.4804929521429514E-3,9.8489906839313284E-3,1.0431035185799466E-2,null,2030,8.3588965403078846E-3,4.638245187554341E-3,2.7815992098932127E-3,2.1874161301952762E-3,1.8554761461474021E-3,1.6505177830714406E-3,1.5038178328854838E-3,1.4445286478912394E-3,1.4050412461420279E-3,1.3728757787949254E-3,1.3389015568788091E-3,1.3125446765380095E-3,1.2952662934419444E-3,1.3032938897792731E-3,1.3426584005773519E-3,1.4093048413022686E-3]
[null,2031,6.2589106900729621E-2,3.2922946898573627E-2,1.9942284451503915E-2,1.6872076862045102E-2,1.4631462999293606E-2,1.3400761921290666E-2,1.2965481746740675E-2,1.1059223662314327E-2,1.0603989110660758E-2,1.0234389609689925E-2,9.6861597813652795E-3,9.1738088252987619E-3,9.0460783774669335E-3,9.4520279910351758E-3,9.8177877807945034E-3,1.0396916597687699E-2,null,2031,8.1470870660748998E-3,4.5206602925861802E-3,2.7110348681877493E-3,2.1319053139609357E-3,1.8083913919493175E-3,1.6086318290073484E-3,1.4656545703448536E-3,1.407875873970539E-3,1.3693953855991163E-3,1.338049610985172E-3,1.3049395978284959E-3,1.2792532238715217E-3,1.2624141803302118E-3,1.2702408102664791E-3,1.308607886821624E-3,1.3735642146761335E-3]
[null,2032,6.244742961775579E-2,3.2850203913217371E-2,1.9896072510192139E-2,1.6831880601780709E-2,1.4595101759074589E-2,1.336782083292609E-2,1.2933152088480022E-2,1.1030045561134544E-2,1.057476239634015E-2,1.020516604114019E-2,9.6568488546709165E-3,9.145043791846455E-3,9.0208196744630039E-3,9.4236484953156407E-3,9.7866837325754474E-3,1.0362909607133989E-2,null,2032,7.9406447181316741E-3,4.4060563110811055E-3,2.6422606212963108E-3,2.0778032149233214E-3,1.7625014653336287E-3,1.5678088341951064E-3,1.4284597991838944E-3,1.3721531098755649E-3,1.334653859628114E-3,1.3041068894296586E-3,1.2718391021595713E-3,1.2468061773730345E-3,1.2303953023156716E-3,1.2380259960703929E-3,1.275420911763848E-3,1.3387299869739163E-3]
[null,2033,6.2306073036793939E-2,3.2777621652899942E-2,1.98499676550833E-2,1.6791780105621261E-2,1.4558830881643649E-2,1.3334960718711269E-2,1.2900903044794567E-2,1.1000944441993867E-2,1.0545616236688267E-2,1.0176025918403185E-2,9.6276266246781428E-3,9.116368952899535E-3,8.9956314994879966E-3,9.3953542083764913E-3,9.7556782260887261E-3,1.0329013849116931E-2,null,2033,7.739433496685399E-3,4.2943576734255466E-3,2.5752310576219665E-3,2.0250740835785533E-3,1.7177760462322802E-3,1.5280218234255704E-3,1.3922089414318023E-3,1.3373367579850887E-3,1.3007937252840199E-3,1.2710252034718811E-3,1.2395782183894286E-3,1.2151821194797969E-3,1.1991885258802201E-3,1.2066281877879102E-3,1.2430755756145464E-3,1.3047791714970941E-3]
[null,2034,6.2165036431900016E-2,3.2705199762500664E-2,1.9803969638028229E-2,1.6751775145417081E-2,1.4522650142436568E-2,1.3302181379599563E-2,1.286873441467044E-2,1.0971920101786745E-2,1.0516550409680336E-2,1.0146969003205353E-2,9.5984928229851801E-3,9.0877840256476643E-3,8.9705136556116546E-3,9.3671448743803329E-3,9.7247709491411188E-3,1.0295228959809059E-2,null,2034,7.5433208480972513E-3,4.1854907257832833E-3,2.5099019175811432E-3,1.973683077650285E-3,1.6741855839823932E-3,1.4892445060519692E-3,1.3568780428472788E-3,1.3034038194325538E-3,1.267792621683762E-3,1.2387827109534449E-3,1.2081356493100855E-3,1.1843601758652533E-3,1.1687732535196455E-3,1.1760266651796158E-3,1.2115505339742665E-3,1.2716893645005156E-3]
[null,2035,{"$f":"VLOOKUP(C$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(C$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":6.2024319078773246E-2},{"$f":"VLOOKUP(D$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(D$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":3.263293788768349E-2},{"$f":"VLOOKUP(E$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(E$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.9758078211452777E-2},{"$f":"VLOOKUP(F$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(F$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.6711865493562024E-2},{"$f":"VLOOKUP(G$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(G$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.4486559317447191E-2},{"$f":"VLOOKUP(H$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(H$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.3269482617033621E-2},{"$f":"VLOOKUP(I$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(I$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.2836645997595009E-2},{"$f":"VLOOKUP(J$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(J$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.0942972337943488E-2},{"$f":"VLOOKUP(K$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(K$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.0487564693903526E-2},{"$f":"VLOOKUP(L$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(L$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.0117995057953509E-2},{"$f":"VLOOKUP(M$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(M$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":9.5694471820024513E-3},{"$f":"VLOOKUP(N$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(N$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":9.0592887281672786E-3},{"$f":"VLOOKUP(O$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(O$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":8.9454659464535922E-3},{"$f":"VLOOKUP(P$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(P$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":9.3390202382579168E-3},{"$f":"VLOOKUP(Q$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(Q$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":9.6939615905284691E-3},{"$f":"VLOOKUP(R$138,'Emissions.Raw.Data'!$K$49:$Q$65,7,MATCH(R$138,'Emissions.Raw.Data'!$K$49:$K$65,0))","v":1.0261554576572938E-2},null,2035,{"$f":"VLOOKUP(U$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(U$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":7.3521775775589014E-3},{"$f":"VLOOKUP(V$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(V$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":4.0793836815282668E-3},{"$f":"VLOOKUP(W$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(W$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":2.4462300643790461E-3},{"$f":"VLOOKUP(X$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(X$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.9235962390666763E-3},{"$f":"VLOOKUP(Y$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(Y$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.6317012778017601E-3},{"$f":"VLOOKUP(Z$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(Z$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.4514512586174498E-3},{"$f":"VLOOKUP(AA$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AA$