{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Disclaimer","Results","Report Tables _Main","Additional Tables","Inputs","PROJECT","Vehicle Traffic","Pedestrian Traffic","Accident Data","Traffic","Calc-1","Calc-2","Calc-3","Calc-4","Calc-5","Calc-6","Calc-Costs","Project Costs","MOVES","Fuel Prices","US DOT BCA Guidance","GDP Deflator"],"not_rendered":{"charts":1,"images":8,"macros":1,"external_links":1,"defined_names":152,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,24,11],[19,1,20,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[12,1,12,2],[13,1,15,11],[16,1,18,11]]}
[]
[]
[]
[null,"Oklahoma Department of Transportation"]
[null,"Reconnecting Neighborhoods in West Tulsa: W. 51st Street Extension Project"]
[null,"April 14, 2022"]
[]
[]
[]
[]
[]
[]
[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 Reconnecting Neighborhoods in West Tulsa: W. 51st Street Extension Project 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":104,"n_cols":40,"rows_kept":104,"cut":false,"hidden":false,"merged":[[25,1,25,2],[3,1,4,1],[3,2,4,2],[24,1,24,2],[20,1,20,2],[3,3,3,5],[18,1,18,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[19,1,19,2],[17,3,17,5],[81,1,82,1],[81,2,82,2],[81,3,81,5],[95,3,95,5],[96,1,96,2],[102,1,102,2],[103,1,103,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2]]}
[null,"Cost-Benefit Analysis Results"]
[]
[null,"All values are in 2020$ millions"]
[null,"Benefit Category","Impact #","Over Years 2024-2045 (20 Years of Operations)"]
[null,null,null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Travel Time Savings",1,{"$f":"(SUM(D30:AD30))/10^6","v":37.059011131691769},{"$f":"(SUM(D47:AD47))/10^6","v":13.095128528250374},{"$f":"(SUM(D64:AD64))/10^6","v":23.088354701989569}]
[null,"Vehicle Operating Cost Savings",2,5.2717410922342767,1.9521191152102007,3.3531511822844355]
[null,"Highway Use Cost Savings",5,1.3630796688487308,0.50833552853102093,0.86973347441728088]
[null,"Reduction in Accident Costs ",3,7.3357245118709891,2.7334381971089314,4.6789265851591617]
[null,"Pedestrian Benefits",6,0.15648988679036388,5.8292493425517282E-2,9.9799226898674084E-2]
[null,"Environmental Cost Savings",4,0.48672615499671645,0.26211251583834366,0.30510675217251615]
[null,"Agency Cost Savings",5,0.84256052459016395,0.60073400941129651,0.72680010988680499]
[null,"Residual Value",5,{"$f":"(SUM(D37:AD37))/10^6","v":11.846019078443064},{"$f":"(SUM(D54:AD54))/10^6","v":2.1826192721158928},{"$f":"(SUM(D71:AD71))/10^6","v":5.6577246854442809}]
[null,"O&M Costs",5,-0.88700409836065586,-0.17688578606139255,-0.4354682789434548]
[null,"Capital Costs",5,-18.651296609016395,-13.649916306855379,-16.271183417219198]
[null,"NPV",null,{"$f":"SUM(D6:D15)","v":44.82305134208903},{"$f":"SUM(E6:E15)","v":7.5659775669748033},{"$f":"SUM(F6:F15)","v":22.07294502209006}]
[]
[null,"All values are in 2020$ millions",null,"Over Years 2024-2045 (20 Years of Operations)"]
[null,"Financial Metrics",null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Total Benefits",null,{"$f":"(SUM(D40:AD40))/10^6","v":64.361352049466078},{"$f":"(SUM(D57:AD57))/10^6","v":21.392779659891577},{"$f":"(SUM(D74:AD74))/10^6","v":38.779596718252719}]
[null,"Total O&M Costs",null,{"$f":"(-SUM(D38:AD38)/10^6)","v":0.88700409836065586},{"$f":"-(SUM(D55:AD55)/10^6)","v":0.17688578606139255},{"$f":"-(SUM(D72:AD72)/10^6)","v":0.4354682789434548}]
[null,"Total Capital Costs",null,{"$f":"((-SUM(D39:AD39))/10^6)","v":18.651296609016395},{"$f":"((-SUM(D56:AD56))/10^6)","v":13.649916306855379},{"$f":"(-SUM(D73:AD73))/10^6","v":16.271183417219198}]
[null,"NPV",null,{"$f":"D16","v":44.82305134208903},{"$f":"E16","v":7.5659775669748033},{"$f":"F16","v":22.07294502209006}]
[null,"ROI",null,{"$f":"IFERROR(D23/D22,\"-\")","v":2.4032136897346166},{"$f":"IFERROR(E23/E22,\"-\")","v":0.554287469379937},{"$f":"IFERROR(F23/F22,\"-\")","v":1.3565666648887424}]
[null,"BC Ratio",null,{"$f":"IFERROR((D20-D21)/D22,\"-\")","v":3.4032136897346161},{"$f":"IFERROR((E20-E21)/E22,\"-\")","v":1.5542874693799369},{"$f":"IFERROR((F20-F21)/F22,\"-\")","v":2.3565666648887431}]
[null,"IRR",null,{"$f":"IFERROR(IRR(I42:AD42),\"-\")","v":0.12144162013730653}]
[]
[null,"Results - Undiscounted 2020$",null,null,null,null,null,null,null,null,1,{"$f":"K28+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"AL28+1","v":29},{"$f":"AM28+1","v":30}]
[null,"Impact Category","Total",2019,{"$f":"D29+1","v":2020},{"$f":"E29+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB29+1","v":2044},{"$f":"AC29+1","v":2045},{"$f":"AD29+1","v":2046},{"$f":"AE29+1","v":2047},{"$f":"AF29+1","v":2048},{"$f":"AG29+1","v":2049},{"$f":"AH29+1","v":2050},{"$f":"AI29+1","v":2051},{"$f":"AJ29+1","v":2052},{"$f":"AK29+1","v":2053},2054,2055]
[null,"Travel Time Savings",{"$f":"SUM(D30:AD30)/10^6","v":37.059011131691769},{"$f":"'Calc-1'!D48","v":0},{"$f":"'Calc-1'!E48","v":0},{"$f":"'Calc-1'!F48","v":0},{"$f":"'Calc-1'!G48","v":0},{"$f":"'Calc-1'!H48","v":0},{"$f":"'Calc-1'!I48","v":0},{"$f":"'Calc-1'!J51","v":0},{"$f":"'Calc-1'!K51","v":1381583.2652050247},{"$f":"'Calc-1'!L51","v":1420468.5730070658},{"$f":"'Calc-1'!M51","v":1460857.0840466428},{"$f":"'Calc-1'!N51","v":1502807.8647428993},{"$f":"'Calc-1'!O51","v":1546382.2765524373},{"$f":"'Calc-1'!P51","v":1591644.0647758371},{"$f":"'Calc-1'!Q51","v":1638659.4508045127},{"$f":"'Calc-1'!R51","v":1687497.2279416006},{"$f":"'Calc-1'!S51","v":1738228.8609357979},{"$f":"'Calc-1'!T51","v":1790928.5893725017},{"$f":"'Calc-1'!U51","v":1845673.5350722019},{"$f":"'Calc-1'!V51","v":1902543.8136519527},{"$f":"'Calc-1'!W51","v":1961622.6504118298},{"$f":"'Calc-1'!X51","v":2022996.500714581},{"$f":"'Calc-1'!Y51","v":2086755.175033255},{"$f":"'Calc-1'!Z51","v":2152991.9688484198},{"$f":"'Calc-1'!AA51","v":2221803.7975836527},{"$f":"'Calc-1'!AB51","v":2293291.336775382},{"$f":"'Calc-1'!AC51","v":2367559.1676807813},{"$f":"'Calc-1'!AD51","v":2444715.9285353906},{"$f":"'Calc-1'!AE51","v":2524874.4716804186},{"$f":"'Calc-1'!AF51","v":2608152.0267882347},{"$f":"'Calc-1'!AG51","v":2694670.3704235232},{"$f":"'Calc-1'!AH51","v":2784556.002186832},{"$f":"'Calc-1'!AI51","v":2877940.3276968789},{"$f":"'Calc-1'!AJ51","v":2974959.8486780282},{"$f":"'Calc-1'!AK51","v":3075756.3604297163},{"$f":"'Calc-1'!AL51","v":3180477.156965469},{"$f":"'Calc-1'!AM51","v":3289275.2441203734},{"$f":"'Calc-1'!AN51","v":3402309.5609375285}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D31:AD31)/10^6","v":5.2717410922342767},{"$f":"'Calc-2'!D45","v":0},{"$f":"'Calc-2'!E45","v":0},{"$f":"'Calc-2'!F45","v":0},{"$f":"'Calc-2'!G45","v":0},{"$f":"'Calc-2'!H45","v":0},{"$f":"'Calc-2'!I45","v":0},{"$f":"'Calc-2'!J48","v":0},{"$f":"'Calc-2'!K48","v":241600.88782770661},{"$f":"'Calc-2'!L48","v":243734.26324720526},{"$f":"'Calc-2'!M48","v":245876.87572270547},{"$f":"'Calc-2'!N48","v":247963.76863917356},{"$f":"'Calc-2'!O48","v":250429.56891420466},{"$f":"'Calc-2'!P48","v":253213.76512595062},{"$f":"'Calc-2'!Q48","v":255485.73955831394},{"$f":"'Calc-2'!R48","v":257731.48771530195},{"$f":"'Calc-2'!S48","v":260004.18383501589},{"$f":"'Calc-2'!T48","v":262188.14452483412},{"$f":"'Calc-2'!U48","v":264508.48377590987},{"$f":"'Calc-2'!V48","v":266846.86815529584},{"$f":"'Calc-2'!W48","v":269343.27400946559},{"$f":"'Calc-2'!X48","v":271539.62221744983},{"$f":"'Calc-2'!Y48","v":274007.66340480873},{"$f":"'Calc-2'!Z48","v":276452.41998299665},{"$f":"'Calc-2'!AA48","v":278747.64810776513},{"$f":"'Calc-2'!AB48","v":281408.93103508209},{"$f":"'Calc-2'!AC48","v":284100.18309948978},{"$f":"'Calc-2'!AD48","v":286557.3133356006},{"$f":"'Calc-2'!AE48","v":289247.6780022303},{"$f":"'Calc-2'!AF48","v":291757.34499097854},{"$f":"'Calc-2'!AG48","v":294035.74006906891},{"$f":"'Calc-2'!AH48","v":296482.39111070515},{"$f":"'Calc-2'!AI48","v":298895.1205072272},{"$f":"'Calc-2'!AJ48","v":301358.63968599326},{"$f":"'Calc-2'!AK48","v":303845.11981733213},{"$f":"'Calc-2'!AL48","v":306354.79247442062},{"$f":"'Calc-2'!AM48","v":308887.89165836095},{"$f":"'Calc-2'!AN48","v":311444.6538239998}]
[null,"Highway Use Cost Savings",{"$f":"SUM(D32:AD32)/10^6","v":1.3630796688487308},{"$f":"'Calc-5'!D33","v":0},{"$f":"'Calc-5'!E33","v":0},{"$f":"'Calc-5'!F33","v":0},{"$f":"'Calc-5'!G33","v":0},{"$f":"'Calc-5'!H33","v":0},{"$f":"'Calc-5'!I33","v":0},{"$f":"'Calc-5'!J36","v":0},{"$f":"'Calc-5'!K36","v":64488.91729354627},{"$f":"'Calc-5'!L36","v":64861.476809660773},{"$f":"'Calc-5'!M36","v":65236.188642776004},{"$f":"'Calc-5'!N36","v":65613.065227062121},{"$f":"'Calc-5'!O36","v":65992.11906852317},{"$f":"'Calc-5'!P36","v":66373.362745411519},{"$f":"'Calc-5'!Q36","v":66756.808908645471},{"$f":"'Calc-5'!R36","v":67142.470282229115},{"$f":"'Calc-5'!S36","v":67530.359663674622},{"$f":"'Calc-5'!T36","v":67920.489924426452},{"$f":"'Calc-5'!U36","v":68312.874010289088},{"$f":"'Calc-5'!V36","v":68707.52494185642},{"$f":"'Calc-5'!W36","v":69104.455814943401},{"$f":"'Calc-5'!X36","v":69503.679801021179},{"$f":"'Calc-5'!Y36","v":69905.210147653837},{"$f":"'Calc-5'!Z36","v":70309.060178938234},{"$f":"'Calc-5'!AA36","v":70715.243295945664},{"$f":"'Calc-5'!AB36","v":71123.772977167246},{"$f":"'Calc-5'!AC36","v":71534.66277896057},{"$f":"'Calc-5'!AD36","v":71947.9263359998},{"$f":"'Calc-5'!AE36","v":72363.577361728298},{"$f":"'Calc-5'!AF36","v":72781.62964881325},{"$f":"'Calc-5'!AG36","v":73202.097069603711},{"$f":"'Calc-5'!AH36","v":73624.993576590787},{"$f":"'Calc-5'!AI36","v":74050.333202870563},{"$f":"'Calc-5'!AJ36","v":74478.130062610115},{"$f":"'Calc-5'!AK36","v":74908.398351515178},{"$f":"'Calc-5'!AL36","v":75341.152347302123},{"$f":"'Calc-5'!AM36","v":75776.406410170806},{"$f":"'Calc-5'!AN36","v":76214.17498328173}]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D33:AD33)/10^6","v":7.3357245118709891},{"$f":"'Calc-3'!D49","v":0},{"$f":"'Calc-3'!E49","v":0},{"$f":"'Calc-3'!F49","v":0},{"$f":"'Calc-3'!G49","v":0},{"$f":"'Calc-3'!H49","v":0},{"$f":"'Calc-3'!I49","v":0},{"$f":"'Calc-3'!J55","v":0},{"$f":"'Calc-3'!K55","v":345785.07153481035},{"$f":"'Calc-3'!L55","v":347914.90636021644},{"$f":"'Calc-3'!M55","v":350057.8597287786},{"$f":"'Calc-3'!N55","v":352214.01244308829},{"$f":"'Calc-3'!O55","v":354383.4458034347},{"$f":"'Calc-3'!P55","v":356566.24161086901},{"$f":"'Calc-3'!Q55","v":358762.48217029031},{"$f":"'Calc-3'!R55","v":360972.25029354636},{"$f":"'Calc-3'!S55","v":363195.62930255913},{"$f":"'Calc-3'!T55","v":365432.70303246443},{"$f":"'Calc-3'!U55","v":367683.55583477393},{"$f":"'Calc-3'!V55","v":369948.27258055541},{"$f":"'Calc-3'!W55","v":372226.93866363319},{"$f":"'Calc-3'!X55","v":374519.64000380761},{"$f":"'Calc-3'!Y55","v":376826.46305009525},{"$f":"'Calc-3'!Z55","v":379147.49478398822},{"$f":"'Calc-3'!AA55","v":381482.82272273407},{"$f":"'Calc-3'!AB55","v":383832.53492263565},{"$f":"'Calc-3'!AC55","v":386196.71998237126},{"$f":"'Calc-3'!AD55","v":388575.46704633557},{"$f":"'Calc-3'!AE55","v":390968.86580800102},{"$f":"'Calc-3'!AF55","v":393377.0065132993},{"$f":"'Calc-3'!AG55","v":395799.97996402491},{"$f":"'Calc-3'!AH55","v":398237.87752125837},{"$f":"'Calc-3'!AI55","v":400690.79110881127},{"$f":"'Calc-3'!AJ55","v":403158.81321669224},{"$f":"'Calc-3'!AK55","v":405642.03690459486},{"$f":"'Calc-3'!AL55","v":408140.5558054063},{"$f":"'Calc-3'!AM55","v":410654.46412873734},{"$f":"'Calc-3'!AN55","v":413183.85666447598}]