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.3224437570897823E-3},{"$f":"VLOOKUP(AB$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AB$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.2703318789135613E-3},{"$f":"VLOOKUP(AC$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AC$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.2356287552393E-3},{"$f":"VLOOKUP(AD$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AD$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.2073581237927956E-3},{"$f":"VLOOKUP(AE$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AE$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.1774906379287103E-3},{"$f":"VLOOKUP(AF$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AF$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.1543200016603723E-3},{"$f":"VLOOKUP(AG$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AG$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.1391294101485939E-3},{"$f":"VLOOKUP(AH$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AH$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.1462012334959523E-3},{"$f":"VLOOKUP(AI$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AI$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.1808249837486013E-3},{"$f":"VLOOKUP(AJ$138,'Emissions.Raw.Data'!$A$49:$G$65,7,MATCH(AJ$138,'Emissions.Raw.Data'!$A$49:$A$65,0))","v":1.2394387304084323E-3}]
[null,2036,{"$f":"(C$168/C$158)^(1/($B$168-$B$158))*C158","v":6.2009487340866004E-2},{"$f":"(D$168/D$158)^(1/($B$168-$B$158))*D158","v":3.2625294493184104E-2},{"$f":"(E$168/E$158)^(1/($B$168-$B$158))*E158","v":1.9753155183953687E-2},{"$f":"(F$168/F$158)^(1/($B$168-$B$158))*F158","v":1.6707540152914129E-2},{"$f":"(G$168/G$158)^(1/($B$168-$B$158))*G158","v":1.4482609018634204E-2},{"$f":"(H$168/H$158)^(1/($B$168-$B$158))*H158","v":1.3265902317449616E-2},{"$f":"(I$168/I$158)^(1/($B$168-$B$158))*I158","v":1.2833114299364396E-2},{"$f":"(J$168/J$158)^(1/($B$168-$B$158))*J158","v":1.0939761745051775E-2},{"$f":"(K$168/K$158)^(1/($B$168-$B$158))*K158","v":1.0484321155610397E-2},{"$f":"(L$168/L$158)^(1/($B$168-$B$158))*L158","v":1.0114728028794857E-2},{"$f":"(M$168/M$158)^(1/($B$168-$B$158))*M158","v":9.5661420771484817E-3},{"$f":"(N$168/N$158)^(1/($B$168-$B$158))*N158","v":9.0560262852966058E-3},{"$f":"(O$168/O$158)^(1/($B$168-$B$158))*O158","v":8.9426356398648477E-3},{"$f":"(P$168/P$158)^(1/($B$168-$B$158))*P158","v":9.3358110387442347E-3},{"$f":"(Q$168/Q$158)^(1/($B$168-$B$158))*Q158","v":9.6904205142036293E-3},{"$f":"(R$168/R$158)^(1/($B$168-$B$158))*R158","v":1.0257664735890772E-2},null,2036,{"$f":"(U$168/U$158)^(1/($B$168-$B$158))*U158","v":7.3219185173837593E-3},{"$f":"(V$168/V$158)^(1/($B$168-$B$158))*V158","v":4.062592828846196E-3},{"$f":"(W$168/W$158)^(1/($B$168-$B$158))*W158","v":2.4361599231128585E-3},{"$f":"(X$168/X$158)^(1/($B$168-$B$158))*X158","v":1.9156763549208527E-3},{"$f":"(Y$168/Y$158)^(1/($B$168-$B$158))*Y158","v":1.6249830319081226E-3},{"$f":"(Z$168/Z$158)^(1/($B$168-$B$158))*Z158","v":1.4454751139655691E-3},{"$f":"(AA$168/AA$158)^(1/($B$168-$B$158))*AA158","v":1.3169985892942842E-3},{"$f":"(AB$168/AB$158)^(1/($B$168-$B$158))*AB158","v":1.2651010740892016E-3},{"$f":"(AC$168/AC$158)^(1/($B$168-$B$158))*AC158","v":1.2305407532780708E-3},{"$f":"(AD$168/AD$158)^(1/($B$168-$B$158))*AD158","v":1.2023865035927176E-3},{"$f":"(AE$168/AE$158)^(1/($B$168-$B$158))*AE158","v":1.1726417630543999E-3},{"$f":"(AF$168/AF$158)^(1/($B$168-$B$158))*AF158","v":1.1495666287711826E-3},{"$f":"(AG$168/AG$158)^(1/($B$168-$B$158))*AG158","v":1.1344384237892517E-3},{"$f":"(AH$168/AH$158)^(1/($B$168-$B$158))*AH158","v":1.1414809630487109E-3},{"$f":"(AI$168/AI$158)^(1/($B$168-$B$158))*AI158","v":1.1759621021317258E-3},{"$f":"(AJ$168/AJ$158)^(1/($B$168-$B$158))*AJ158","v":1.2343348080661545E-3}]
[null,2037,6.1994659149639364E-2,3.2617652888945824E-2,1.9748233383102224E-2,1.6703215931744592E-2,1.4478659797017006E-2,1.326232298388256E-2,1.2829583572796659E-2,1.0936552094125954E-2,1.048107862046156E-2,1.0111462054536851E-2,9.5628381138147985E-3,9.0527650173011127E-3,8.9398062287728217E-3,9.3326029420187726E-3,9.6868807313872703E-3,1.0253776369727931E-2,null,2037,7.2917839931998969E-3,4.0458710877642589E-3,2.4261312365514418E-3,1.9077890787431719E-3,1.618292447222147E-3,1.4395235752415057E-3,1.3115758420003476E-3,1.2598918079820582E-3,1.2254737024025521E-3,1.1974353553693684E-3,1.1678128557168065E-3,1.1448328297902603E-3,1.1297667551236038E-3,1.1367801315555067E-3,1.1711192468675659E-3,1.2292519033205009E-3]
[null,2038,6.197983450424522E-2,3.2610013074549332E-2,1.9743312808592751E-2,1.6698892829763667E-2,1.4474711652301861E-2,1.3258744616071808E-2,1.2826053817624472E-2,1.0933343384889662E-2,1.0477837088146768E-2,1.010819713483887E-2,9.5595352916071439E-3,9.0495049237577039E-3,8.9369777128941799E-3,9.3293959477025786E-3,9.6833422416068918E-3,1.024988947752547E-2,null,2038,7.2617734924595662E-3,4.0292181738172551E-3,2.4161438340425181E-3,1.8999342762791973E-3,1.6116294098536272E-3,1.4335965411338429E-3,1.3061754228914622E-3,1.2547039919028459E-3,1.2204275163415523E-3,1.1925045948239052E-3,1.1630038336901492E-3,1.140118524114233E-3,1.1251143246005153E-3,1.1320986589631013E-3,1.166296335483457E-3,1.2241899296224726E-3]
[null,2039,6.1965013403835659E-2,3.2602375049575402E-2,1.9738393460119706E-2,1.6694570846681692E-2,1.4470764584195111E-2,1.3255167213756783E-2,1.2822525033580575E-2,1.093013561706661E-2,1.0474596558355869E-2,1.0104933269360405E-2,9.5562336101313941E-3,9.0462460042434328E-3,8.934150091945682E-3,9.3261900554168255E-3,9.6798050443901648E-3,1.0246004058724657E-2,null,2039,7.231886504724493E-3,4.0126338037108512E-3,2.4061975456363162E-3,1.8921118138272477E-3,1.6049938063812802E-3,1.4276939107482987E-3,1.300797240031231E-3,1.2495375375274731E-3,1.2154021091791223E-3,1.1875941380046079E-3,1.1582146150872507E-3,1.1354236314716449E-3,1.120481052996446E-3,1.127436465547931E-3,1.1614932858463746E-3,1.219148800779474E-3]
[null,2040,6.1950195847562978E-2,3.2594738813604911E-2,1.9733475337377602E-2,1.6690249982209072E-2,1.446681859240318E-2,1.3251590776676982E-2,1.2818997220397787E-2,1.0926928790380597E-2,1.0471357030778809E-2,1.0101670457761057E-2,9.5529330689935622E-3,9.0429882583355076E-3,8.9313233656441761E-3,9.3229852647828196E-3,9.6762691392649324E-3,1.024212011276697E-2,null,2040,7.2021225216571914E-3,3.9961176953167594E-3,2.3962922020826787E-3,1.8843215582361229E-3,1.5983855238508153E-3,1.4218155836060091E-3,1.2954412018618057E-3,1.244392356895537E-3,1.2103973953530929E-3,1.18270390130545E-3,1.1534451183581433E-3,1.13074807192159E-3,1.1158668614141022E-3,1.1227934719147481E-3,1.1567100161615344E-3,1.2141284309538441E-3]
[null,2041,6.1935381834579681E-2,3.2587104366218832E-2,1.9728558440061029E-2,1.6685930236056291E-2,1.4462873676632569E-2,1.324801530457197E-2,1.2815470377808998E-2,1.0923722904555499E-2,1.0468118505105628E-2,1.0098408699700533E-2,9.5496336677997964E-3,9.039731685611287E-3,8.9284975337066003E-3,9.3197815754219974E-3,9.672734525759211E-3,1.02382376390941E-2,null,2041,7.1724810370123217E-3,3.9796695676679412E-3,2.3864276348281831E-3,1.8765633769028361E-3,1.5918044497730116E-3,1.415961459641818E-3,1.2901072172023277E-3,1.2392683624088267E-3,1.2054132896536179E-3,1.1778338014646753E-3,1.1486952622886792E-3,1.1260917658523508E-3,1.1112716712810928E-3,1.1181695989952699E-3,1.1519464449710004E-3,1.2091287346613956E-3]
[null,2042,6.192057136403846E-2,3.2579471706998236E-2,1.9723642767864657E-2,1.6681611607933911E-2,1.4458929836589862E-2,1.3244440797181383E-2,1.2811944505547174E-2,1.0920517959315272E-2,1.0464880981026463E-2,1.0095147994838656E-2,9.5463354061563824E-3,9.0364762856482827E-3,8.9256725958499813E-3,9.3165789869559239E-3,9.6692012034011888E-3,1.0234356637147947E-2,null,2042,7.1429615466280759E-3,3.963289140953825E-3,2.3766036760132733E-3,1.8688371377703573E-3,1.5852504721218029E-3,1.4101314392025728E-3,1.2847951952473758E-3,1.2341654668298317E-3,1.2004497072217234E-3,1.1729837555633801E-3,1.1439649659991489E-3,1.1214546339800425E-3,1.1066954043485913E-3,1.113564768046831E-3,1.1472024911522969E-3,1.2041496267699593E-3]
[null,2043,6.1905764435092228E-2,3.2571840835524293E-2,1.9718728320483225E-2,1.6677294097552559E-2,1.4454987071981722E-2,1.3240867254244927E-2,1.2808419603345351E-2,1.0917313954383959E-2,1.0461644458231546E-2,1.0091888342835354E-2,9.5430382836697407E-3,9.0332220580241589E-3,8.922848551791436E-3,9.313377499006294E-3,9.6656691717192256E-3,1.0230477106370626E-2,null,2043,7.1135635484176046E-3,3.9469761365155476E-3,2.3668201584694033E-3,1.8611427093253655E-3,1.5787234793323709E-3,1.4043254230454291E-3,1.2795050455654208E-3,1.2290835832802567E-3,1.1955065635478629E-3,1.1681536810241018E-3,1.1392541489429029E-3,1.1168365973472638E-3,1.1021379826900032E-3,1.1089789006510436E-3,1.1424780739170278E-3,1.1991910224979341E-3]
[null,2044,6.1890961046894087E-2,3.2564211751378268E-2,1.9713815097611553E-2,1.6672977704622945E-2,1.445104538251489E-2,1.3237294675502378E-2,1.2804895670936638E-2,1.0914110889485676E-2,1.0458408936411204E-2,1.0088629743350667E-2,9.5397422999464274E-3,9.0299690023167307E-3,8.9200254012481699E-3,9.3101771111949345E-3,9.662138430241855E-3,1.0226599046204462E-2,null,2044,7.0842865423604781E-3,3.9307302768412117E-3,2.3570769157161926E-3,1.85347996059601E-3,1.5722233602992457E-3,1.3985433123361605E-3,1.2742366780972856E-3,1.2240226252395422E-3,1.1905837744704787E-3,1.1633434956094123E-3,1.1345627309049808E-3,1.1122375773217517E-3,1.0975993286996392E-3,1.1044119187124609E-3,1.1377731128094999E-3,1.1942528374128437E-3]
[null,2045,{"$f":"VLOOKUP(C$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(C$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":6.1876161198597388E-2},{"$f":"VLOOKUP(D$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(D$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":3.2556584454141529E-2},{"$f":"VLOOKUP(E$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(E$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.9708903098944543E-2},{"$f":"VLOOKUP(F$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(F$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.6668662428855851E-2},{"$f":"VLOOKUP(G$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(G$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.4447104767896185E-2},{"$f":"VLOOKUP(H$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(H$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.3233723060693585E-2},{"$f":"VLOOKUP(I$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(I$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.2801372708054225E-2},{"$f":"VLOOKUP(J$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(J$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.0910908764344621E-2},{"$f":"VLOOKUP(K$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(K$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.0455174415255869E-2},{"$f":"VLOOKUP(L$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(L$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.0085372196044747E-2},{"$f":"VLOOKUP(M$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(M$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":9.5364474545931322E-3},{"$f":"VLOOKUP(N$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(N$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":9.0267171181039694E-3},{"$f":"VLOOKUP(O$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(O$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":8.9172031439374837E-3},{"$f":"VLOOKUP(P$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(P$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":9.3069778231438024E-3},{"$f":"VLOOKUP(Q$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(Q$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":9.6586089784977784E-3},{"$f":"VLOOKUP(R$138,'Emissions.Raw.Data'!$K$71:$Q$87,7,MATCH(R$138,'Emissions.Raw.Data'!$K$71:$K$87,0))","v":1.0222722456091989E-2},null,2045,{"$f":"VLOOKUP(U$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(U$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":7.0551300304941772E-3},{"$f":"VLOOKUP(V$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(V$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":3.9145512855611681E-3},{"$f":"VLOOKUP(W$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(W$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":2.3473737819585941E-3},{"$f":"VLOOKUP(X$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(X$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.8458487611496804E-3},{"$f":"VLOOKUP(Y$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(Y$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.5657500043744145E-3},{"$f":"VLOOKUP(Z$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(Z$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.3927850086474761E-3},{"$f":"VLOOKUP(AA$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AA$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.2689900031546113E-3},{"$f":"VLOOKUP(AB$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AB$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.2189825065433923E-3},{"$f":"VLOOKUP(AC$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AC$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.1856812561745688E-3},{"$f":"VLOOKUP(AD$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AD$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.1585531174205181E-3},{"$f":"VLOOKUP(AE$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AE$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.1298906320007457E-3},{"$f":"VLOOKUP(AF$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AF$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.1076574955950428E-3},{"$f":"VLOOKUP(AG$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AG$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.0930793650913938E-3},{"$f":"VLOOKUP(AH$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AH$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.0998637444572476E-3},{"$f":"VLOOKUP(AI$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AI$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.1330875277053526E-3},{"$f":"VLOOKUP(AJ$138,'Emissions.Raw.Data'!$A$71:$G$87,7,MATCH(AJ$138,'Emissions.Raw.Data'!$A$71:$A$87,0))","v":1.1893349874298989E-3}]