[null,"Pedestrian Benefits",{"$f":"SUM(D34:AD34)/10^6","v":0.15648988679036388},{"$f":"'Calc-6'!D22","v":0},{"$f":"'Calc-6'!E22","v":0},{"$f":"'Calc-6'!F22","v":0},{"$f":"'Calc-6'!G22","v":0},{"$f":"'Calc-6'!H22","v":0},{"$f":"'Calc-6'!I22","v":0},{"$f":"'Calc-6'!J22","v":0},{"$f":"'Calc-6'!K22","v":7366.0091281858031},{"$f":"'Calc-6'!L22","v":7412.4647400438944},{"$f":"'Calc-6'!M22","v":7459.2133360451717},{"$f":"'Calc-6'!N22","v":7506.2567639687222},{"$f":"'Calc-6'!O22","v":7553.5968832471253},{"$f":"'Calc-6'!P22","v":7601.2355650399422},{"$f":"'Calc-6'!Q22","v":7649.1746923076817},{"$f":"'Calc-6'!R22","v":7697.4161598862202},{"$f":"'Calc-6'!S22","v":7745.961874561699},{"$f":"'Calc-6'!T22","v":7794.813755145894},{"$f":"'Calc-6'!U22","v":7843.9737325520546},{"$f":"'Calc-6'!V22","v":7893.4437498712232},{"$f":"'Calc-6'!W22","v":7943.2257624490485},{"$f":"'Calc-6'!X22","v":7993.3217379630532},{"$f":"'Calc-6'!Y22","v":8043.733656500428},{"$f":"'Calc-6'!Z22","v":8094.4635106362857},{"$f":"'Calc-6'!AA22","v":8145.5133055124197},{"$f":"'Calc-6'!AB22","v":8196.8850589165613},{"$f":"'Calc-6'!AC22","v":8248.5808013621354},{"$f":"'Calc-6'!AD22","v":8300.6025761685105},{"$f":"'Calc-6'!AE22","v":8352.9524395417793},{"$f":"'Calc-6'!AF22","v":8405.632460656012},{"$f":"'Calc-6'!AG22","v":8458.6447217350596},{"$f":"'Calc-6'!AH22","v":8511.991318134842},{"$f":"'Calc-6'!AI22","v":8565.6743584261749},{"$f":"'Calc-6'!AJ22","v":8619.6959644781164},{"$f":"'Calc-6'!AK22","v":8674.0582715418332},{"$f":"'Calc-6'!AL22","v":8728.7634283349907},{"$f":"'Calc-6'!AM22","v":8783.8135971266929},{"$f":"'Calc-6'!AN22","v":8839.2109538229433}]
[null,"Environmental Cost Savings",{"$f":"SUM(D35:AD35)/10^6","v":0.48672615499671645},{"$f":"'Calc-4'!D176","v":0},{"$f":"'Calc-4'!E176","v":0},{"$f":"'Calc-4'!F176","v":0},{"$f":"'Calc-4'!G176","v":0},{"$f":"'Calc-4'!H176","v":0},{"$f":"'Calc-4'!I176","v":0},{"$f":"'Calc-4'!J176","v":0},{"$f":"'Calc-4'!K176","v":20647.268318854382},{"$f":"'Calc-4'!L176","v":20615.291518189442},{"$f":"'Calc-4'!M176","v":20766.472328596956},{"$f":"'Calc-4'!N176","v":20670.606233989838},{"$f":"'Calc-4'!O176","v":20564.253646591598},{"$f":"'Calc-4'!P176","v":21051.924136235102},{"$f":"'Calc-4'!Q176","v":21554.287491275332},{"$f":"'Calc-4'!R176","v":22071.798892639341},{"$f":"'Calc-4'!S176","v":22604.921552001615},{"$f":"'Calc-4'!T176","v":23154.126484136046},{"$f":"'Calc-4'!U176","v":23953.145916141893},{"$f":"'Calc-4'!V176","v":24539.641809383993},{"$f":"'Calc-4'!W176","v":25143.782900213606},{"$f":"'Calc-4'!X176","v":25766.070567680101},{"$f":"'Calc-4'!Y176","v":26407.012279072318},{"$f":"'Calc-4'!Z176","v":27313.988995135238},{"$f":"'Calc-4'!AA176","v":28257.374565242186},{"$f":"'Calc-4'!AB176","v":29506.441079775643},{"$f":"'Calc-4'!AC176","v":30534.217177645078},{"$f":"'Calc-4'!AD176","v":31603.529103916801},{"$f":"'Calc-4'!AE176","v":32716.150421700149},{"$f":"'Calc-4'!AF176","v":33873.928843295311},{"$f":"'Calc-4'!AG176","v":35078.789264026469},{"$f":"'Calc-4'!AH176","v":36332.736918413357},{"$f":"'Calc-4'!AI176","v":37958.911507772442},{"$f":"'Calc-4'!AJ176","v":39054.171627745767},{"$f":"'Calc-4'!AK176","v":40190.563798138879},{"$f":"'Calc-4'!AL176","v":41369.657204199742},{"$f":"'Calc-4'!AM176","v":42593.080607289085},{"$f":"'Calc-4'!AN176","v":43862.524605592509}]
[null,"Agency Cost Savings",0.84256052459016395,{"$f":"'Calc-Costs'!D36","v":0},{"$f":"'Calc-Costs'!E36","v":0},{"$f":"'Calc-Costs'!F36","v":0},{"$f":"'Calc-Costs'!G36","v":0},{"$f":"'Calc-Costs'!H36","v":0},{"$f":"'Calc-Costs'!I36","v":0},{"$f":"'Calc-Costs'!J36","v":842560.52459016396},{"$f":"'Calc-Costs'!K36","v":0},{"$f":"'Calc-Costs'!L36","v":0},{"$f":"'Calc-Costs'!M36","v":0},{"$f":"'Calc-Costs'!N36","v":0},{"$f":"'Calc-Costs'!O36","v":0},{"$f":"'Calc-Costs'!P36","v":0},{"$f":"'Calc-Costs'!Q36","v":0},{"$f":"'Calc-Costs'!R36","v":0},{"$f":"'Calc-Costs'!S36","v":0},{"$f":"'Calc-Costs'!T36","v":0},{"$f":"'Calc-Costs'!U36","v":0},{"$f":"'Calc-Costs'!V36","v":0},{"$f":"'Calc-Costs'!W36","v":0},{"$f":"'Calc-Costs'!X36","v":0},{"$f":"'Calc-Costs'!Y36","v":0},{"$f":"'Calc-Costs'!Z36","v":0},{"$f":"'Calc-Costs'!AA36","v":0},{"$f":"'Calc-Costs'!AB36","v":0},{"$f":"'Calc-Costs'!AC36","v":0},{"$f":"'Calc-Costs'!AD36","v":0},{"$f":"'Calc-Costs'!AE36","v":0},{"$f":"'Calc-Costs'!AF36","v":0},{"$f":"'Calc-Costs'!AG36","v":0},{"$f":"'Calc-Costs'!AH36","v":0},{"$f":"'Calc-Costs'!AI36","v":0},{"$f":"'Calc-Costs'!AJ36","v":0},{"$f":"'Calc-Costs'!AK36","v":0},{"$f":"'Calc-Costs'!AL36","v":0},{"$f":"'Calc-Costs'!AM36","v":0},{"$f":"'Calc-Costs'!AN36","v":0}]
[null,"Residual Value",11.846019078443064,{"$f":"'Calc-Costs'!D42","v":0},{"$f":"'Calc-Costs'!E42","v":0},{"$f":"'Calc-Costs'!F42","v":0},{"$f":"'Calc-Costs'!G42","v":0},{"$f":"'Calc-Costs'!H42","v":0},{"$f":"'Calc-Costs'!I42","v":0},{"$f":"'Calc-Costs'!J42","v":0},{"$f":"'Calc-Costs'!K42","v":0},{"$f":"'Calc-Costs'!L42","v":0},{"$f":"'Calc-Costs'!M42","v":0},{"$f":"'Calc-Costs'!N42","v":0},{"$f":"'Calc-Costs'!O42","v":0},{"$f":"'Calc-Costs'!P42","v":0},{"$f":"'Calc-Costs'!Q42","v":0},{"$f":"'Calc-Costs'!R42","v":0},{"$f":"'Calc-Costs'!S42","v":0},{"$f":"'Calc-Costs'!T42","v":0},{"$f":"'Calc-Costs'!U42","v":0},{"$f":"'Calc-Costs'!V42","v":0},{"$f":"'Calc-Costs'!W42","v":0},{"$f":"'Calc-Costs'!X42","v":0},{"$f":"'Calc-Costs'!Y42","v":0},{"$f":"'Calc-Costs'!Z42","v":0},{"$f":"'Calc-Costs'!AA42","v":0},{"$f":"'Calc-Costs'!AB42","v":0},{"$f":"'Calc-Costs'!AC42","v":0},{"$f":"'Calc-Costs'!AD42","v":11846019.078443063},{"$f":"'Calc-Costs'!AE42","v":0},{"$f":"'Calc-Costs'!AF42","v":0},{"$f":"'Calc-Costs'!AG42","v":0},{"$f":"'Calc-Costs'!AH42","v":0},{"$f":"'Calc-Costs'!AI42","v":0},{"$f":"'Calc-Costs'!AJ42","v":0},{"$f":"'Calc-Costs'!AK42","v":0},{"$f":"'Calc-Costs'!AL42","v":0},{"$f":"'Calc-Costs'!AM42","v":0},{"$f":"'Calc-Costs'!AN42","v":0}]
[null,"O&M Costs",-0.88700409836065586,{"$f":"-'Calc-Costs'!D30","v":0},{"$f":"-'Calc-Costs'!E30","v":0},{"$f":"-'Calc-Costs'!F30","v":0},{"$f":"-'Calc-Costs'!G30","v":0},{"$f":"-'Calc-Costs'!H30","v":0},{"$f":"-'Calc-Costs'!I30","v":0},{"$f":"-'Calc-Costs'!J30","v":0},{"$f":"-'Calc-Costs'!K30","v":0},{"$f":"-'Calc-Costs'!L30","v":0},{"$f":"-'Calc-Costs'!M30","v":0},{"$f":"-'Calc-Costs'!N30","v":0},{"$f":"-'Calc-Costs'!O30","v":-23342.2131147541},{"$f":"-'Calc-Costs'!P30","v":0},{"$f":"-'Calc-Costs'!Q30","v":0},{"$f":"-'Calc-Costs'!R30","v":0},{"$f":"-'Calc-Costs'!S30","v":0},{"$f":"-'Calc-Costs'!T30","v":-23342.2131147541},{"$f":"-'Calc-Costs'!U30","v":0},{"$f":"-'Calc-Costs'!V30","v":0},{"$f":"-'Calc-Costs'!W30","v":0},{"$f":"-'Calc-Costs'!X30","v":0},{"$f":"-'Calc-Costs'!Y30","v":-23342.2131147541},{"$f":"-'Calc-Costs'!Z30","v":0},{"$f":"-'Calc-Costs'!AA30","v":0},{"$f":"-'Calc-Costs'!AB30","v":0},{"$f":"-'Calc-Costs'!AC30","v":0},{"$f":"-'Calc-Costs'!AD30","v":-816977.45901639352},{"$f":"-'Calc-Costs'!AE30","v":0},{"$f":"-'Calc-Costs'!AF30","v":0},{"$f":"-'Calc-Costs'!AG30","v":0},{"$f":"-'Calc-Costs'!AH30","v":0},{"$f":"-'Calc-Costs'!AI30","v":0},{"$f":"-'Calc-Costs'!AJ30","v":0},{"$f":"-'Calc-Costs'!AK30","v":0},{"$f":"-'Calc-Costs'!AL30","v":0},{"$f":"-'Calc-Costs'!AM30","v":0},{"$f":"-'Calc-Costs'!AN30","v":0}]
[null,"Capital Costs",{"$f":"SUM(D39:AD39)/10^6","v":-18.651296609016395},{"$f":"-'Calc-Costs'!D24","v":0},{"$f":"-'Calc-Costs'!E24","v":0},{"$f":"-'Calc-Costs'!F24","v":0},{"$f":"-'Calc-Costs'!G24","v":0},{"$f":"-'Calc-Costs'!H24","v":0},{"$f":"-'Calc-Costs'!I24","v":-7048816.1581967212},{"$f":"-'Calc-Costs'!J24","v":-11602480.450819673},{"$f":"-'Calc-Costs'!K24","v":0},{"$f":"-'Calc-Costs'!L24","v":0},{"$f":"-'Calc-Costs'!M24","v":0},{"$f":"-'Calc-Costs'!N24","v":0},{"$f":"-'Calc-Costs'!O24","v":0},{"$f":"-'Calc-Costs'!P24","v":0},{"$f":"-'Calc-Costs'!Q24","v":0},{"$f":"-'Calc-Costs'!R24","v":0},{"$f":"-'Calc-Costs'!S24","v":0},{"$f":"-'Calc-Costs'!T24","v":0},{"$f":"-'Calc-Costs'!U24","v":0},{"$f":"-'Calc-Costs'!V24","v":0},{"$f":"-'Calc-Costs'!W24","v":0},{"$f":"-'Calc-Costs'!X24","v":0},{"$f":"-'Calc-Costs'!Y24","v":0},{"$f":"-'Calc-Costs'!Z24","v":0},{"$f":"-'Calc-Costs'!AA24","v":0},{"$f":"-'Calc-Costs'!AB24","v":0},{"$f":"-'Calc-Costs'!AC24","v":0},{"$f":"-'Calc-Costs'!AD24","v":0},{"$f":"-'Calc-Costs'!AE24","v":0},{"$f":"-'Calc-Costs'!AF24","v":0},{"$f":"-'Calc-Costs'!AG24","v":0},{"$f":"-'Calc-Costs'!AH24","v":0},{"$f":"-'Calc-Costs'!AI24","v":0},{"$f":"-'Calc-Costs'!AJ24","v":0},{"$f":"-'Calc-Costs'!AK24","v":0},{"$f":"-'Calc-Costs'!AL24","v":0},{"$f":"-'Calc-Costs'!AM24","v":0},{"$f":"-'Calc-Costs'!AN24","v":0}]
[null,"Total Benefits",{"$f":"SUM(D40:AD40)/10^6","v":64.361352049466078},{"$f":"SUM(D30:D37)","v":0},0,0,0,0,0,{"$f":"SUM(J30:J37)","v":842560.52459016396},2061471.4193081278,2105006.9756823815,2150253.6938055451,2196775.574050182,2245305.2608684385,2296450.5939593427,2348867.9436253454,2403112.6512852036,2459309.9171636109,2517418.8670935086,2577975.5683418689,2640479.5648889155,2705384.3275625347,2772318.8350425027,2841945.2575713857,2914309.3963001147,2989152.3995808521,3067359.9018489593,3148173.5315206102,15077719.845376477,3318523.6957136202,3408347.569245277,3501245.6215119828,3597745.992631935,3698101.1583819864,3801629.2992355474,3909016.5375728393,4020412.078225133,{"$f":"SUM(AM30:AM37)","v":4135970.9005220584},4255853.9819687018]
[null,"Total Costs",{"$f":"SUM(D41:AD41)/10^6","v":-19.538300707377051},{"$f":"SUM(D38:D39)","v":0},{"$f":"SUM(E38:E39)","v":0},0,0,0,-7048816.1581967212,-11602480.450819673,0,0,0,0,-23342.2131147541,0,0,0,0,-23342.2131147541,0,0,0,0,-23342.2131147541,0,0,0,{"$f":"SUM(AC38:AC39)","v":0},-816977.45901639352,0,0,0,0,0,0,0,0,{"$f":"SUM(AM38:AM39)","v":0},0]