[null,2046,{"$f":"C168","v":6.1876161198597388E-2},3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2046,{"$f":"U168","v":7.0551300304941772E-3},3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2047,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2047,7.0551300304941772E-3,3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2048,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2048,7.0551300304941772E-3,3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2049,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2049,7.0551300304941772E-3,3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2050,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2050,7.0551300304941772E-3,3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2051,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2051,7.0551300304941772E-3,3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2052,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2052,7.0551300304941772E-3,3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2053,6.1876161198597388E-2,3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2053,7.0551300304941772E-3,{"$f":"V175","v":3.9145512855611681E-3},2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2054,{"$f":"C176","v":6.1876161198597388E-2},3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2054,{"$f":"U176","v":7.0551300304941772E-3},3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2055,{"$f":"C177","v":6.1876161198597388E-2},3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2055,{"$f":"U177","v":7.0551300304941772E-3},3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]
[null,2056,{"$f":"C178","v":6.1876161198597388E-2},3.2556584454141529E-2,1.9708903098944543E-2,1.6668662428855851E-2,1.4447104767896185E-2,1.3233723060693585E-2,1.2801372708054225E-2,1.0910908764344621E-2,1.0455174415255869E-2,1.0085372196044747E-2,9.5364474545931322E-3,9.0267171181039694E-3,8.9172031439374837E-3,9.3069778231438024E-3,9.6586089784977784E-3,1.0222722456091989E-2,null,2056,{"$f":"U178","v":7.0551300304941772E-3},3.9145512855611681E-3,2.3473737819585941E-3,1.8458487611496804E-3,1.5657500043744145E-3,1.3927850086474761E-3,1.2689900031546113E-3,1.2189825065433923E-3,1.1856812561745688E-3,1.1585531174205181E-3,1.1298906320007457E-3,1.1076574955950428E-3,1.0930793650913938E-3,1.0998637444572476E-3,1.1330875277053526E-3,1.1893349874298989E-3]

{"sheet":"Costs for Emission","index":13,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Damage Costs for Emissions per metric ton"]
[null,"Year","NOx","SO2","PM2.5**","CO2",null,null,"The Safer Affordable Fuel-Efficient Vehicles Rule for MY2021-MY2026 Passenger Cars and Light Trucks Final Regulatory Impact Analysis (March 2020)”"]
[null,"Emission Type","NOx","SO2","PM2.5","CO2",null,null,"https://www.nhtsa.gov/sites/nhtsa.dot.gov/files/documents/final_safe_fria_web_version_200701.pdf"]
[null,2019,15700,40400,729300,50]
[null,2020,15700,40400,729300,50,null,null,"Technical Update of the Social Cost of Carbon for Regulatory Impact Analysis Under Executive Order 12866 (August 2016)"]
[null,2021,15900,41300,742300,52,null,null,"https://www.epa.gov/sites/production/files/2016-12/documents/sc_co2_tsd_august_2016.pdf"]
[null,2022,16100,42100,755500,53,null,null,"Values are inflated from 2007 and 2016 dollars to 2019 dollars using the GDP deflator."]
[null,2023,16400,43000,769000,54,null,null,"Note: Fuel saved (gasoline, diesel, natural gas, etc.) can be converted into metric tons of emissions using EPA guidelines available at"]
[null,2024,16600,43900,782700,55,null,null,"https://www.epa.gov/energy/greenhouse-gases-equivalencies-calculator-calculations-and-references"]
[null,2025,16800,44900,796600,56,null,null,"Note: The recommended values for reducing CO2 emissions reported in Table A-6 represent the values of future economic damages that can be avoided by reducing emissions in each future year by one metric ton. "]
[null,2026,17000,45500,807500,57,null,null,"After using per-ton values to estimate the total value of reducing CO2 emissions in any future year, the result must be further discounted to its present value as of the analysis year used in the BCA, also using a 3 percent discount rate."]
[null,2027,17300,46200,818600,58]
[null,2028,17500,46900,829800,59]
[null,2029,17700,47600,841200,60]
[null,2030,18000,48200,852700,61]
[null,2031,18000,48200,852700,62]
[null,2032,18000,48200,852700,63]
[null,2033,18000,48200,852700,64]
[null,2034,18000,48200,852700,66]
[null,2035,18000,48200,852700,67]
[null,2036,18000,48200,852700,68]
[null,2037,18000,48200,852700,69]
[null,2038,18000,48200,852700,70]
[null,2039,18000,48200,852700,71]
[null,2040,18000,48200,852700,72]
[null,2041,18000,48200,852700,73]
[null,2042,18000,48200,852700,75]
[null,2043,18000,48200,852700,76]
[null,2044,18000,48200,852700,77]
[null,2045,18000,48200,852700,78]
[null,2046,18000,48200,852700,79]
[null,2047,18000,48200,852700,80]
[null,2048,18000,48200,852700,81]
[null,2049,18000,48200,852700,83]
[null,2050,18000,48200,852700,84]
[null,{"$f":"B36+1","v":2051},{"$f":"C36","v":18000},{"$f":"D36","v":48200},852700,84]
[null,{"$f":"B37+1","v":2052},{"$f":"C37","v":18000},{"$f":"D37","v":48200},{"$f":"E37","v":852700},{"$f":"F37","v":84}]
[null,2053,18000,48200,852700,84]
[null,2054,18000,48200,852700,84]
[null,{"$f":"B40+1","v":2055},18000,48200,852700,84]
[null,2056,18000,48200,852700,84]
[null,"*It is assumed constant emissions beyond 2051."]
[null,"*Applicants should carefully note whether their emissions data is reported in short tons or metric tons. A metric ton is equal to 1.1015 short tons."]
[null,"**Applicants should be careful to not apply the PM2.5 value to estimates of total emissions of PM10."]

{"sheet":"Deflation Factors","index":14,"n_rows":124,"n_cols":16,"rows_kept":124,"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 2020-2019",null,{"$f":"C87/C86","v":1.0197403521252}]
[]
[]
["Table A-7 Infations Adjustment Values",null,null,null,"Bureau of Economic Analysis, National Income and Product Accounts, Table 1.1.9, “Implicit Price Deflators for Gross Domestic Product” (December 2020)"]
[null,null,null,null,"https://apps.bea.gov/iTable/iTable.cfm?reqid=19&step=3&isuri=1&1921=survey&1903=11#reqid=19&step=3&isuri=1&1921=survey&1903=11"]
[]
[null,"Base Year of Nominal Dollar","Multiplier to Adjust to Real $2019"]
[null,2002,1.3851]
[null,2003,1.3597999999999999]
[null,2004,1.3242]
[null,2005,1.2842]
[null,2006,1.2464999999999999]
[null,2007,1.2139]
[null,2008,1.1907000000000001]
[null,2009,1.1817]
[null,2010,1.1680999999999999]
[null,2011,1.1442000000000001]
[null,2012,1.1227]
[null,2013,1.1032999999999999]
[null,2014,1.0831999999999999]
[null,2015,1.073]
[null,2016,1.0619000000000001]
[null,2017,1.0423]
[null,2018,1.0179]
[null,2019,1]
[]
["Inflation Factor 2015",{"$f":"C115","v":1.073}]
["Inflation Factor 2016",{"$f":"C116","v":1.0619000000000001}]
["Inflation Factor 2017",1.0423]
["Inflation Factor 2018",{"$f":"C118","v":1.0179}]

{"sheet":"Emissions.Raw.Data","index":15,"n_rows":91,"n_cols":18,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["yearID",2016,null,null,null,null,null,null,null,null,"yearID",2016]
["sourceTypeName","Passenger Car",null,null,null,null,null,null,null,null,"sourceTypeName","Trucks"]
["fuelTypeDesc","Gasoline",null,null,null,null,null,null,null,null,"fuelTypeDesc","Diesel"]
[]
["Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC",null,null,"Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC"]
[2.5,1886.4424896240191,10.225076843111291,0.65227847361109037,2.5832727709712289E-2,2.285211610251275E-2,3.7612769752740825E-2,0.35135629432625065,null,null,2.5,8009.9956207275391,10.617863359162536,32.846363637392621,2.0466597210615847,1.8829215848818386,6.8373481044545756E-2,3.7061080785933864]
[5,1048.3937683105448,6.2343402523547358,0.47743703698665707,1.6102673753266527E-2,1.4244734652947922E-2,2.0903349621221375E-2,0.19609649782068994,null,null,5,4202.4984893798828,6.0092521217302401,16.631968543806529,1.0579752926714687,0.97333444049581719,3.5877853108104298E-2,2.0351355142192875]
[10,630.13436889648392,4.2223364209785297,0.38233066752297812,1.0917478669853138E-2,9.6578137215601462E-3,1.2563887634314548E-2,0.11739726748783089,null,null,10,2552.2681274414058,3.4342428922536783,9.7823403851216213,0.60510431462898839,0.5566942982841282,2.1792959421873068E-2,1.0803002736065517]
[15,496.11000823974553,3.5726442994200562,0.33761850373593882,8.5730456457895291E-3,7.5838807538275346E-3,9.8916634451597756E-3,8.9370540430536383E-2,null,null,15,2163.0402984619113,2.6594701406429491,7.9875620960192304,0.48951265378855163,0.4503503141459077,1.8472759256837851E-2,0.75896492690662842]
[20,420.67931556701632,3.1665157276875076,0.31091949841174898,7.2875380872119344E-3,6.4466966668987819E-3,8.3876952994614822E-3,7.3407213050813852E-2,null,null,20,1881.4049987792946,2.2380869519838562,6.8578355765857824,0.41889551258645941,0.3853825480910017,1.6068746859673341E-2,0.5923197266529312]
[25,374.24449539184519,2.7441106188925861,0.30169887779209087,6.3024336550370113E-3,5.5752543330527234E-3,7.4618574581108961E-3,6.3700638427690082E-2,null,null,25,1721.8497161865209,1.9868171259004115,6.165884880396332,0.37433411728125032,0.34438616887200596,1.4706687477882893E-2,0.49267456655798003]
[30,340.96850204467734,2.659237058018328,0.28929000757068418,6.4429532790199863E-3,5.6995620025190839E-3,6.7983800545334764E-3,5.7911288353352526E-2,null,null,30,1667.2224884033167,1.8073611800791638,5.9038575941340223,0.34771820402238512,0.31989979010540959,1.4241002791095489E-2,0.42705913993995614]
[35,327.31924629211397,2.6767693717265444,0.29434058565357152,7.2188808987902848E-3,6.3859648066681872E-3,6.5262456773780234E-3,5.4891921539819997E-2,null,null,35,1429.135780334469,1.6121815954538699,5.1454451916906683,0.28433050191961218,0.2615831091534343,1.2207485036924448E-2,0.38665446336381115]
[40,318.19286918640114,2.6718649121976275,0.29957966164960192,7.8383711788774079E-3,6.9339702337174319E-3,6.3442756072618024E-3,5.2480055517662508E-2,null,null,40,1374.9903354644757,1.5119741738599246,4.9220411158294137,0.26350373349850925,0.24242239643353949,1.1746056625270253E-2,0.35273628431605147]
[45,310.76975059509215,2.6595535080596111,0.30343363795162703,8.2133156868167065E-3,7.2656532252040008E-3,6.196266418555748E-3,5.056276468530993E-2,null,null,45,1330.8534812927228,1.432616792677432,4.743274749554983,0.24709462822647754,0.22732615133281778,1.1369948639185147E-2,0.32633528103178827]
[50,303.00238418579033,2.60417470566244,0.3052167076878044,8.1766910047917866E-3,7.2332472692551077E-3,6.0414006002247281E-3,4.8749415134807295E-2,null,null,50,1265.7697868347154,1.3508997367025568,4.5377199119247944,0.22350395936518888,0.20562306547071746,1.0814841254614271E-2,0.3043348678620531]
[55,296.97025108337346,2.5444136970181654,0.3068078912595521,7.7277814921217101E-3,6.8361408915506997E-3,5.9211249754298444E-3,4.7043351114552892E-2,null,null,55,1202.5949821472145,1.2787881381373123,4.3546866177966859,0.19851474137976743,0.18263301748083871,1.02755958359921E-2,0.28623624831379835]
[60,292.99762344360335,2.529680408661076,0.31012458840723367,7.4514453642677732E-3,6.5916925731244087E-3,5.8419187553226896E-3,4.6014515868591788E-2,null,null,60,1173.6470508575417,1.2100891073059725,4.2673716320477961,0.18201106705237127,0.16744978632777882,1.00279727776069E-2,0.26763060508528708]