[null,"Net Impacts",{"$f":"SUM(D42:AD42)/10^6","v":44.823051342089016},{"$f":"SUM(D30:D39)","v":0},0,0,0,0,-7048816.1581967212,-10759919.926229509,2061471.4193081278,2105006.9756823815,2150253.6938055451,2196775.574050182,2221963.0477536842,2296450.5939593427,2348867.9436253454,2403112.6512852036,2459309.9171636109,2494076.6539787543,2577975.5683418689,2640479.5648889155,2705384.3275625347,2772318.8350425027,2818603.0444566314,2914309.3963001147,2989152.3995808521,3067359.9018489593,3148173.5315206102,14260742.386360083,3318523.6957136202,3408347.569245277,3501245.6215119828,3597745.992631935,3698101.1583819864,3801629.2992355474,3909016.5375728393,4020412.078225133,{"$f":"SUM(AM30:AM39)","v":4135970.9005220584},4255853.9819687018]
[null,"Cumulative Net Impacts",null,{"$f":"D42","v":0},{"$f":"D43+E42","v":0},{"$f":"E43+F42","v":0},{"$f":"F43+G42","v":0},{"$f":"G43+H42","v":0},-7048816.1581967212,-17808736.084426232,-15747264.665118104,-13642257.689435722,-11492003.995630177,-9295228.4215799943,-7073265.37382631,-4776814.7798669674,-2427946.836241622,-24834.18495641835,2434475.7322071926,4928552.3861859469,7506527.9545278158,10147007.519416731,12852391.846979266,15624710.682021769,18443313.726478402,21357623.122778516,24346775.522359367,27414135.424208328,{"$f":"AB43+AC42","v":30562308.955728937},{"$f":"AC43+AD42","v":44823051.34208902},{"$f":"AD43+AE42","v":48141575.037802637},{"$f":"AE43+AF42","v":51549922.607047915},{"$f":"AF43+AG42","v":55051168.228559896},{"$f":"AG43+AH42","v":58648914.221191831},{"$f":"AH43+AI42","v":62347015.379573815},{"$f":"AI43+AJ42","v":66148644.67880936},{"$f":"AJ43+AK42","v":70057661.216382205},{"$f":"AK43+AL42","v":74078073.294607341},{"$f":"AL43+AM42","v":78214044.195129395},{"$f":"AM43+AN42","v":82469898.177098095}]
[]
[null,"Results - 7% 2020$"]
[null,"Impact Category","Total",2019,{"$f":"D46+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB46+1","v":2044},{"$f":"AC46+1","v":2045},{"$f":"AD46+1","v":2046},{"$f":"AE46+1","v":2047},{"$f":"AF46+1","v":2048},{"$f":"AG46+1","v":2049},{"$f":"AH46+1","v":2050},{"$f":"AI46+1","v":2051},{"$f":"AJ46+1","v":2052},{"$f":"AK46+1","v":2053},{"$f":"AL46+1","v":2054},{"$f":"AM46+1","v":2055}]
[null,"Travel Time Savings",{"$f":"SUM(D47:AD47)/10^6","v":13.095128528250374},{"$f":"'Calc-1'!D56","v":0},{"$f":"'Calc-1'!E56","v":0},{"$f":"'Calc-1'!F56","v":0},{"$f":"'Calc-1'!G56","v":0},{"$f":"'Calc-1'!H56","v":0},{"$f":"'Calc-1'!I56","v":0},{"$f":"'Calc-1'!J56","v":0},{"$f":"'Calc-1'!K56","v":920607.2653243948},{"$f":"'Calc-1'!L56","v":884596.43719532364},{"$f":"'Calc-1'!M56","v":850232.12338347966},{"$f":"'Calc-1'!N56","v":817427.90625449736},{"$f":"'Calc-1'!O56","v":786102.33565510495},{"$f":"'Calc-1'!P56","v":756178.62958805764},{"$f":"'Calc-1'!Q56","v":727584.39328005898},{"$f":"'Calc-1'!R56","v":700251.35550622398},{"$f":"'Calc-1'!S56","v":674115.12110480841},{"$f":"'Calc-1'!T56","v":649114.9386817693},{"$f":"'Calc-1'!U56","v":625193.4825665073},{"$f":"'Calc-1'!V56","v":602296.64813813055},{"$f":"'Calc-1'!W56","v":580373.35969599744},{"$f":"'Calc-1'!X56","v":559375.39009935036},{"$f":"'Calc-1'!Y56","v":539257.19144877384},{"$f":"'Calc-1'!Z56","v":519975.73612717434},{"$f":"'Calc-1'!AA56","v":501490.36756016605},{"$f":"'Calc-1'!AB56","v":483762.66009534209},{"$f":"'Calc-1'!AC56","v":466756.28743705165},{"$f":"'Calc-1'!AD56","v":450436.89910816395},{"$f":"'Calc-1'!AE56","v":434772.00444300595},{"$f":"'Calc-1'!AF56","v":419730.86364633974},{"$f":"'Calc-1'!AG56","v":405284.38548204664},{"$f":"'Calc-1'!AH56","v":391405.03118218936},{"$f":"'Calc-1'!AI56","v":378066.7241924745},{"$f":"'Calc-1'!AJ56","v":365244.76539391326},{"$f":"'Calc-1'!AK56","v":352915.75346278737},{"$f":"'Calc-1'!AL56","v":341057.51005195692},{"$f":"'Calc-1'!AM56","v":329649.00949618628},{"$f":"'Calc-1'!AN56","v":318670.31276257598}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D48:AD48)/10^6","v":1.9521191152102007},{"$f":"'Calc-2'!D50","v":0},{"$f":"'Calc-2'!E50","v":0},{"$f":"'Calc-2'!F50","v":0},{"$f":"'Calc-2'!G50","v":0},{"$f":"'Calc-2'!H50","v":0},{"$f":"'Calc-2'!I50","v":0},{"$f":"'Calc-2'!J53","v":0},{"$f":"'Calc-2'!K53","v":160988.87287115783},{"$f":"'Calc-2'!L53","v":151785.44952562806},{"$f":"'Calc-2'!M53","v":143102.58027262104},{"$f":"'Calc-2'!N53","v":134875.86070117546},{"$f":"'Calc-2'!O53","v":127305.69408713847},{"$f":"'Calc-2'!P53","v":120300.03575751746},{"$f":"'Calc-2'!Q53","v":113438.7237793552},{"$f":"'Calc-2'!R53","v":106949.40450327168},{"$f":"'Calc-2'!S53","v":100834.1052278572},{"$f":"'Calc-2'!T53","v":95029.049380441866},{"$f":"'Calc-2'!U53","v":89598.174865620764},{"$f":"'Calc-2'!V53","v":84476.884633519556},{"$f":"'Calc-2'!W53","v":79688.955883321833},{"$f":"'Calc-2'!X53","v":75082.968285740164},{"$f":"'Calc-2'!Y53","v":70808.78714042886},{"$f":"'Calc-2'!Z53","v":66766.877287370866},{"$f":"'Calc-2'!AA53","v":62917.013940710836},{"$f":"'Calc-2'!AB53","v":59362.336947358301},{"$f":"'Calc-2'!AC53","v":56009.390824898575},{"$f":"'Calc-2'!AD53","v":52797.949295067105},{"$f":"'Calc-2'!AE53","v":49807.146516007975},{"$f":"'Calc-2'!AF53","v":46952.616691990654},{"$f":"'Calc-2'!AG53","v":44223.625839965593},{"$f":"'Calc-2'!AH53","v":41674.399597824828},{"$f":"'Calc-2'!AI53","v":39264.990312608155},{"$f":"'Calc-2'!AJ53","v":36998.706285212786},{"$f":"'Calc-2'!AK53","v":34863.53170747999},{"$f":"'Calc-2'!AL53","v":32851.863905068851},{"$f":"'Calc-2'!AM53","v":30956.542087062156},{"$f":"'Calc-2'!AN53","v":29170.82160359851}]
[null,"Highway Use Cost Savings",{"$f":"SUM(D49:AD49)/10^6","v":0.50833552853102093},{"$f":"'Calc-5'!D38","v":0},{"$f":"'Calc-5'!E38","v":0},{"$f":"'Calc-5'!F38","v":0},{"$f":"'Calc-5'!G38","v":0},{"$f":"'Calc-5'!H38","v":0},{"$f":"'Calc-5'!I38","v":0},{"$f":"'Calc-5'!J41","v":0},{"$f":"'Calc-5'!K41","v":42971.688560900773},{"$f":"'Calc-5'!L41","v":40392.467941469637},{"$f":"'Calc-5'!M41","v":37968.05573721799},{"$f":"'Calc-5'!N41","v":35689.160131373726},{"$f":"'Calc-5'!O41","v":33547.047014953765},{"$f":"'Calc-5'!P41","v":31533.506512365224},{"$f":"'Calc-5'!Q41","v":29640.821516187047},{"$f":"'Calc-5'!R41","v":27861.738110537746},{"$f":"'Calc-5'!S41","v":26189.437769673936},{"$f":"'Calc-5'!T41","v":24617.511225267361},{"$f":"'Calc-5'!U41","v":23139.933902204939},{"$f":"'Calc-5'!V41","v":21751.042828765843},{"$f":"'Calc-5'!W41","v":20445.514932681999},{"$f":"'Calc-5'!X41","v":19218.346639899522},{"$f":"'Calc-5'!Y41","v":18064.834697850642},{"$f":"'Calc-5'!Z41","v":16980.558149739722},{"$f":"'Calc-5'!AA41","v":15961.361390757615},{"$f":"'Calc-5'!AB41","v":15003.338241285848},{"$f":"'Calc-5'!AC41","v":14102.816976049049},{"$f":"'Calc-5'!AD41","v":13256.346251838642},{"$f":"'Calc-5'!AE41","v":12460.681879874202},{"$f":"'Calc-5'!AF41","v":11712.774392105937},{"$f":"'Calc-5'!AG41","v":11009.757353805237},{"$f":"'Calc-5'!AH41","v":10348.936377649659},{"$f":"'Calc-5'!AI41","v":9727.7787971979087},{"$f":"'Calc-5'!AJ41","v":9143.9039601772693},{"$f":"'Calc-5'!AK41","v":8595.0741043813214},{"$f":"'Calc-5'!AL41","v":8079.1857812091785},{"$f":"'Calc-5'!AM41","v":7594.2617939756456},{"$f":"'Calc-5'!AN41","v":7138.4436200954005}]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D50:AD50)/10^6","v":2.7334381971089314},{"$f":"'Calc-3'!D63","v":0},{"$f":"'Calc-3'!E63","v":0},{"$f":"'Calc-3'!F63","v":0},{"$f":"'Calc-3'!G63","v":0},{"$f":"'Calc-3'!H63","v":0},{"$f":"'Calc-3'!I63","v":0},{"$f":"'Calc-3'!J63","v":0},{"$f":"'Calc-3'!K63","v":230411.1935290574},{"$f":"'Calc-3'!L63","v":216663.91813362646},{"$f":"'Calc-3'!M63","v":203736.86148670025},{"$f":"'Calc-3'!N63","v":191581.08597874871},{"$f":"'Calc-3'!O63","v":180150.57381843816},{"$f":"'Calc-3'!P63","v":169402.05282431963},{"$f":"'Calc-3'!Q63","v":159294.83261049996},{"$f":"'Calc-3'!R63","v":149790.65054614446},{"$f":"'Calc-3'!S63","v":140853.52690566957},{"$f":"'Calc-3'!T63","v":132449.62866126519},{"$f":"'Calc-3'!U63","v":124547.14140211508},{"$f":"'Calc-3'!V63","v":117116.14889543981},{"$f":"'Calc-3'!W63","v":110128.51983342186},{"$f":"'Calc-3'!X63","v":103557.80133727255},{"$f":"'Calc-3'!Y63","v":97379.118815282753},{"$f":"'Calc-3'!Z63","v":91569.081795752078},{"$f":"'Calc-3'!AA63","v":86105.695378311459},{"$f":"'Calc-3'!AB63","v":80968.276968422273},{"$f":"'Calc-3'!AC63","v":76137.377979836281},{"$f":"'Calc-3'!AD63","v":71594.71020860743},{"$f":"'Calc-3'!AE63","v":67323.076599931825},{"$f":"'Calc-3'!AF63","v":63306.306145721086},{"$f":"'Calc-3'!AG63","v":59529.192666453746},{"$f":"'Calc-3'!AH63","v":55977.43724555146},{"$f":"'Calc-3'!AI63","v":52637.594098356487},{"$f":"'Calc-3'!AJ63","v":49497.019670787464},{"$f":"'Calc-3'!AK63","v":46543.824774978035},{"$f":"'Calc-3'!AL63","v":43766.82958069897},{"$f":"'Calc-3'!AM63","v":41155.521292176607},{"$f":"'Calc-3'!AN63","v":38700.014350085643}]
[null,"Pedestrian Benefits",{"$f":"SUM(D51:AD51)/10^6","v":5.8292493425517282E-2},{"$f":"'Calc-6'!D23","v":0},{"$f":"'Calc-6'!E23","v":0},{"$f":"'Calc-6'!F23","v":0},{"$f":"'Calc-6'!G23","v":0},{"$f":"'Calc-6'!H23","v":0},{"$f":"'Calc-6'!I23","v":0},{"$f":"'Calc-6'!J23","v":0},{"$f":"'Calc-6'!K23","v":4908.2829031280589},{"$f":"'Calc-6'!L23","v":4616.1105035909677},{"$f":"'Calc-6'!M23","v":4341.3300744712433},{"$f":"'Calc-6'!N23","v":4082.9063344230831},{"$f":"'Calc-6'!O23","v":3839.8656286696869},{"$f":"'Calc-6'!P23","v":3611.2922605956037},{"$f":"'Calc-6'!Q23","v":3396.3250417061822},{"$f":"'Calc-6'!R23","v":3194.1540469554925},{"$f":"'Calc-6'!S23","v":3004.0175632179044},{"$f":"'Calc-6'!T23","v":2825.199219406144},{"$f":"'Calc-6'!U23","v":2657.0252874230987},{"$f":"'Calc-6'!V23","v":2498.8621437782226},{"$f":"'Calc-6'!W23","v":2350.1138823047886},{"$f":"'Calc-6'!X23","v":2210.2200689834704},{"$f":"'Calc-6'!Y23","v":2078.6536304131946},{"$f":"'Calc-6'!Z23","v":1954.9188679737158},{"$f":"'Calc-6'!AA23","v":1838.5495901979377},{"$f":"'Calc-6'!AB23","v":1729.1073563173838},{"$f":"'Calc-6'!AC23","v":1626.1798243630792},{"$f":"'Calc-6'!AD23","v":1529.3791975980309},{"$f":"'Calc-6'!AE23","v":1438.3407634279979},{"$f":"'Calc-6'!AF23","v":1352.7215192856222},{"$f":"'Calc-6'!AG23","v":1272.1988803107465},{"$f":"'Calc-6'!AH23","v":1196.4694639578502},{"$f":"'Calc-6'!AI23","v":1125.2479469514374},{"$f":"'Calc-6'!AJ23","v":1058.265990282749},{"$f":"'Calc-6'!AK23","v":995.2712281975497},{"$f":"'Calc-6'!AL23","v":936.02631736582441},{"$f":"'Calc-6'!AM23","v":880.30804265098516},{"$f":"'Calc-6'!AN23","v":827.90647610941051}]
[null,"Environmental Cost Savings",{"$f":"SUM(D52:AD52)/10^6","v":0.26211251583834366},{"$f":"'Calc-4'!D183","v":0},{"$f":"'Calc-4'!E183","v":0},{"$f":"'Calc-4'!F183","v":0},{"$f":"'Calc-4'!G183","v":0},{"$f":"'Calc-4'!H183","v":0},{"$f":"'Calc-4'!I183","v":0},{"$f":"'Calc-4'!J183","v":0},{"$f":"'Calc-4'!K183","v":15843.458455693975},{"$f":"'Calc-4'!L183","v":15197.585148234681},{"$f":"'Calc-4'!M183","v":14744.584778228113},{"$f":"'Calc-4'!N183","v":14140.528952858687},{"$f":"'Calc-4'!O183","v":13570.801771001366},{"$f":"'Calc-4'!P183","v":13372.699379416306},{"$f":"'Calc-4'!Q183","v":13186.446869640109},{"$f":"'Calc-4'!R183","v":13011.324776039672},{"$f":"'Calc-4'!S183","v":12846.658498884706},{"$f":"'Calc-4'!T183","v":12691.815137680853},{"$f":"'Calc-4'!U183","v":12691.556520151764},{"$f":"'Calc-4'!V183","v":12552.607466029105},{"$f":"'Calc-4'!W183","v":12421.860032747722},{"$f":"'Calc-4'!X183","v":12298.818491632868},{"$f":"'Calc-4'!Y183","v":12183.016036878062},{"$f":"'Calc-4'!Z183","v":12177.773114609096},{"$f":"'Calc-4'!AA183","v":12178.524527899392},{"$f":"'Calc-4'!AB183","v":12320.728086794927},{"$f":"'Calc-4'!AC183","v":12332.3189957464},{"$f":"'Calc-4'!AD183","v":12349.408798175868},{"$f":"'Calc-4'!AE183","v":12371.841105413596},{"$f":"'Calc-4'!AF183","v":12399.469514607757},{"$f":"'Calc-4'!AG183","v":12432.156960007895},{"$f":"'Calc-4'!AH183","v":12469.775107584519},{"$f":"'Calc-4'!AI183","v":12644.472487074287},{"$f":"'Calc-4'!AJ183","v":12578.526481437737},{"$f":"'Calc-4'!AK183","v":12517.68558511893},{"$f":"'Calc-4'!AL183","v":12461.778118294267},{"$f":"'Calc-4'!AM183","v":12410.640629887395},{"$f":"'Calc-4'!AN183","v":12364.11745567967}]
[null,"Agency Cost Savings",0.60073400941129651,{"$f":"'Calc-Costs'!D37","v":0},{"$f":"'Calc-Costs'!E37","v":0},{"$f":"'Calc-Costs'!F37","v":0},{"$f":"'Calc-Costs'!G37","v":0},{"$f":"'Calc-Costs'!H37","v":0},{"$f":"'Calc-Costs'!I37","v":0},{"$f":"'Calc-Costs'!J37","v":600734.00941129646},{"$f":"'Calc-Costs'!K37","v":0},{"$f":"'Calc-Costs'!L37","v":0},{"$f":"'Calc-Costs'!M37","v":0},{"$f":"'Calc-Costs'!N37","v":0},{"$f":"'Calc-Costs'!O37","v":0},{"$f":"'Calc-Costs'!P37","v":0},{"$f":"'Calc-Costs'!Q37","v":0},{"$f":"'Calc-Costs'!R37","v":0},{"$f":"'Calc-Costs'!S37","v":0},{"$f":"'Calc-Costs'!T37","v":0},{"$f":"'Calc-Costs'!U37","v":0},{"$f":"'Calc-Costs'!V37","v":0},{"$f":"'Calc-Costs'!W37","v":0},{"$f":"'Calc-Costs'!X37","v":0},{"$f":"'Calc-Costs'!Y37","v":0},{"$f":"'Calc-Costs'!Z37","v":0},{"$f":"'Calc-Costs'!AA37","v":0},{"$f":"'Calc-Costs'!AB37","v":0},{"$f":"'Calc-Costs'!AC37","v":0},{"$f":"'Calc-Costs'!AD37","v":0},{"$f":"'Calc-Costs'!AE37","v":0},{"$f":"'Calc-Costs'!AF37","v":0},{"$f":"'Calc-Costs'!AG37","v":0},{"$f":"'Calc-Costs'!AH37","v":0},{"$f":"'Calc-Costs'!AI37","v":0},{"$f":"'Calc-Costs'!AJ37","v":0},{"$f":"'Calc-Costs'!AK37","v":0},{"$f":"'Calc-Costs'!AL37","v":0},{"$f":"'Calc-Costs'!AM37","v":0},{"$f":"'Calc-Costs'!AN37","v":0}]
[null,"Residual Value",2.1826192721158928,{"$f":"'Calc-Costs'!D43","v":0},{"$f":"'Calc-Costs'!E43","v":0},{"$f":"'Calc-Costs'!F43","v":0},{"$f":"'Calc-Costs'!G43","v":0},{"$f":"'Calc-Costs'!H43","v":0},{"$f":"'Calc-Costs'!I43","v":0},{"$f":"'Calc-Costs'!J43","v":0},{"$f":"'Calc-Costs'!K43","v":0},{"$f":"'Calc-Costs'!L43","v":0},{"$f":"'Calc-Costs'!M43","v":0},{"$f":"'Calc-Costs'!N43","v":0},{"$f":"'Calc-Costs'!O43","v":0},{"$f":"'Calc-Costs'!P43","v":0},{"$f":"'Calc-Costs'!Q43","v":0},{"$f":"'Calc-Costs'!R43","v":0},{"$f":"'Calc-Costs'!S43","v":0},{"$f":"'Calc-Costs'!T43","v":0},{"$f":"'Calc-Costs'!U43","v":0},{"$f":"'Calc-Costs'!V43","v":0},{"$f":"'Calc-Costs'!W43","v":0},{"$f":"'Calc-Costs'!X43","v":0},{"$f":"'Calc-Costs'!Y43","v":0},{"$f":"'Calc-Costs'!Z43","v":0},{"$f":"'Calc-Costs'!AA43","v":0},{"$f":"'Calc-Costs'!AB43","v":0},{"$f":"'Calc-Costs'!AC43","v":0},{"$f":"'Calc-Costs'!AD43","v":2182619.2721158927},{"$f":"'Calc-Costs'!AE43","v":0},{"$f":"'Calc-Costs'!AF43","v":0},{"$f":"'Calc-Costs'!AG43","v":0},{"$f":"'Calc-Costs'!AH43","v":0},{"$f":"'Calc-Costs'!AI43","v":0},{"$f":"'Calc-Costs'!AJ43","v":0},{"$f":"'Calc-Costs'!AK43","v":0},{"$f":"'Calc-Costs'!AL43","v":0},{"$f":"'Calc-Costs'!AM43","v":0},{"$f":"'Calc-Costs'!AN43","v":0}]
[null,"O&M Costs",-0.17688578606139255,{"$f":"-'Calc-Costs'!D31","v":0},{"$f":"-'Calc-Costs'!E31","v":0},{"$f":"-'Calc-Costs'!F31","v":0},{"$f":"-'Calc-Costs'!G31","v":0},{"$f":"-'Calc-Costs'!H31","v":0},{"$f":"-'Calc-Costs'!I31","v":0},{"$f":"-'Calc-Costs'!J31","v":0},{"$f":"-'Calc-Costs'!K31","v":0},{"$f":"-'Calc-Costs'!L31","v":0},{"$f":"-'Calc-Costs'!M31","v":0},{"$f":"-'Calc-Costs'!N31","v":0},{"$f":"-'Calc-Costs'!O31","v":-11865.997513742974},{"$f":"-'Calc-Costs'!P31","v":0},{"$f":"-'Calc-Costs'!Q31","v":0},{"$f":"-'Calc-Costs'!R31","v":0},{"$f":"-'Calc-Costs'!S31","v":0},{"$f":"-'Calc-Costs'!T31","v":-8460.2922330863094},{"$f":"-'Calc-Costs'!U31","v":0},{"$f":"-'Calc-Costs'!V31","v":0},{"$f":"-'Calc-Costs'!W31","v":0},{"$f":"-'Calc-Costs'!X31","v":0},{"$f":"-'Calc-Costs'!Y31","v":-6032.0714365835629},{"$f":"-'Calc-Costs'!Z31","v":0},{"$f":"-'Calc-Costs'!AA31","v":0},{"$f":"-'Calc-Costs'!AB31","v":0},{"$f":"-'Calc-Costs'!AC31","v":0},{"$f":"-'Calc-Costs'!AD31","v":-150527.42487797971},{"$f":"-'Calc-Costs'!AE31","v":0},{"$f":"-'Calc-Costs'!AF31","v":0},{"$f":"-'Calc-Costs'!AG31","v":0},{"$f":"-'Calc-Costs'!AH31","v":0},{"$f":"-'Calc-Costs'!AI31","v":0},{"$f":"-'Calc-Costs'!AJ31","v":0},{"$f":"-'Calc-Costs'!AK31","v":0},{"$f":"-'Calc-Costs'!AL31","v":0},{"$f":"-'Calc-Costs'!AM31","v":0},{"$f":"-'Calc-Costs'!AN31","v":0}]
[null,{"$f":"B39","v":"Capital Costs"},{"$f":"SUM(D56:AD56)/10^6","v":-13.649916306855379},{"$f":"-'Calc-Costs'!D25","v":0},{"$f":"-'Calc-Costs'!E25","v":0},{"$f":"-'Calc-Costs'!F25","v":0},{"$f":"-'Calc-Costs'!G25","v":0},{"$f":"-'Calc-Costs'!H25","v":0},{"$f":"-'Calc-Costs'!I25","v":-5377508.0976915099},{"$f":"-'Calc-Costs'!J25","v":-8272408.2091638688},{"$f":"-'Calc-Costs'!K25","v":0},{"$f":"-'Calc-Costs'!L25","v":0},{"$f":"-'Calc-Costs'!M25","v":0},{"$f":"-'Calc-Costs'!N25","v":0},{"$f":"-'Calc-Costs'!O25","v":0},{"$f":"-'Calc-Costs'!P25","v":0},{"$f":"-'Calc-Costs'!Q25","v":0},{"$f":"-'Calc-Costs'!R25","v":0},{"$f":"-'Calc-Costs'!S25","v":0},{"$f":"-'Calc-Costs'!T25","v":0},{"$f":"-'Calc-Costs'!U25","v":0},{"$f":"-'Calc-Costs'!V25","v":0},{"$f":"-'Calc-Costs'!W25","v":0},{"$f":"-'Calc-Costs'!X25","v":0},{"$f":"-'Calc-Costs'!Y25","v":0},{"$f":"-'Calc-Costs'!Z25","v":0},{"$f":"-'Calc-Costs'!AA25","v":0},{"$f":"-'Calc-Costs'!AB25","v":0},{"$f":"-'Calc-Costs'!AC25","v":0},{"$f":"-'Calc-Costs'!AD25","v":0},{"$f":"-'Calc-Costs'!AE25","v":0},{"$f":"-'Calc-Costs'!AF25","v":0},{"$f":"-'Calc-Costs'!AG25","v":0},{"$f":"-'Calc-Costs'!AH25","v":0},{"$f":"-'Calc-Costs'!AI25","v":0},{"$f":"-'Calc-Costs'!AJ25","v":0},{"$f":"-'Calc-Costs'!AK25","v":0},{"$f":"-'Calc-Costs'!AL25","v":0},{"$f":"-'Calc-Costs'!AM25","v":0},{"$f":"-'Calc-Costs'!AN25","v":0}]
[null,"Total Benefits",{"$f":"SUM(D57:AD57)/10^6","v":21.392779659891577},{"$f":"SUM(D47:D54)","v":0},0,0,0,0,0,600734.00941129646,1375730.7616443327,1313251.9684478734,1254125.5357327182,1197797.4483530768,1144516.3179753067,1094398.2163222719,1046541.5430974475,1001058.6274891731,957842.8670701118,916728.14230583073,877827.31454402301,840692.1941056631,805408.3242604757,771743.54492287885,739771.60176962742,709424.94534261979,680491.51238804322,653146.44769552082,626964.37203794508,2784583.964975344,578173.09130766161,555454.75191005075,533751.31718258979,513072.04897475766,493466.80783466273,474521.18778181123,456431.1408629432,439153.19375459402,{"$f":"SUM(AM47:AM54)","v":422646.2833419391},406871.61626814457]
[null,"Total Costs",{"$f":"SUM(D58:AD58)/10^6","v":-13.826802092916772},{"$f":"SUM(D55:D56)","v":0},{"$f":"SUM(E55:E56)","v":0},{"$f":"SUM(F55:F56)","v":0},{"$f":"SUM(G55:G56)","v":0},0,-5377508.0976915099,-8272408.2091638688,0,0,0,0,-11865.997513742974,0,0,0,0,-8460.2922330863094,0,0,0,0,-6032.0714365835629,0,0,{"$f":"SUM(AB55:AB56)","v":0},{"$f":"SUM(AC55:AC56)","v":0},-150527.42487797971,0,0,0,0,0,0,0,0,{"$f":"SUM(AM55:AM56)","v":0},0]
[null,"Net Impacts",{"$f":"SUM(D59:AD59)/10^6","v":7.5659775669748095},{"$f":"SUM(D47:D56)","v":0},0,0,0,0,-5377508.0976915099,-7671674.199752572,1375730.7616443327,1313251.9684478734,1254125.5357327182,1197797.4483530768,1132650.3204615638,1094398.2163222719,1046541.5430974475,1001058.6274891731,957842.8670701118,908267.85007274442,877827.31454402301,840692.1941056631,805408.3242604757,771743.54492287885,733739.53033304389,709424.94534261979,680491.51238804322,653146.44769552082,626964.37203794508,2634056.5400973642,578173.09130766161,555454.75191005075,533751.31718258979,513072.04897475766,493466.80783466273,474521.18778181123,456431.1408629432,439153.19375459402,{"$f":"SUM(AM47:AM56)","v":422646.2833419391},406871.61626814457]
[null,"Cumulative Net Impacts",null,{"$f":"D59","v":0},{"$f":"D60+E59","v":0},{"$f":"E60+F59","v":0},0,0,-5377508.0976915099,-13049182.297444083,-11673451.535799749,{"$f":"K60+L59","v":-10360199.567351876},-9106074.0316191576,-7908276.5832660813,-6775626.2628045175,-5681228.0464822454,-4634686.5033847978,-3633627.875895625,-2675785.0088255131,-1767517.1587527688,-889689.84420874575,-48997.650103082648,756410.67415739305,1528154.2190802719,2261893.7494133157,2971318.6947559356,3651810.2071439787,4304956.6548394999,{"$f":"AB60+AC59","v":4931921.0268774452},{"$f":"AC60+AD59","v":7565977.5669748094},{"$f":"AD60+AE59","v":8144150.6582824709},{"$f":"AE60+AF59","v":8699605.4101925213},{"$f":"AF60+AG59","v":9233356.7273751106},{"$f":"AG60+AH59","v":9746428.7763498686},{"$f":"AH60+AI59","v":10239895.584184531},{"$f":"AI60+AJ59","v":10714416.771966342},{"$f":"AJ60+AK59","v":11170847.912829285},{"$f":"AK60+AL59","v":11610001.10658388},{"$f":"AL60+AM59","v":12032647.389925819},{"$f":"AM60+AN59","v":12439519.006193964}]
[]
[null,"Results - 3% 2020$"]
[null,"Impact Category","Total",2019,{"$f":"D63+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB63+1","v":2044},{"$f":"AC63+1","v":2045},{"$f":"AD63+1","v":2046},{"$f":"AE63+1","v":2047},{"$f":"AF63+1","v":2048},{"$f":"AG63+1","v":2049},{"$f":"AH63+1","v":2050},{"$f":"AI63+1","v":2051},{"$f":"AJ63+1","v":2052},{"$f":"AK63+1","v":2053},{"$f":"AL63+1","v":2054},{"$f":"AM63+1","v":2055}]