[65,294.73712158203114,2.5809845437579448,0.32282334996148115,7.4030078603754962E-3,6.5488380280385077E-3,5.8766024594660805E-3,4.6818616759992396E-2,null,null,65,1234.4135990142802,1.1581587161781466,4.486048630824369,0.1797732612467369,0.16539111104793799,1.0548539386945754E-2,0.24990657012676792]
[70,303.58999252319302,2.8673539594019477,0.35102503728569417,7.6512221119173609E-3,6.7684200791973056E-3,6.0531126218847887E-3,5.1280369647429276E-2,null,null,70,1288.8689155578604,1.113556930664342,4.6817011972889286,0.17768307391088439,0.16346802597399748,1.1014909308869373E-2,0.23465167384711055]
[75,318.61024856567309,3.6026154714199921,0.38968208436369828,8.5689064499092395E-3,7.5802198339260732E-3,6.3525949954055198E-3,5.9103260926349273E-2,null,null,75,1369.0885486602779,1.0801402286087958,4.9423710240189385,0.17947086249478134,0.16511263762367845,1.1701093506417218E-2,0.22281360944907591]
[]
["yearID",2025,null,null,null,null,null,null,null,null,"yearID",2025]
["sourceTypeName","Passenger Car",null,null,null,null,null,null,null,null,"sourceTypeName","Trucks"]
["fuelTypeDesc","Gasoline",null,null,null,null,null,null,null,null,"fuelTypeDesc","Diesel"]
[]
["Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC",null,null,"Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC"]
[2.5,1426.8024902343725,4.9358866208640348,6.7196806860209735E-2,1.5097761001015843E-2,1.3355779398807457E-2,9.5034635160118185E-3,3.0490139120956838E-2,null,null,2.5,7574.5271453857422,3.9576059141545521,11.69432844134278,0.48886355711147167,0.44975309260189505,6.3445946201682077E-2,1.0729339040117314]
[5,791.76324462890602,3.1099575831030912,5.8056709512243211E-2,8.7952385006246896E-3,7.7804362524602723E-3,5.2736687939614014E-3,1.9853160027196247E-2,null,null,5,3982.6965408325186,2.1804507397609978,5.9786522406375271,0.25075450428994328,0.23069334466708766,3.3362800022587166E-2,0.59361751834512677]
[10,474.86943435668906,2.1878120688997984,5.166729167500244E-2,5.5100178090015045E-3,4.8742671938271035E-3,3.1629462318960556E-3,1.4181126972289296E-2,null,null,10,2413.7518692016592,1.2238518171543527,3.5322725140667868,0.14576286554802184,0.13410142858629087,2.022181887878103E-2,0.3137703688844336]
[15,373.44874954223576,1.8986480234707368,4.6244687273784238E-2,4.1507771795750116E-3,3.6718560620556634E-3,2.4874187365639911E-3,1.1645287107967271E-2,null,null,15,2042.7281379699684,0.94079744009650212,2.8667549789679438,0.12025003269081919,0.11062963231233856,1.7115278315031852E-2,0.21768335272281514]
[20,316.77613067626919,1.7183793248841495,4.3927156906391887E-2,3.5048827855916854E-3,3.1004850816316273E-3,2.109939960064363E-3,1.0240226307359964E-2,null,null,20,1772.4659156799296,0.79871162501512882,2.4329968738343219,0.10436318250140146,9.6013794071040839E-2,1.4851540705421901E-2,0.1680412684036125]
[25,281.78699493408141,1.4785765766755468,4.343336249959856E-2,3.1050539230363891E-3,2.7467924439861166E-3,1.8768862792057886E-3,9.2277265298434767E-3,null,null,25,1623.0678291320751,0.71159261350840086,2.1704540576256446,9.4149362063035258E-2,8.6617118955473207E-2,1.360012011718933E-2,0.1395079966459882]
[30,256.74162483215298,1.4706756158338932,4.4217199591244538E-2,3.0542172891045963E-3,2.7018167565984134E-3,1.7100674886023589E-3,9.1078184650541395E-3,null,null,30,1570.6246757507283,0.64454743443275198,2.062729172122086,8.8139691913965854E-2,8.1088152641314026E-2,1.3161163922632082E-2,0.11994903892991671]
[35,246.6139984130854,1.5217677797518214,4.8383953740611156E-2,3.1993630410624917E-3,2.8302176616534732E-3,1.6426124930148879E-3,9.4720129227425683E-3,null,null,35,1340.8520011901833,0.58242573857569324,1.795193273679156,7.1275239286478539E-2,6.5572999752475741E-2,1.1235920334001977E-2,0.1087751613049473]
[40,239.86818981170597,1.5465950656289316,5.1624790000012383E-2,3.3279970571129477E-3,2.9440082917062652E-3,1.5976812574081093E-3,9.6673332454883989E-3,null,null,40,1286.4928112030009,0.54694048412420659,1.7074501148463197,6.6199341614264939E-2,6.0903195932041611E-2,1.0781053555547223E-2,9.8383700798876678E-2]
[45,234.37337493896433,1.5597942834428944,5.4053837202737001E-2,3.3853705398314499E-3,2.9947635619009772E-3,1.5610843765898547E-3,9.8039006875296555E-3,null,null,45,1242.3301887512191,0.51883899308450032,1.6381071425801077,6.2196554383262895E-2,5.722065600275511E-2,1.0411496812594099E-2,9.0307260765257427E-2]
[50,228.57150077819765,1.5377766090241471,5.5678902002874439E-2,3.3469512380861445E-3,2.9607769710082673E-3,1.522438753454474E-3,9.8204402597729928E-3,null,null,50,1176.9199962615949,0.49145933604449948,1.561602128928141,5.6157960789278108E-2,5.1665161765413345E-2,9.8639031057245734E-3,8.3639855381988815E-2]
[55,224.07055950164764,1.5014218346877872,5.6953253013517655E-2,3.2159918323486575E-3,2.8449269492511987E-3,1.4924574861652168E-3,9.6959073352990838E-3,null,null,55,1115.3639411926245,0.46777875404950436,1.4946627218882873,4.9669533269479836E-2,4.5695822904235663E-2,9.348309060442225E-3,7.8143617021851117E-2]
[60,221.11931419372522,1.4965628143836462,5.8757631125047213E-2,3.119288128459624E-3,2.7593823775759986E-3,1.4728043679497159E-3,9.747097987656151E-3,null,null,60,1097.5997829437242,0.44140774425613921,1.4693374891239701,4.5727405668003443E-2,4.2069071365403915E-2,9.199122781865271E-3,7.2635905788047225E-2]
[65,222.48787498474081,1.5344481201536788,6.4044418350675814E-2,3.1506413374700008E-3,2.7871168874753463E-3,1.4819168864050837E-3,1.0458392197506316E-2,null,null,65,1148.213594436643,0.41697261294757459,1.5253110911112322,4.5428646364598514E-2,4.1794222532189423E-2,9.6241087740054163E-3,6.744880863698198E-2]
[70,229.20687675476043,1.7336973202363852,7.5389027879936038E-2,3.3250990978785874E-3,2.9414473124234003E-3,1.5266712725860952E-3,1.24888296859353E-2,null,null,70,1193.7628154754632,0.39598806048161328,1.5753424298306953,4.5118951777112649E-2,4.1509294220304555E-2,1.0006499054725252E-2,6.2981076569485581E-2]