[null,"Travel Time Savings",{"$f":"SUM(D64:AD64)/10^6","v":23.088354701989569},{"$f":"'Calc-1'!D61","v":0},{"$f":"'Calc-1'!E61","v":0},{"$f":"'Calc-1'!F61","v":0},{"$f":"'Calc-1'!G61","v":0},{"$f":"'Calc-1'!H61","v":0},{"$f":"'Calc-1'!I61","v":0},{"$f":"'Calc-1'!J61","v":0},{"$f":"'Calc-1'!K61","v":1157054.2339068064},{"$f":"'Calc-1'!L61","v":1154970.9388420521},{"$f":"'Calc-1'!M61","v":1153214.0721593492},{"$f":"'Calc-1'!N61","v":1151777.0930365562},{"$f":"'Calc-1'!O61","v":1150653.6420868135},{"$f":"'Calc-1'!P61","v":1149837.5371662034},{"$f":"'Calc-1'!Q61","v":1149322.7692823524},{"$f":"'Calc-1'!R61","v":1149103.4986016061},{"$f":"'Calc-1'!S61","v":1149174.0505524725},{"$f":"'Calc-1'!T61","v":1149528.9120230905},{"$f":"'Calc-1'!U61","v":1150162.7276505125},{"$f":"'Calc-1'!V61","v":1151070.2961996612},{"$f":"'Calc-1'!W61","v":1152246.5670298692},{"$f":"'Calc-1'!X61","v":1153686.636646946},{"$f":"'Calc-1'!Y61","v":1155385.745338775},{"$f":"'Calc-1'!Z61","v":1157339.2738924962},{"$f":"'Calc-1'!AA61","v":1159542.7403913583},{"$f":"'Calc-1'!AB61","v":1161991.79708939},{"$f":"'Calc-1'!AC61","v":1164682.2273620658},{"$f":"'Calc-1'!AD61","v":1167609.9427311921},{"$f":"'Calc-1'!AE61","v":1170770.9799622898},{"$f":"'Calc-1'!AF61","v":1174161.4982327705},{"$f":"'Calc-1'!AG61","v":1177777.7763692616},{"$f":"'Calc-1'!AH61","v":1181616.2101524672},{"$f":"'Calc-1'!AI61","v":1185673.3096879844},{"$f":"'Calc-1'!AJ61","v":1189945.696841547},{"$f":"'Calc-1'!AK61","v":1194430.1027371841},{"$f":"'Calc-1'!AL61","v":1199123.3653168338},{"$f":"'Calc-1'!AM61","v":1204022.4269599866},{"$f":"'Calc-1'!AN61","v":1209124.3321619413}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D65:AD65)/10^6","v":3.3531511822844355},{"$f":"'Calc-2'!D55","v":0},{"$f":"'Calc-2'!E55","v":0},{"$f":"'Calc-2'!F55","v":0},{"$f":"'Calc-2'!G55","v":0},{"$f":"'Calc-2'!H55","v":0},{"$f":"'Calc-2'!I55","v":0},{"$f":"'Calc-2'!J58","v":0},{"$f":"'Calc-2'!K58","v":202336.93995649784},{"$f":"'Calc-2'!L58","v":198178.26046982897},{"$f":"'Calc-2'!M58","v":194097.47619976365},{"$f":"'Calc-2'!N58","v":190043.58130004653},{"$f":"'Calc-2'!O58","v":186343.11833926977},{"$f":"'Calc-2'!P58","v":182927.01145466842},{"$f":"'Calc-2'!Q58","v":179192.55740242341},{"$f":"'Calc-2'!R58","v":175502.60191817014},{"$f":"'Calc-2'!S58","v":171893.39552066661},{"$f":"'Calc-2'!T58","v":168288.59302904209},{"$f":"'Calc-2'!U58","v":164832.94223238702},{"$f":"'Calc-2'!V58","v":161446.74375612536},{"$f":"'Calc-2'!W58","v":158210.78675087495},{"$f":"'Calc-2'!X58","v":154855.25227640057},{"$f":"'Calc-2'!Y58","v":151711.39968849288},{"$f":"'Calc-2'!Z58","v":148606.79818516807},{"$f":"'Calc-2'!AA58","v":145476.30718610046},{"$f":"'Calc-2'!AB58","v":142587.5832898971},{"$f":"'Calc-2'!AC58","v":139758.46456687077},{"$f":"'Calc-2'!AD58","v":136861.36876174129},{"$f":"'Calc-2'!AE58","v":134122.62321346448},{"$f":"'Calc-2'!AF58","v":131345.96365414906},{"$f":"'Calc-2'!AG58","v":128516.18658545185},{"$f":"'Calc-2'!AH58","v":125811.22415424396},{"$f":"'Calc-2'!AI58","v":123140.83213288903},{"$f":"'Calc-2'!AJ58","v":120539.58195762536},{"$f":"'Calc-2'!AK58","v":117994.31266685374},{"$f":"'Calc-2'!AL58","v":115503.79757588555},{"$f":"'Calc-2'!AM58","v":113066.83733379988},{"$f":"'Calc-2'!AN58","v":110682.25930523001}]
[null,"Highway Use Cost Savings",{"$f":"SUM(D66:AD66)/10^6","v":0.86973347441728088},{"$f":"'Calc-5'!D46","v":0},{"$f":"'Calc-5'!E46","v":0},{"$f":"'Calc-5'!F46","v":0},{"$f":"'Calc-5'!G46","v":0},{"$f":"'Calc-5'!H46","v":0},{"$f":"'Calc-5'!I46","v":0},{"$f":"'Calc-5'!J46","v":0},{"$f":"'Calc-5'!K46","v":54008.45296391927},{"$f":"'Calc-5'!L46","v":52738.31620712897},{"$f":"'Calc-5'!M46","v":51498.049726053272},{"$f":"'Calc-5'!N46","v":50286.951050374206},{"$f":"'Calc-5'!O46","v":49104.334230028231},{"$f":"'Calc-5'!P46","v":47949.529446692919},{"$f":"'Calc-5'!Q46","v":46821.882634410969},{"$f":"'Calc-5'!R46","v":45720.755109136044},{"$f":"'Calc-5'!S46","v":44645.523206990758},{"$f":"'Calc-5'!T46","v":43595.577931031505},{"$f":"'Calc-5'!U46","v":42570.324606321148},{"$f":"'Calc-5'!V46","v":41569.18254311294},{"$f":"'Calc-5'!W46","v":40591.584707955422},{"$f":"'Calc-5'!X46","v":39636.977402532611},{"$f":"'Calc-5'!Y46","v":38704.819950056473},{"$f":"'Calc-5'!Z46","v":37794.584389034993},{"$f":"'Calc-5'!AA46","v":36905.755174241574},{"$f":"'Calc-5'!AB46","v":36037.828884717543},{"$f":"'Calc-5'!AC46","v":35190.313938640909},{"$f":"'Calc-5'!AD46","v":34362.730314901142},{"$f":"'Calc-5'!AE46","v":33554.609281221739},{"$f":"'Calc-5'!AF46","v":32765.493128676349},{"$f":"'Calc-5'!AG46","v":31994.934912448716},{"$f":"'Calc-5'!AH46","v":31242.498198689071},{"$f":"'Calc-5'!AI46","v":30507.756817323811},{"$f":"'Calc-5'!AJ46","v":29790.294620678626},{"$f":"'Calc-5'!AK46","v":29089.705247777772},{"$f":"'Calc-5'!AL46","v":28405.591894186986},{"$f":"'Calc-5'!AM46","v":27737.567087268442},{"$f":"'Calc-5'!AN46","v":27085.252466721653}]
[null,"Reduction in Accident Costs ",{"$f":"SUM(D67:AD67)/10^6","v":4.6789265851591617},{"$f":"'Calc-3'!D71","v":0},{"$f":"'Calc-3'!E71","v":0},{"$f":"'Calc-3'!F71","v":0},{"$f":"'Calc-3'!G71","v":0},{"$f":"'Calc-3'!H71","v":0},{"$f":"'Calc-3'!I71","v":0},{"$f":"'Calc-3'!J71","v":0},{"$f":"'Calc-3'!K71","v":289589.55360663496},{"$f":"'Calc-3'!L71","v":282886.65703130979},{"$f":"'Calc-3'!M71","v":276338.90701407025},{"$f":"'Calc-3'!N71","v":269942.71250226931},{"$f":"'Calc-3'!O71","v":263694.56556246913},{"$f":"'Calc-3'!P71","v":257591.03945654671},{"$f":"'Calc-3'!Q71","v":251628.78676233193},{"$f":"'Calc-3'!R71","v":245804.53753774319},{"$f":"'Calc-3'!S71","v":240115.0975274205},{"$f":"'Calc-3'!T71","v":234557.34641086403},{"$f":"'Calc-3'!U71","v":229128.2360911241},{"$f":"'Calc-3'!V71","v":223824.78902310025},{"$f":"'Calc-3'!W71","v":218644.09658053494},{"$f":"'Calc-3'!X71","v":213583.31746080393},{"$f":"'Calc-3'!Y71","v":208639.67612663057},{"$f":"'Calc-3'!Z71","v":203810.46128386815},{"$f":"'Calc-3'!AA71","v":199093.02439451573},{"$f":"'Calc-3'!AB71","v":194484.77822415211},{"$f":"'Calc-3'!AC71","v":189983.19542299118},{"$f":"'Calc-3'!AD71","v":185585.80713978037},{"$f":"'Calc-3'!AE71","v":181290.20166778227},{"$f":"'Calc-3'!AF71","v":177094.02312209626},{"$f":"'Calc-3'!AG71","v":172994.97014759551},{"$f":"'Calc-3'!AH71","v":168990.79465677013},{"$f":"'Calc-3'!AI71","v":165079.30059678433},{"$f":"'Calc-3'!AJ71","v":161258.34274507163},{"$f":"'Calc-3'!AK71","v":157525.82553280794},{"$f":"'Calc-3'!AL71","v":153879.70189561573},{"$f":"'Calc-3'!AM71","v":150317.97215087083},{"$f":"'Calc-3'!AN71","v":146838.68290099516}]
[null,"Pedestrian Benefits",{"$f":"SUM(D68:AD68)/10^6","v":9.9799226898674084E-2},{"$f":"'Calc-6'!D24","v":0},{"$f":"'Calc-6'!E24","v":0},{"$f":"'Calc-6'!F24","v":0},{"$f":"'Calc-6'!G24","v":0},{"$f":"'Calc-6'!H24","v":0},{"$f":"'Calc-6'!I24","v":0},{"$f":"'Calc-6'!J24","v":0},{"$f":"'Calc-6'!K24","v":6168.9166794437006},{"$f":"'Calc-6'!L24","v":6027.0121582616102},{"$f":"'Calc-6'!M24","v":5888.3718881917175},{"$f":"'Calc-6'!N24","v":5752.9207811731558},{"$f":"'Calc-6'!O24","v":5620.5854764070546},{"$f":"'Calc-6'!P24","v":5491.2943006240694},{"$f":"'Calc-6'!Q24","v":5364.9772292658845},{"$f":"'Calc-6'!R24","v":5241.5658485596632},{"$f":"'Calc-6'!S24","v":5120.993318464909},{"$f":"'Calc-6'!T24","v":5003.1943364726649},{"$f":"'Calc-6'!U24","v":4888.1051022374395},{"$f":"'Calc-6'!V24","v":4775.6632830227109},{"$f":"'Calc-6'!W24","v":4665.8079799413072},{"$f":"'Calc-6'!X24","v":4558.4796949723404},{"$f":"'Calc-6'!Y24","v":4453.6202987368806},{"$f":"'Calc-6'!Z24","v":4351.1729990148679},{"$f":"'Calc-6'!AA24","v":4251.0823099862528},{"$f":"'Calc-6'!AB24","v":4153.2940221796734},{"$f":"'Calc-6'!AC24","v":4057.7551731124199},{"$f":"'Calc-6'!AD24","v":3964.4140186057602},{"$f":"'Calc-6'!AE24","v":3873.2200047601164},{"$f":"'Calc-6'!AF24","v":3784.1237405748889},{"$f":"'Calc-6'!AG24","v":3697.0769711981179},{"$f":"'Calc-6'!AH24","v":3612.0325517914839},{"$f":"'Calc-6'!AI24","v":3528.9444219964948},{"$f":"'Calc-6'!AJ24","v":3447.767580988037},{"$f":"'Calc-6'!AK24","v":3368.4580631017702},{"$f":"'Calc-6'!AL24","v":3290.972914022158},{"$f":"'Calc-6'!AM24","v":3215.2701675182698},{"$f":"'Calc-6'!AN24","v":3141.3088227147141}]
[null,"Environmental Cost Savings",{"$f":"SUM(D69:AD69)/10^6","v":0.30510675217251615},{"$f":"'Calc-4'!D190","v":0},{"$f":"'Calc-4'!E190","v":0},{"$f":"'Calc-4'!F190","v":0},{"$f":"'Calc-4'!G190","v":0},{"$f":"'Calc-4'!H190","v":0},{"$f":"'Calc-4'!I190","v":0},{"$f":"'Calc-4'!J190","v":0},{"$f":"'Calc-4'!K190","v":17291.762160563732},{"$f":"'Calc-4'!L190","v":16762.118537308477},{"$f":"'Calc-4'!M190","v":16393.245020319257},{"$f":"'Calc-4'!N190","v":15842.298485416297},{"$f":"'Calc-4'!O190","v":15301.736002821599},{"$f":"'Calc-4'!P190","v":15208.35790935926},{"$f":"'Calc-4'!Q190","v":15117.743578275597},{"$f":"'Calc-4'!R190","v":15029.821032002699},{"$f":"'Calc-4'!S190","v":14944.516137161325},{"$f":"'Calc-4'!T190","v":14861.752715377477},{"$f":"'Calc-4'!U190","v":14926.808625254926},{"$f":"'Calc-4'!V190","v":14846.886869817256},{"$f":"'Calc-4'!W190","v":14769.32249065997},{"$f":"'Calc-4'!X190","v":14694.030010597964},{"$f":"'Calc-4'!Y190","v":14620.922439423175},{"$f":"'Calc-4'!Z190","v":14682.615006523065},{"$f":"'Calc-4'!AA190","v":14747.311880230207},{"$f":"'Calc-4'!AB190","v":14950.670220649288},{"$f":"'Calc-4'!AC190","v":15020.811542400974},{"$f":"'Calc-4'!AD190","v":15094.021508353611},{"$f":"'Calc-4'!AE190","v":15170.306452627363},{"$f":"'Calc-4'!AF190","v":15249.67204103215},{"$f":"'Calc-4'!AG190","v":15332.123316670273},{"$f":"'Calc-4'!AH190","v":15417.664743781907},{"$f":"'Calc-4'!AI190","v":15638.568946838235},{"$f":"'Calc-4'!AJ190","v":15621.166616012666},{"$f":"'Calc-4'!AK190","v":15607.484345661755},{"$f":"'Calc-4'!AL190","v":15597.446584409596},{"$f":"'Calc-4'!AM190","v":15590.979920625276},{"$f":"'Calc-4'!AN190","v":15588.01303078946}]
[null,"Agency Cost Savings",0.72680010988680499,{"$f":"'Calc-Costs'!D38","v":0},{"$f":"'Calc-Costs'!E38","v":0},{"$f":"'Calc-Costs'!F38","v":0},{"$f":"'Calc-Costs'!G38","v":0},{"$f":"'Calc-Costs'!H38","v":0},{"$f":"'Calc-Costs'!I38","v":0},{"$f":"'Calc-Costs'!J38","v":726800.10988680494},{"$f":"'Calc-Costs'!K38","v":0},{"$f":"'Calc-Costs'!L38","v":0},{"$f":"'Calc-Costs'!M38","v":0},{"$f":"'Calc-Costs'!N38","v":0},{"$f":"'Calc-Costs'!O38","v":0},{"$f":"'Calc-Costs'!P38","v":0},{"$f":"'Calc-Costs'!Q38","v":0},{"$f":"'Calc-Costs'!R38","v":0},{"$f":"'Calc-Costs'!S38","v":0},{"$f":"'Calc-Costs'!T38","v":0},{"$f":"'Calc-Costs'!U38","v":0},{"$f":"'Calc-Costs'!V38","v":0},{"$f":"'Calc-Costs'!W38","v":0},{"$f":"'Calc-Costs'!X38","v":0},{"$f":"'Calc-Costs'!Y38","v":0},{"$f":"'Calc-Costs'!Z38","v":0},{"$f":"'Calc-Costs'!AA38","v":0},{"$f":"'Calc-Costs'!AB38","v":0},{"$f":"'Calc-Costs'!AC38","v":0},{"$f":"'Calc-Costs'!AD38","v":0},{"$f":"'Calc-Costs'!AE38","v":0},{"$f":"'Calc-Costs'!AF38","v":0},{"$f":"'Calc-Costs'!AG38","v":0},{"$f":"'Calc-Costs'!AH38","v":0},{"$f":"'Calc-Costs'!AI38","v":0},{"$f":"'Calc-Costs'!AJ38","v":0},{"$f":"'Calc-Costs'!AK38","v":0},{"$f":"'Calc-Costs'!AL38","v":0},{"$f":"'Calc-Costs'!AM38","v":0},{"$f":"'Calc-Costs'!AN38","v":0}]