[75,240.58437538146902,2.2082895597159187,9.1420931127856736E-2,3.8009979010666895E-3,3.3624347991008064E-3,1.6024512442527263E-3,1.5570288177514107E-2,null,null,75,1264.9208812713614,0.37861424628499646,1.6485242474998341,4.5757641986710909E-2,4.2096869467059123E-2,1.0603314949548781E-2,5.9397609745246875E-2]
[]
["yearID",2035,null,null,null,null,null,null,null,null,"yearID",2035]
["sourceTypeName","Passenger Car",null,null,null,null,null,null,null,null,"sourceTypeName","Trucks"]
["fuelTypeDesc","Gasoline",null,null,null,null,null,null,null,null,"fuelTypeDesc","Diesel"]
[]
["Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC",null,null,"Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC"]
[2.5,1099.2037658691388,2.1457451780151988,1.092636767142704E-2,9.8726488195097599E-3,8.7335399543917395E-3,7.3521775775589014E-3,9.5595575230617846E-3,null,null,2.5,7438.2370452880859,2.5371710282797704,7.1047431328431099,0.16295535024255481,0.14991833281237579,6.2024319078773246E-2,0.52554826908317398]
[5,609.89624023437466,1.4027090436575189,1.4106339158448793E-2,5.7125174873817706E-3,5.0534000656625678E-3,4.0793836815282668E-3,6.9611051330866749E-3,null,null,5,3913.4674377441402,1.3621530806180968,3.6391018717507371,8.4015102940611416E-2,7.7293662820011322E-2,3.263293788768349E-2,0.29215651609570131]
[10,365.72886657714793,1.0213895180786461,1.4668961523458481E-2,3.5488706699879869E-3,3.1393983439329484E-3,2.4462300643790461E-3,5.4834352004036156E-3,null,null,10,2369.4512786865216,0.75005884384972876,2.1495031060305192,5.0195812946185428E-2,4.6180012519471327E-2,1.9758078211452777E-2,0.15357090597410636]
[15,287.5907440185544,0.89134050298889433,1.2908578987417454E-2,2.6621129150043964E-3,2.3549563452434038E-3,1.9235962390666763E-3,4.6623341193026083E-3,null,null,15,2004.1284484863259,0.57294900258449366,1.7337117517198195,4.244039551122112E-2,3.9045010562404038E-2,1.6711865493562024E-2,0.10569062238744174]
[20,243.95074844360315,0.81061642738859452,1.298981644096917E-2,2.2499234025872236E-3,1.9903275079968777E-3,1.6317012778017601E-3,4.223059461764927E-3,null,null,20,1737.257183074948,0.49065066512582678,1.4571517687381674,3.7363336421549299E-2,3.4374140755971866E-2,1.4486559317447191E-2,8.0981531062150225E-2]
[25,217.00249671935973,0.69066134418608183,1.3026746079542949E-2,2.0083568449535921E-3,1.7766314967957396E-3,1.4514512586174498E-3,3.8593769195358583E-3,null,null,25,1591.3018836975068,0.43753000877563847,1.2921249932261796,3.4106070175766917E-2,3.13775059621548E-2,1.3269482617033621E-2,6.6875182902492711E-2]
[30,197.71462821960426,0.71426911853268304,1.5048464458040147E-2,1.9672052483201649E-3,1.7402276097300234E-3,1.3224437570897823E-3,3.929788665345762E-3,null,null,30,1539.3928031921366,0.39470661750215169,1.2174814878866129,3.2399929594248505E-2,2.980783232487735E-2,1.2836645997595009E-2,5.6954747267809566E-2]
[35,189.92337703704791,0.77658492485352237,1.8798227044815218E-2,2.0444091986178093E-3,1.808524015132201E-3,1.2703318789135613E-3,4.21531413917364E-3,null,null,35,1312.2987785339335,0.36078844516197239,1.0539657801047024,2.6091418549185598E-2,2.4004061706364127E-2,1.0942972337943488E-2,5.1694243825750143E-2]
[40,184.7354393005368,0.81578674010961449,2.1531705040651106E-2,2.1161334079806637E-3,1.8719706794172394E-3,1.2356287552393E-3,4.3866202793196819E-3,null,null,40,1257.6798229217504,0.33910671567173251,0.99283308957002459,2.4412411177763702E-2,2.2459352941950745E-2,1.0487564693903526E-2,4.6222307316554627E-2]
[45,180.50893878936722,0.84288476460278527,2.3613482154935597E-2,2.1455254529882889E-3,1.8979732603270293E-3,1.2073581237927956E-3,4.5121031771486681E-3,null,null,45,1213.357297897337,0.32188175264593583,0.94460990954220669,2.3080042621586444E-2,2.1233572042547135E-2,1.0117995057953509E-2,4.1967132898207617E-2]
[50,176.04312324523883,0.84304139925006782,2.509592887200535E-2,2.1218413094174996E-3,1.8770226179753945E-3,1.1774906379287103E-3,4.5637320017704007E-3,null,null,50,1147.5728073120094,0.3057517979744942,0.89218490914643445,2.0980905188480357E-2,1.93023812025785E-2,9.5694471820024513E-3,3.8444187546133421E-2]
[55,172.57881164550739,0.82981128316168773,2.6263856892242598E-2,2.0500281901263354E-3,1.8134934253453102E-3,1.1543200016603723E-3,4.533078940994523E-3,null,null,55,1086.3909015655504,0.2922181636647847,0.84787474786268047,1.8727990609477239E-2,1.7229688703082436E-2,9.0592887281672786E-3,3.5534634924431409E-2]
[60,170.30806159973093,0.83587549687217644,2.7826350145474469E-2,1.995067636585184E-3,1.7648750285843519E-3,1.1391294101485939E-3,4.589728236851439E-3,null,null,60,1072.7407417297343,0.27479708450039181,0.83643223942357037,1.7488291894551321E-2,1.608916974510061E-2,8.9454659464535922E-3,3.2681374680606702E-2]
[65,171.36512374877887,0.87080420301572103,3.2102084225130008E-2,2.026112822136379E-3,1.792341156601646E-3,1.1462012334959523E-3,4.9891202074832082E-3,null,null,65,1119.932584762571,0.25626924886373093,0.85856914874063217,1.7384656137437501E-2,1.5993840075680006E-2,9.3390202382579168E-3,3.0039552085526111E-2]
[70,176.54175186157164,1.0040391953189072,4.1340378565521911E-2,2.14894134387577E-3,1.9009922513077938E-3,1.1808249837486013E-3,6.073834512790195E-3,null,null,70,1162.493192672727,0.24037275738950792,0.87873197074225506,1.7281330801779342E-2,1.589877883816368E-2,9.6939615905284691E-3,2.7757194621017299E-2]
[75,185.30512428283626,1.3076155881135461,5.4472541421148366E-2,2.4679985385773701E-3,2.1832392268379365E-3,1.2394387304084323E-3,7.7153982501840758E-3,null,null,75,1230.5561885833729,0.22656615462935273,0.91444021654929919,1.7515055020339738E-2,1.6113790523377199E-2,1.0261554576572938E-2,2.5790019818771236E-2]
[]
["yearID",2045,null,null,null,null,null,null,null,null,"yearID",2045]
["sourceTypeName","Passenger Car",null,null,null,null,null,null,null,null,"sourceTypeName","Trucks"]
["fuelTypeDesc","Gasoline",null,null,null,null,null,null,null,null,"fuelTypeDesc","Diesel"]
[]
["Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC",null,null,"Row Labels","CO2","CO","NOX","PM10","PM2.5","SO2","VOC"]
[2.5,1051.1074905395494,1.7343551612793786,4.2995819841618E-3,8.9923717059718876E-3,7.9548247038019274E-3,7.0551300304941772E-3,7.4315542015028716E-3,null,null,2.5,7421.7656097412109,2.4909475445747296,6.8572870716452581,0.15140426787547726,0.13929155096411647,6.1876161198597388E-2,0.50604323297739018]
[5,583.20814514160145,1.1485972005175387,8.4162911165535058E-3,5.2031688210263331E-3,4.6028240708437754E-3,3.9145512855611681E-3,5.413479503658886E-3,null,null,5,3905.016571044921,1.3369737416505774,3.5105015859007809,7.8115599229931804E-2,7.1866112528368817E-2,3.2556584454141529E-2,0.28114537149667718]
[10,349.72337722778292,0.8460023148327287,9.586184070885264E-3,3.2324405092367639E-3,2.8594779994364169E-3,2.3473737819585941E-3,4.2654212270463124E-3,null,null,10,2363.9921798706036,0.73596275597810723,2.072707816958423,4.6790721040451871E-2,4.3047325219959E-2,1.9708903098944543E-2,0.14775104657746777]
[15,275.00362777709944,0.73929515801137291,8.272332166722381E-3,2.424750259024219E-3,2.1449811367801825E-3,1.8458487611496804E-3,3.6267290702198755E-3,null,null,15,1999.3287620544418,0.56219299882650364,1.6717612519860228,3.9648194913752356E-2,3.64761848468333E-2,1.6668662428855851E-2,0.10173987597227058]
[20,233.27337265014572,0.67307862355482906,8.6250337682169699E-3,2.0493119006914601E-3,1.8128615661225874E-3,1.5657500043744145E-3,3.2853966117727339E-3,null,null,20,1732.8628196716274,0.48137762024998654,1.4044934362173038,3.4931633621454211E-2,3.2137003734533175E-2,1.4447104767896185E-2,7.7987594995647655E-2]
[25,207.50399780273426,0.57162422142573566,8.688708278187433E-3,1.8292831783810425E-3,1.6182192645146601E-3,1.3927850086474761E-3,3.0025269211364477E-3,null,null,25,1587.32470321655,0.42925337702035887,1.2449497096240496,3.1923624104820178E-2,2.9369617404881844E-2,1.3233723060693585E-2,6.4379626419395181E-2]
[30,189.06024932861285,0.59871416511668918,1.0796541757414926E-2,1.7918018966156476E-3,1.5850610901679773E-3,1.2689900031546113E-3,3.0580490893043978E-3,null,null,30,1535.4671955108606,0.38727564085274924,1.1728627160191507,3.0375504866242378E-2,2.7945381472818498E-2,1.2801372708054225E-2,5.4838651965837905E-2]
[35,181.60975360870307,0.66105613492436421,1.4372093546818078E-2,1.8621231275233133E-3,1.6472704480747736E-3,1.2189825065433923E-3,3.281235568465486E-3,null,null,35,1308.7138156890842,0.35399037972092623,1.014997001737354,2.4449021264444998E-2,2.2493019874673302E-2,1.0910908764344621E-2,4.9785537179559448E-2]
[40,176.64856243133477,0.70126416192215257,1.6948246645362937E-2,1.927450344112453E-3,1.7050609862962988E-3,1.1856812561745688E-3,3.4152559187532409E-3,null,null,40,1254.050554275512,0.33274558745324584,0.95571732241660112,2.2894135530805184E-2,2.1062525484012402E-2,1.0455174415255869E-2,4.4524100027047091E-2]
[45,172.60681343078591,0.72958718961945024,1.8917494016012129E-2,1.9542240725058889E-3,1.728743898240731E-3,1.1585531174205181E-3,3.5134495897182179E-3,null,null,45,1209.6957759857166,0.31586350128054608,0.90894990786909824,2.16593225486576E-2,1.992652300395998E-2,1.0085372196044747E-2,4.0432105539366568E-2]
[50,168.33637523651063,0.73268416176688322,2.0336044734843694E-2,1.9326503627894406E-3,1.7096624595183089E-3,1.1298906320007457E-3,3.5539833104394308E-3,null,null,50,1143.8533115386947,0.30002175271511067,0.85815338976681033,1.9705200422322329E-2,1.81287250597961E-2,9.5364474545931322E-3,3.7042430834844688E-2]
[55,165.02374935150087,0.72288438656414544,2.1458520995867713E-2,1.8672411833335844E-3,1.6517963611590819E-3,1.1076574955950428E-3,3.5303212064263724E-3,null,null,55,1082.7134304046615,0.28674200177192682,0.81549031101166969,1.7609686481591749E-2,1.6200870275497402E-2,9.0267171181039694E-3,3.4242825116962167E-2]
[60,162.85218715667682,0.73030831509276983,2.2947492821405242E-2,1.8171808390547927E-3,1.6075143028615403E-3,1.0930793650913938E-3,3.5746854732678864E-3,null,null,60,1069.5791606903053,0.26969449967145903,0.80551121663301983,1.6470892624056387E-2,1.5153166925301725E-2,8.9172031439374837E-3,3.1491125235334032E-2]
[65,163.86324882507273,0.76415077452838764,2.6979541606443974E-2,1.845458987190791E-3,1.6325303280382225E-3,1.0998637444572476E-3,3.8862292722114892E-3,null,null,65,1116.3283138275121,0.25152494991198127,0.82658215425908399,1.63685576553689E-2,1.5059031204145821E-2,9.3069778231438024E-3,2.8945812489837398E-2]
[70,168.81262588500923,0.88567481125210001,3.571487859058204E-2,1.9573318877519285E-3,1.7314945275757015E-3,1.1330875277053526E-3,4.7319269378931451E-3,null,null,70,1158.5046634674054,0.23593649826943858,0.84580276720225556,1.6267884508124518E-2,1.4966404662118241E-2,9.6586089784977784E-3,2.6746537769213308E-2]
[75,177.19274711608824,1.1599702975981887,4.8131331699849469E-2,2.2479446116676575E-3,1.9885748750994E-3,1.1893349874298989E-3,6.0116430449852444E-3,null,null,75,1226.1695499420161,0.22242049872875197,0.88017032947391016,1.6482381543028141E-2,1.5163747259066405E-2,1.0222722456091989E-2,2.4846812477335313E-2]
[]
["Source: MOVES run based on climate of Johnson County, KS, in Kansas City metro area, as \"representative\" for national averages"]
["Truck Emissions used Combination long-haul truck, Combination short-haul truck, Single unit long-haul truck, and Single unit short-haul truck, with diesel as the fuel"]
["Auto Emissions used Passenger cars, with gasoline as the fuel"]