[null,"Residual Value",5.6577246854442809,{"$f":"'Calc-Costs'!D44","v":0},{"$f":"'Calc-Costs'!E44","v":0},{"$f":"'Calc-Costs'!F44","v":0},{"$f":"'Calc-Costs'!G44","v":0},{"$f":"'Calc-Costs'!H44","v":0},{"$f":"'Calc-Costs'!I44","v":0},{"$f":"'Calc-Costs'!J44","v":0},{"$f":"'Calc-Costs'!K44","v":0},{"$f":"'Calc-Costs'!L44","v":0},{"$f":"'Calc-Costs'!M44","v":0},{"$f":"'Calc-Costs'!N44","v":0},{"$f":"'Calc-Costs'!O44","v":0},{"$f":"'Calc-Costs'!P44","v":0},{"$f":"'Calc-Costs'!Q44","v":0},{"$f":"'Calc-Costs'!R44","v":0},{"$f":"'Calc-Costs'!S44","v":0},{"$f":"'Calc-Costs'!T44","v":0},{"$f":"'Calc-Costs'!U44","v":0},{"$f":"'Calc-Costs'!V44","v":0},{"$f":"'Calc-Costs'!W44","v":0},{"$f":"'Calc-Costs'!X44","v":0},{"$f":"'Calc-Costs'!Y44","v":0},{"$f":"'Calc-Costs'!Z44","v":0},{"$f":"'Calc-Costs'!AA44","v":0},{"$f":"'Calc-Costs'!AB44","v":0},{"$f":"'Calc-Costs'!AC44","v":0},{"$f":"'Calc-Costs'!AD44","v":5657724.6854442805},{"$f":"'Calc-Costs'!AE44","v":0},{"$f":"'Calc-Costs'!AF44","v":0},{"$f":"'Calc-Costs'!AG44","v":0},{"$f":"'Calc-Costs'!AH44","v":0},{"$f":"'Calc-Costs'!AI44","v":0},{"$f":"'Calc-Costs'!AJ44","v":0},{"$f":"'Calc-Costs'!AK44","v":0},{"$f":"'Calc-Costs'!AL44","v":0},{"$f":"'Calc-Costs'!AM44","v":0},{"$f":"'Calc-Costs'!AN44","v":0}]
[null,"O&M Costs",-0.4354682789434548,{"$f":"-'Calc-Costs'!D32","v":0},{"$f":"-'Calc-Costs'!E32","v":0},{"$f":"-'Calc-Costs'!F32","v":0},{"$f":"-'Calc-Costs'!G32","v":0},{"$f":"-'Calc-Costs'!H32","v":0},{"$f":"-'Calc-Costs'!I32","v":0},{"$f":"-'Calc-Costs'!J32","v":0},{"$f":"-'Calc-Costs'!K32","v":0},{"$f":"-'Calc-Costs'!L32","v":0},{"$f":"-'Calc-Costs'!M32","v":0},{"$f":"-'Calc-Costs'!N32","v":0},{"$f":"-'Calc-Costs'!O32","v":-17368.79873891106},{"$f":"-'Calc-Costs'!P32","v":0},{"$f":"-'Calc-Costs'!Q32","v":0},{"$f":"-'Calc-Costs'!R32","v":0},{"$f":"-'Calc-Costs'!S32","v":0},{"$f":"-'Calc-Costs'!T32","v":-14982.478366385269},{"$f":"-'Calc-Costs'!U32","v":0},{"$f":"-'Calc-Costs'!V32","v":0},{"$f":"-'Calc-Costs'!W32","v":0},{"$f":"-'Calc-Costs'!X32","v":0},{"$f":"-'Calc-Costs'!Y32","v":-12924.017450689636},{"$f":"-'Calc-Costs'!Z32","v":0},{"$f":"-'Calc-Costs'!AA32","v":0},{"$f":"-'Calc-Costs'!AB32","v":0},{"$f":"-'Calc-Costs'!AC32","v":0},{"$f":"-'Calc-Costs'!AD32","v":-390192.98438746884},{"$f":"-'Calc-Costs'!AE32","v":0},{"$f":"-'Calc-Costs'!AF32","v":0},{"$f":"-'Calc-Costs'!AG32","v":0},{"$f":"-'Calc-Costs'!AH32","v":0},{"$f":"-'Calc-Costs'!AI32","v":0},{"$f":"-'Calc-Costs'!AJ32","v":0},{"$f":"-'Calc-Costs'!AK32","v":0},{"$f":"-'Calc-Costs'!AL32","v":0},{"$f":"-'Calc-Costs'!AM32","v":0},{"$f":"-'Calc-Costs'!AN32","v":0}]
[null,{"$f":"B56","v":"Capital Costs"},{"$f":"SUM(D73:AD73)/10^6","v":-16.271183417219198},{"$f":"-'Calc-Costs'!D26","v":0},{"$f":"-'Calc-Costs'!E26","v":0},{"$f":"-'Calc-Costs'!F26","v":0},{"$f":"-'Calc-Costs'!G26","v":0},{"$f":"-'Calc-Costs'!H26","v":0},{"$f":"-'Calc-Costs'!I26","v":-6262781.8596966127},{"$f":"-'Calc-Costs'!J26","v":-10008401.557522586},{"$f":"-'Calc-Costs'!K26","v":0},{"$f":"-'Calc-Costs'!L26","v":0},{"$f":"-'Calc-Costs'!M26","v":0},{"$f":"-'Calc-Costs'!N26","v":0},{"$f":"-'Calc-Costs'!O26","v":0},{"$f":"-'Calc-Costs'!P26","v":0},{"$f":"-'Calc-Costs'!Q26","v":0},{"$f":"-'Calc-Costs'!R26","v":0},{"$f":"-'Calc-Costs'!S26","v":0},{"$f":"-'Calc-Costs'!T26","v":0},{"$f":"-'Calc-Costs'!U26","v":0},{"$f":"-'Calc-Costs'!V26","v":0},{"$f":"-'Calc-Costs'!W26","v":0},{"$f":"-'Calc-Costs'!X26","v":0},{"$f":"-'Calc-Costs'!Y26","v":0},{"$f":"-'Calc-Costs'!Z26","v":0},{"$f":"-'Calc-Costs'!AA26","v":0},{"$f":"-'Calc-Costs'!AB26","v":0},{"$f":"-'Calc-Costs'!AC26","v":0},{"$f":"-'Calc-Costs'!AD26","v":0},{"$f":"-'Calc-Costs'!AE26","v":0},{"$f":"-'Calc-Costs'!AF26","v":0},{"$f":"-'Calc-Costs'!AG26","v":0},{"$f":"-'Calc-Costs'!AH26","v":0},{"$f":"-'Calc-Costs'!AI26","v":0},{"$f":"-'Calc-Costs'!AJ26","v":0},{"$f":"-'Calc-Costs'!AK26","v":0},{"$f":"-'Calc-Costs'!AL26","v":0},{"$f":"-'Calc-Costs'!AM26","v":0},{"$f":"-'Calc-Costs'!AN26","v":0}]
[null,"Total Benefits",{"$f":"SUM(D74:AD74)/10^6","v":38.779596718252719},{"$f":"SUM(D64:D71)","v":0},0,0,0,0,0,726800.10988680494,1726449.8592738663,1711563.30324589,1697430.1220077474,1683645.5571558354,1670717.9816978094,1659004.7697340949,1647448.7168890601,1636402.7800472178,1625893.5762631765,1615835.3764458783,1606509.1443078374,1597533.5616748398,1589128.1655398358,1581014.6934922535,1573516.1838421149,1566584.9057561052,1560016.2213364323,1554205.9517309857,1548692.7680060822,7201202.9699188545,1538781.9405821455,1534400.7739192992,1530313.0683026263,1526690.4244577438,1523568.7126038163,1520602.8503619232,1518015.8885933871,1515800.8761809538,{"$f":"SUM(AM64:AM71)","v":1513951.0536200691},1512459.8486883927]
[null,"Total Costs",{"$f":"SUM(D75:AD75)/10^6","v":-16.706651696162655},{"$f":"SUM(D72:D73)","v":0},{"$f":"SUM(E72:E73)","v":0},{"$f":"SUM(F72:F73)","v":0},0,0,-6262781.8596966127,-10008401.557522586,0,0,0,0,-17368.79873891106,0,0,0,0,-14982.478366385269,0,0,0,0,-12924.017450689636,0,0,0,{"$f":"SUM(AC72:AC73)","v":0},-390192.98438746884,0,0,0,0,0,0,0,0,{"$f":"SUM(AM72:AM73)","v":0},0]
[null,"Net Impacts",{"$f":"SUM(D76:AD76)/10^6","v":22.072945022090071},{"$f":"SUM(D64:D73)","v":0},0,0,0,0,-6262781.8596966127,-9281601.447635781,1726449.8592738663,1711563.30324589,1697430.1220077474,1683645.5571558354,1653349.1829588984,1659004.7697340949,1647448.7168890601,1636402.7800472178,1625893.5762631765,1600852.8980794931,1606509.1443078374,1597533.5616748398,1589128.1655398358,1581014.6934922535,1560592.1663914253,1566584.9057561052,1560016.2213364323,1554205.9517309857,1548692.7680060822,6811009.985531386,1538781.9405821455,1534400.7739192992,1530313.0683026263,1526690.4244577438,1523568.7126038163,1520602.8503619232,1518015.8885933871,1515800.8761809538,{"$f":"SUM(AM64:AM73)","v":1513951.0536200691},1512459.8486883927]
[null,"Cumulative Net Impacts",null,{"$f":"D76","v":0},{"$f":"D77+E76","v":0},{"$f":"E77+F76","v":0},0,0,-6262781.8596966127,-15544383.307332393,-13817933.448058527,-12106370.144812636,-10408940.022804888,-8725294.4656490535,-7071945.2826901553,-5412940.5129560605,-3765491.7960670004,-2129089.0160197825,-503195.43975660601,1097657.4583228871,2704166.6026307242,4301700.164305564,5890828.3298453996,7471843.0233376529,9032435.1897290777,10599020.095485182,12159036.316821614,13713242.268552599,{"$f":"AB77+AC76","v":15261935.036558682},{"$f":"AC77+AD76","v":22072945.02209007},{"$f":"AD77+AE76","v":23611726.962672215},{"$f":"AE77+AF76","v":25146127.736591514},{"$f":"AF77+AG76","v":26676440.804894142},{"$f":"AG77+AH76","v":28203131.229351886},{"$f":"AH77+AI76","v":29726699.941955701},{"$f":"AI77+AJ76","v":31247302.792317625},{"$f":"AJ77+AK76","v":32765318.680911012},{"$f":"AK77+AL76","v":34281119.557091966},{"$f":"AL77+AM76","v":35795070.610712036},{"$f":"AM77+AN76","v":37307530.45940043}]
[]
["RESULTS FOR 30 YEARS OF PROJECT OPERATIONS"]
[]
[null,"All values are in 2020$ millions"]
[null,"Benefit Category","Impact #","Over Years 2024-2045 (30 Years of Operations)"]
[null,null,null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Travel Time Savings",1,{"$f":"(SUM(D30:AN30))/10^6","v":66.471982501598788},{"$f":"(SUM(D47:AN47))/10^6","v":16.831924888363851},{"$f":"(SUM(D64:AN64))/10^6","v":34.97500040041183}]
[null,"Vehicle Operating Cost Savings",2,{"$f":"(SUM(D31:AN31))/10^6","v":8.2740504643745929},{"$f":"(SUM(D48:AN48))/10^6","v":2.3388833597570207},{"$f":"(SUM(D65:AN65))/10^6","v":4.5738748008640284}]
[null,"Highway Use Cost Savings",5,2.1058205618632173,0.6041463265914927,1.1719071780722743]
[null,"Reduction in Accident Costs ",3,11.355578759506288,3.2518750135336729,6.3141964005755513]
[null,"Pedestrian Benefits",6,0.24243032430416239,6.9375250054057466E-2,0.13475840213734014]
[null,"Environmental Cost Savings",4,0.86975666979488997,0.38676297928344977,0.45992017817096481]
[null,"Agency Cost Savings",5,0.84256052459016395,0.60073400941129651,0.72680010988680499]
[null,"Residual Value",5,11.846019078443064,2.1826192721158928,5.6577246854442809]
[null,"O&M Costs",5,-0.88700409836065586,-0.17688578606139255,-0.4354682789434548]
[null,"Capital Costs",5,-18.651296609016395,-13.649916306855379,-16.271183417219198]
[null,"NPV",null,{"$f":"SUM(D84:D93)","v":82.469898177098116},{"$f":"SUM(E84:E93)","v":12.439519006193963},{"$f":"SUM(F84:F93)","v":37.307530459400425}]
[]
[null,"All values are in 2020$ millions",null,"Over Years 2024-2055 (30 Years of Operations)"]
[null,"Financial Metrics",null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Total Benefits",null,{"$f":"(SUM(D40:AN40))/10^6","v":102.00819888447518},{"$f":"(SUM(D57:AN57))/10^6","v":26.266321099110726},{"$f":"(SUM(D74:AN74))/10^6","v":54.014182155563077}]
[null,"Total O&M Costs",null,{"$f":"(-SUM(D38:AN38)/10^6)","v":0.88700409836065586},{"$f":"-(SUM(D55:AN55)/10^6)","v":0.17688578606139255},{"$f":"-(SUM(D72:AN72)/10^6)","v":0.4354682789434548}]
[null,"Total Capital Costs",null,{"$f":"((-SUM(D39:AN39))/10^6)","v":18.651296609016395},{"$f":"((-SUM(D56:AN56))/10^6)","v":13.649916306855379},{"$f":"(-SUM(D73:AN73))/10^6","v":16.271183417219198}]
[null,"NPV",null,{"$f":"D94","v":82.469898177098116},{"$f":"E94","v":12.439519006193963},{"$f":"F94","v":37.307530459400425}]
[null,"ROI",null,{"$f":"IFERROR(D101/D100,\"-\")","v":4.4216710454988197},{"$f":"IFERROR(E101/E100,\"-\")","v":0.91132566138493321},{"$f":"IFERROR(F101/F100,\"-\")","v":2.2928590688689079}]
[null,"BC Ratio",null,{"$f":"IFERROR((D98-D99)/D100,\"-\")","v":5.4216710454988197},{"$f":"IFERROR((E98-E99)/E100,\"-\")","v":1.9113256613849323},{"$f":"IFERROR((F98-F99)/F100,\"-\")","v":3.2928590688689079}]
[null,"IRR",null,{"$f":"IFERROR(IRR(I42:AN42),\"-\")","v":0.13319766879498607}]

{"sheet":"Report Tables _Main","index":2,"n_rows":200,"n_cols":8,"rows_kept":200,"cut":false,"hidden":false,"merged":[[165,2,165,3],[195,0,196,0],[191,0,192,0],[193,0,194,0],[189,0,189,1],[169,0,170,0],[169,1,169,3],[3,0,10,0],[3,1,10,1],[32,0,33,0],[32,1,32,2],[58,0,58,1],[20,2,20,3],[24,0,25,0],[24,1,24,3],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[66,0,67,0],[68,0,69,0],[70,0,71,0],[72,0,73,0],[78,3,79,3],[96,4,97,4],[80,3,81,3],[87,3,88,3],[89,3,90,3],[94,0,95,0],[94,1,94,2],[94,4,95,4],[117,3,118,3],[103,3,107,3],[109,3,115,3],[136,3,139,3],[140,3,143,3]]}
[]
["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","Benefit Value, $ Millions"]
["Improvements to the I-44/US-75 interchange area are needed to address the growth occurring in the Tulsa metropolitan area as well as congestion and frequent collisions in the corridor. \nOne of the challenges is maintaining and enhancing access, community connectivity, mobility and safety for residents of local neighborhoods while making improvements to this major regional interchange. Some communities still face gaps in connectivity within their transportation networks. ","ODOT) proposes to reconstruct portions W. 51st Street by constructing an extension under US-75 connecting eastern and western parts of the roadway as well as implementing other improvements and upgrades on W. 51st Street east of Union Avenue.\nThe Project will reconnect portions of W. 51st Street and the community bisected by the original construction of the highway. It will reduce distances for pedestrians and vehicular traffic, walk time and vehicle travel time on W. 51st Street for trips between locations on the east and west side of US-75 while new bridges and ramps will improve vehicle flow around the interchange and reduce peak-hour delays at intersections.\nThe Project will also enhance comfort and safety for pedestrians, connectivity to amenities and destinations on both sides of US-75, such as grocery stores, local library, churches, transit network, or recreation areas around the Arkansas River.","Economic Competitiveness: Travel time savings ","Auto Users, Truck Operators","Travel time savings to local traffic due to shorter distances on W. 51st Street, improved traffic circulation, reduced delays at intersections ",{"$f":"Results!E6","v":13.095128528250374}]
[null,null,"Economic Competitiveness: Vehicle operating cost savings ","Auto Users, Truck Operators","Vehicle operating cost savings due to shorter distances on W. 51st Street, reduced delays at intersections/less fuel use",{"$f":"Results!E7","v":1.9521191152102007}]
[null,null,"Economic Competitiveness: External highway use cost savings","Residents in the communities around W. 51st Street","Reduction in VMT, road congestion and noise.",{"$f":"Results!E8","v":0.50833552853102093}]
[null,null,"Safety Benefits: Reduction in accident costs","Auto Users, Truck Operators, society","Reduction in number of crashes, injuries, property losses due to reduced VMT and roadway safety improvements ",{"$f":"Results!E9","v":2.7334381971089314}]
[null,null,"Quality of Life: Pedestrian Benefits ","Residents in the communities around W. 51st Street; pedestrians, cyclists","Improved comfort and safety to pedestrians using W. 51st Street due to sidewalks and other improvements on W. 51st Street",{"$f":"Results!E10","v":5.8292493425517282E-2}]
[null,null,"Environmental Sustainability: Emissions costs savings","Residents of Tulsa","Reduced vehicle emissions and emissions costs due to shorter distances on W. 51st Street, reduced delays at intersections/less fuel use",{"$f":"Results!E11","v":0.26211251583834366}]
[null,null,"Agency Costs Savings","City of Tulsa, ODOT","Savings in major rehab work that would have to be undertaken in the absence of Project.",{"$f":"Results!E12","v":0.60073400941129651}]
[null,null,"Residual Value of Project Assets","City of Tulsa, ODOT","Value of investment remaining at the end of analysis period",{"$f":"Results!E13","v":2.1826192721158928}]
[]
[]
["Table ES-2"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Benefits",{"$f":"Results!D20","v":64.361352049466078},{"$f":"Results!E20","v":21.392779659891577},{"$f":"Results!F20","v":38.779596718252719}]
["Total O&M Costs",{"$f":"Results!D21","v":0.88700409836065586},{"$f":"Results!E21","v":0.17688578606139255},{"$f":"Results!F21","v":0.4354682789434548}]
["Total Costs",{"$f":"Results!D22","v":18.651296609016395},{"$f":"Results!E22","v":13.649916306855379},{"$f":"Results!F22","v":16.271183417219198}]
["Net Present Value",{"$f":"Results!D23","v":44.82305134208903},{"$f":"Results!E23","v":7.5659775669748033},{"$f":"Results!F23","v":22.07294502209006}]
["Benefit / Cost Ratio",{"$f":"Results!D25","v":3.4032136897346161},{"$f":"Results!E25","v":1.5542874693799369},{"$f":"Results!F25","v":2.3565666648887431}]
["Internal Rate of Return (%)",{"$f":"Results!D26","v":0.12144162013730653}]
[]
[]
["Table 1"]
[null,"Over the Project Lifecycle"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
["Construction & Development Costs",{"$f":"Results!D22","v":18.651296609016395},{"$f":"Results!E22","v":13.649916306855379},{"$f":"Results!F22","v":16.271183417219198}]
["Operations and Maintenance",{"$f":"Results!D21","v":0.88700409836065586},{"$f":"Results!E21","v":0.17688578606139255},{"$f":"Results!F21","v":0.4354682789434548}]
["Total",{"$f":"SUM(B27:B28)","v":19.538300707377051},{"$f":"SUM(C27:C28)","v":13.826802092916772},{"$f":"SUM(D27:D28)","v":16.706651696162652}]
[]
[]
["Table 3"]
["Origin-Destination Pair","Average Daily Traffic (ADT)",null,"Rate of Growth","Share of Trucks"]
[null,2016,2045,"Average Annual","Percent (%)"]
["W. 51st Street East – Union Ave North",{"$f":"'Vehicle Traffic'!G20","v":1280},{"$f":"'Vehicle Traffic'!H20","v":1600},{"$f":"(C35/B35)^(1/(2045-2016))-1","v":7.724284767762768E-3},{"$f":"E37","v":0.08}]
["W. 51st Street East – Union Ave South & 51st Street West of US 75",{"$f":"'Vehicle Traffic'!G21","v":3520},{"$f":"'Vehicle Traffic'!H21","v":4160},{"$f":"(C36/B36)^(1/(2045-2016))-1","v":5.777109180150175E-3},{"$f":"E37","v":0.08}]
["Total",{"$f":"B35+B36","v":4800},{"$f":"C35+C36","v":5760},6.3067545871389186E-3,{"$f":"ShareTruck","v":0.08}]
[]
[]
["Table 4: Number of Walk Trips in US"]
[null,"To/From Work (Work trips)","Work-related Business","Shopping and Errands","School or Church","Social and Recreation","Other / Miscellaneous","Total"]
["Number of Trips (Millions)",{"$f":"'Pedestrian Traffic'!I18","v":2523},{"$f":"'Pedestrian Traffic'!J18","v":510},{"$f":"'Pedestrian Traffic'!K18","v":11496},{"$f":"'Pedestrian Traffic'!L18","v":4146},{"$f":"'Pedestrian Traffic'!M18","v":18483},{"$f":"'Pedestrian Traffic'!N18","v":1790},{"$f":"SUM(B42:G42)","v":38948}]
["Distribution",{"$f":"'Pedestrian Traffic'!I19","v":6.4778679264660577E-2},{"$f":"'Pedestrian Traffic'!J19","v":1.3094382253260758E-2},{"$f":"'Pedestrian Traffic'!K19","v":0.29516278114408956},{"$f":"'Pedestrian Traffic'!L19","v":0.10644962514121392},{"$f":"'Pedestrian Traffic'!M19","v":0.47455581801376195},{"$f":"'Pedestrian Traffic'!N19","v":4.5958714183013248E-2}]
["As Trip Ratio to Work Trips – “Walk Multipliers”",{"$f":"'Pedestrian Traffic'!I20","v":1},{"$f":"'Pedestrian Traffic'!J20","v":0.20214030915576695},{"$f":"'Pedestrian Traffic'!K20","v":4.5564803804994058},{"$f":"'Pedestrian Traffic'!L20","v":1.643281807372176},{"$f":"'Pedestrian Traffic'!M20","v":7.3258026159334122},{"$f":"'Pedestrian Traffic'!N20","v":0.70947284978200553}]
[]
["Table 5: Number of Walk Trips on 51st Street"]
["Purpose","Average Daily Number"]
["Work",{"$f":"'Pedestrian Traffic'!C38","v":17.016000000000002}]
["Transit Access When Going to/from Work",{"$f":"'Pedestrian Traffic'!C39","v":12.357869999999998}]
["Work-related business",{"$f":"'Pedestrian Traffic'!C40","v":0}]
["Shopping and Errands",{"$f":"'Pedestrian Traffic'!C41","v":29.074901307966712}]
["School or Church",{"$f":"'Pedestrian Traffic'!C42","v":4.1943124851367433}]
["Social and Recreation",{"$f":"'Pedestrian Traffic'!C43","v":31.163964328180739}]
["Other",{"$f":"'Pedestrian Traffic'!C44","v":3.018097502972652}]
["Total",{"$f":"SUM(B48:B54)","v":96.825145624256848}]
[]
[]
["Table 6: Travel Distances and Travel Times"]
["Origin-Destination",null,"Distance (miles) - Build","Travel Time (s) - Build","Distance (miles) - No Build","Travel Time (s) - No Build","Daily Traffic Volume (2016)","Daily Traffic Volume (2045)"]
["51st East","Union North",{"$f":"'Vehicle Traffic'!C20","v":0.56999999999999995},{"$f":"'Vehicle Traffic'!D20","v":58.628571428571426},{"$f":"'Vehicle Traffic'!E20","v":0.56999999999999995},{"$f":"'Vehicle Traffic'!F20","v":82.079999999999984},{"$f":"'Vehicle Traffic'!G20","v":1280},{"$f":"'Vehicle Traffic'!H20","v":1600}]
["51st East","Union South/51st West",{"$f":"'Vehicle Traffic'!C21","v":0.4},{"$f":"'Vehicle Traffic'!D21","v":41.142857142857146},{"$f":"'Vehicle Traffic'!E21","v":0.73000000000000009},{"$f":"'Vehicle Traffic'!F21","v":98.125714285714309},{"$f":"'Vehicle Traffic'!G21","v":3520},{"$f":"'Vehicle Traffic'!H21","v":4160}]
[]
[]
["Table 7: Intersection Delays"]
["Time Period","Model","Total Daily Delay (hr)","Total Delay/Vehicle (seconds)","Fuel Used (gal)"]
[]
["2016 AM","No Build",{"$f":"'Vehicle Traffic'!C7","v":15.5},{"$f":"'Vehicle Traffic'!D7","v":24.9},{"$f":"'Vehicle Traffic'!I7","v":73.8}]
[null,"Build",{"$f":"'Vehicle Traffic'!C8","v":12.7},{"$f":"'Vehicle Traffic'!D8","v":21.5},{"$f":"'Vehicle Traffic'!I8","v":66.8}]
["2016 PM","No Build",{"$f":"'Vehicle Traffic'!C9","v":25.5},{"$f":"'Vehicle Traffic'!D9","v":35},{"$f":"'Vehicle Traffic'!I9","v":86.8}]
[null,"Build",{"$f":"'Vehicle Traffic'!C10","v":19.3},{"$f":"'Vehicle Traffic'!D10","v":27.8},{"$f":"'Vehicle Traffic'!I10","v":80.099999999999994}]
["2045 AM","No Build",{"$f":"'Vehicle Traffic'!C11","v":35.200000000000003},{"$f":"'Vehicle Traffic'!D11","v":44.1},{"$f":"'Vehicle Traffic'!I11","v":97.5}]
[null,"Build",{"$f":"'Vehicle Traffic'!C12","v":21.2},{"$f":"'Vehicle Traffic'!D12","v":28.3},{"$f":"'Vehicle Traffic'!I12","v":85.5}]
["2045 PM","No Build",{"$f":"'Vehicle Traffic'!C13","v":78.5},{"$f":"'Vehicle Traffic'!D13","v":83.2},{"$f":"'Vehicle Traffic'!I13","v":117.3}]
[null,"Build",{"$f":"'Vehicle Traffic'!C14","v":33.200000000000003},{"$f":"'Vehicle Traffic'!D14","v":37.799999999999997},{"$f":"'Vehicle Traffic'!I14","v":100.5}]
[]
[]
["Table 8"]
["Variable Name","Units","Value","Source"]
["Average Vehicle Occupancy – Auto","persons/vehicle",{"$f":"Avg_Veh_Occ","v":1.67},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-4."]
["Average Vehicle Occupancy – Truck","persons/vehicle",{"$f":"Inputs!D129","v":1}]
["Value of Time – Auto (All Purpose Travel)","$/hour",{"$f":"Inputs!D135","v":17.8},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-3"]
["Value of Time – Truck","$/hour",{"$f":"TimeValue_truck","v":32}]
["Share of Trucks in Total Traffic","Percent",{"$f":"ShareTruck","v":0.08},"Transportation model for I-44 & US-75 area; Garver."]
[]
[]
["Table 9: Assumptions for Vehicle Operating Costs Savings"]
["Variable Name","Units","Value","Source"]
["Vehicle Operating Cost – Light Duty Vehicles","$/mile",{"$f":"OperatingCost_Passenger","v":0.45},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised, Table A-5."]
["Vehicle Operating Cost – Commercial Trucks","$/mile",{"$f":"OperatingCost_Trucks","v":0.94}]
["Fuel Price – Motor Gasoline (Net of Federal and State Tax), 2030","$/gallon",{"$f":"Inputs!D94","v":2.3861330448198781},"Energy Information Agency, Annual Energy Outlook 2022, March 2022. Prices vary by year, value shown is for 2030 adjusted from 2021 dollars to 2020 dollars using a GDP deflator."]
["Fuel Price – Diesel Fuel (net of Federal and State Tax), 2030","$/gallon",{"$f":"Inputs!D95","v":3.05467864671636}]
[]
[]
["Table 10: External Highway Use Costs"]
["Variable Name","Cost per Vehicle Mile Travelled",null,null,"Source"]
[null,"Congestion","Noise","Total"]
["Light-Duty Vehicles - Urban",{"$f":"'US DOT BCA Guidance'!C230","v":0.124},{"$f":"'US DOT BCA Guidance'!D230","v":1.6999999999999999E-3},{"$f":"B97+C97","v":0.12570000000000001},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-13"]
["Buses and Trucks - Urban",{"$f":"'US DOT BCA Guidance'!C235","v":0.21199999999999999},{"$f":"'US DOT BCA Guidance'!D235","v":1.9699999999999999E-2},{"$f":"B98+C98","v":0.23169999999999999}]
[]
[]
["Table 11: Assumptions for Safety Benefits"]
["Variable Name","Unit","Value","Source"]
["Accident Costs"]
["Fatality","$/victim",{"$f":"AccidentCost_Fatality","v":11600000},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022; Table A-1 "]
["Suspected Serious Injury","$/victim",{"$f":"Inputs!D140","v":554800}]
["Non-Incapacitating","$/victim",{"$f":"Inputs!D141","v":151100}]
["Possible Injury","$/victim",{"$f":"AccidentCost_Injury","v":77200}]
["PDO","$/vehicle",{"$f":"AccidentCost_PDO","v":4600}]
["Crash Rate Estimates"]
["Expected Number of Crashes, 2016","accidents/year",{"$f":"Inputs!D111","v":4.2704761904761908},"Calculated based existing number of crashes on Union Ave converted to a crash rate to represent crash rate on an urban collector facility and applied to traffic on 51st Street."]
["Expected Number of Crashes, 2045","accidents/year",{"$f":"Inputs!D114","v":5.1028571428571423}]
["Share of Accidents – Fatality","percentage",{"$f":"Inputs!D121","v":2.9145077720207253E-3}]
["Share of Accidents – Suspected Serious Injury","percentage",{"$f":"Inputs!D122","v":2.9106217616580311E-2}]
["Share of Accidents – Non-Incapacitating Injury","percentage",{"$f":"Inputs!D123","v":0.19840673575129533}]
["Share of Accidents – Possible Injury","percentage",{"$f":"Inputs!D124","v":0.25564766839378239}]
["Share of Accidents – Property Damage Only (PDO)","percentage",{"$f":"Inputs!D125","v":0.51392487046632129}]
["Crash Modification Factor","percentage",{"$f":"Inputs!D116","v":0.39},"CMF Clearinghouse, ID# 7848: Install Traffic Lights at stop-controlled intersection."]
["Number of Injured per Injury Crash ","victims/crash",{"$f":"Inputs!D126","v":1.44},"California Department of Transportation, TASAS Unit, 2010 to 2013 average"]
["Number of Vehicles per PDO Crash","vehicles/crash",{"$f":"Inputs!D127","v":1.9}]
[]
[]
["Table 12: Assumptions for Pedestrain Benefits"]
["Variable Name","Unit","Value","Source"]
["Number of Pedestrian Trips on 51st Street"]
["No Build/Build, 2019","Daily Number",{"$f":"Inputs!D99","v":96.825145624256848},"As a conservative assumption, the number of walk trips under Build is assumed to be the same as under No-Build scenario."]
["Average Annual Rate of Growth","%",{"$f":"Inputs!D100","v":6.3067545871389186E-3},"Rate of growth assumed equal to rate of growth in auto traffic. The same rate of growth for No Build and Build conditions."]
["Annualization Factor for Pedestrian Traffic","Number",{"$f":"Inputs!D102","v":260},"Annualization factor is equal to the number of work days since volumes were extrapolated based on daily work commuting trips."]
["Measures of Pedestrian Benefits"]
["Width of Sidewalk to be Installed","feet",{"$f":"Inputs!D104","v":7},"Project design."]
["Unit Monetary Benefit of Improved Sidewalk","$/foot per person-mile",{"$f":"Inputs!D105","v":0.1},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022, Table A-8"]
["Total Benefit of Improved Sidewalk","$/foot per person-mile",{"$f":"Inputs!D106","v":0.70000000000000007},"Calculated from inputs above."]
["Average pedestrian trip length","miles per person",{"$f":"Inputs!D107","v":0.4},"Assumption; most trips in the project area expected to be short."]
[]
[]
["Table 13: Emission Costs Assumptions"]
["Variable Name","Unit","Value","Source"]
["Nitrogen Oxides (NOx)","$/metric ton",{"$f":"Inputs!D153","v":18100},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-6."]
["Sulfur Oxides (SOx)","$/metric ton",{"$f":"Inputs!D154","v":49100}]
["Fine Particulate Matter (PM2.5)","$/metric ton",{"$f":"Inputs!D155","v":867600}]
["Carbon Dioxide (CO2)","$/metric ton",{"$f":"Inputs!D156","v":62}]
["NOx Emission Rate","grams/mile","Varies by year, speed, and vehicle","Estimates from MOVES run based on Tulsa, Oklahoma. Speed bins of 2.5 mph were used to represent idling vehicles; speed bins of 25 mph were used for the no-build case; and speed bins of 35 mph were used for the build case. Truck data is based on combination short-haul trucks using diesel fuel. Values were gathered for 2020, 2030, 2040, 2050, and 2060, and interpolation was used to estimate years in between."]
["SOx Emission Rate","grams/mile","Varies by year, speed, and vehicle"]
["PM2.5 Emission Rate","grams/mile","Varies by year, speed, and vehicle"]
["CO2 Emission Rate","grams/mile","Varies by year, speed, and vehicle"]
[]
[]
["Table 14: Residual Value and Agency Costs Savings"]
["Residual Value and Agency Costs Savings","Units","Value","Source/Comment"]
["Project Costs by Cost Element","$M",null,"ODOT, cost estimate in 2022 dollars was deflated to 2020 dollars."]
["Roadway Construction ",null,{"$f":"Inputs!D165","v":14.472172131147541}]
["Design",null,{"$f":"Inputs!D166","v":1.2380056254098362}]
["Right of Way",null,{"$f":"Inputs!D167","v":2.3809057377049183}]
["Utilities",null,{"$f":"Inputs!D168","v":0.5602131147540983}]
["Total Cost",null,{"$f":"Inputs!D169","v":18.651296609016395}]
["Estimated Project Useful Life","Years",{"$f":"Inputs!D170","v":50},"Assumption."]
["No-Build Major Rehabilitation","$M",{"$f":"Inputs!D171","v":0.84256052459016395},"ODOT, cost estimate in 2022 dollars was deflated to 2020 dollars."]
[]
[]
["Table 15"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Benefits",{"$f":"Results!D20","v":64.361352049466078},{"$f":"Results!E20","v":21.392779659891577},{"$f":"Results!F20","v":38.779596718252719}]
["Total O&M Costs",{"$f":"Results!D21","v":0.88700409836065586},{"$f":"Results!E21","v":0.17688578606139255},{"$f":"Results!F21","v":0.4354682789434548}]
["Total Capital Costs",{"$f":"Results!D22","v":18.651296609016395},{"$f":"Results!E22","v":13.649916306855379},{"$f":"Results!F22","v":16.271183417219198}]
["Net Present Value",{"$f":"Results!D23","v":44.82305134208903},{"$f":"Results!E23","v":7.5659775669748033},{"$f":"Results!F23","v":22.07294502209006}]
["Benefit / Cost Ratio",{"$f":"Results!D25","v":3.4032136897346161},{"$f":"Results!E25","v":1.5542874693799369},{"$f":"Results!F25","v":2.3565666648887431}]
["Internal Rate of Return (%)",{"$f":"Results!D26","v":0.12144162013730653}]
[]
[]
["Table 16"]
["Benefit Categories","Over Project Lifecycle"]
[null,"Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Travel Time Savings",{"$f":"Results!D6","v":37.059011131691769},{"$f":"Results!E6","v":13.095128528250374},{"$f":"Results!F6","v":23.088354701989569},{"$f":"C172/$C$180","v":0.61212842540522583}]
["Vehicle Operating Cost Savings",{"$f":"Results!D7","v":5.2717410922342767},{"$f":"Results!E7","v":1.9521191152102007},{"$f":"Results!F7","v":3.3531511822844355},9.1251307508679977E-2]
["Highway Use Cost Savings",{"$f":"Results!D8","v":1.3630796688487308},{"$f":"Results!E8","v":0.50833552853102093},{"$f":"Results!F8","v":0.86973347441728088},2.3762013941744927E-2]
["Reduction in Accident Costs ",{"$f":"Results!D9","v":7.3357245118709891},{"$f":"Results!E9","v":2.7334381971089314},{"$f":"Results!F9","v":4.6789265851591617},0.12777386765842963]
["Pedestrian Benefits",{"$f":"Results!D10","v":0.15648988679036388},{"$f":"Results!E10","v":5.8292493425517282E-2},{"$f":"Results!F10","v":9.9799226898674084E-2},2.7248676587272773E-3]
["Environmental Cost Savings",{"$f":"Results!D11","v":0.48672615499671645},{"$f":"Results!E11","v":0.26211251583834366},{"$f":"Results!F11","v":0.30510675217251615},1.2252382346075737E-2]
["Agency Costs Savings",{"$f":"Results!D12","v":0.84256052459016395},{"$f":"Results!E12","v":0.60073400941129651},{"$f":"Results!F12","v":0.72680010988680499},2.8081157239121544E-2]
["Residual Value",{"$f":"Results!D13","v":11.846019078443064},{"$f":"Results!E13","v":2.1826192721158928},{"$f":"Results!F13","v":5.6577246854442809},0.10202597824199508]
["Total Benefits",{"$f":"SUM(B172:B179)","v":64.361352049466078},{"$f":"SUM(C172:C179)","v":21.392779659891577},{"$f":"SUM(D172:D179)","v":38.779596718252712}]
[]
["Table 16: Other Measures of Quantified Benefits"]
["Impact","Over Project Analysis Period","Average Annual"]
["Person-Hours of Travel Time (Thousand Hours)",{"$f":"'Additional Tables'!C120","v":2028.0500335580773},{"$f":"'Additional Tables'!D120","v":101.40250167790387}]
["VMT Avoided (Thousand VMT)",{"$f":"'Additional Tables'!C121","v":9939.5364973425003},{"$f":"'Additional Tables'!D121","v":496.976824867125}]
["Fuel Saved (Gallons)",{"$f":"'Additional Tables'!C122","v":502150.46027665306},{"$f":"'Additional Tables'!D122","v":25107.523013832651}]
["Accidents  Avoided (Total Number)",{"$f":"'Additional Tables'!C123","v":72.836349619066979},{"$f":"'Additional Tables'!D123","v":3.6418174809533488}]
["GHG Emissions Avoided (Metric Tons)",{"$f":"'Additional Tables'!C124","v":4732.3159072335475},{"$f":"'Additional Tables'!D124","v":234.22814479146703}]
[]
["Table 17"]
["Parameters","Change in Parameter Value","New NPV","% Change in NPV","New B/C Ratio"]
["Value of Travel Time","Lower Bound of Range Recommended by US DOT (Auto $12.46 and Truck $25.60)",3.8144749666340427,{"$f":"(C192-$C$164)/$C$164","v":-0.49583845142707306},1.2794504289171578]
[null,"Upper Bound of Range Recommended by US DOT (Auto $21.36 and Truck $38.40)",10.185003272624881,{"$f":"(C193-$C$164)/$C$164","v":0.34615827002739508},1.7461586608783584]
["Value of Statistical Life","Lower Bound of Range Recommended by US DOT ($6.96 million)",6.5095889244369669,{"$f":"(C194-$C$164)/$C$164","v":-0.13962354939418953},1.4768958855203871]
[null,"Upper Bound of Range Recommended by US DOT ($16.24 million)",8.6216104313068218,0.13952365771474326,1.6316236845332748]
["Capital Cost Estimate ","20% Reduction",9.8594369739227012,0.30312796815030996,1.9028843796803181]
[null,"2% Increase",5.2725181600269053,-0.30312796815030996,1.3218895291796828]
["Evaluation Period /Years of Project Operation","30 Years of Project Operation",{"$f":"Results!E101","v":12.439519006193963},0.64413902844385607,{"$f":"Results!E103","v":1.9113256613849323}]
[]
["NOTE: Full results for 30 years of operaitons are on \"Results\" tab, Line 79-104"]

{"sheet":"Additional Tables","index":3,"n_rows":124,"n_cols":5,"rows_kept":124,"cut":false,"hidden":false,"merged":[[99,1,100,1],[99,2,99,4],[90,1,91,1],[90,2,90,4],[106,2,106,4],[81,1,82,1],[81,2,81,4],[36,1,37,1],[36,2,36,4],[44,1,45,1],[44,2,44,4],[55,1,56,1],[55,2,55,4],[63,1,64,1],[63,2,63,4],[33,4,34,4],[3,1,4,1],[21,1,22,1],[31,4,32,4],[3,2,3,4],[14,4,15,4],[21,2,21,4],[16,4,17,4]]}
["ADDITIONAL TABULATED RESULTS"]
[]
[]
[null,"Travel Time Savings","Over Project Lifecycle"]
["Travel Time Savings",null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"From Increased Travel Speed and Reduced Distance",{"$f":"'Calc-1'!$C$49","v":16103801.529538026},{"$f":"'Calc-1'!$C$54","v":6002184.296589205},{"$f":"'Calc-1'!$C$59","v":10272654.201341404}]
[null,"From Reduced Delays",{"$f":"'Calc-1'!$C$50","v":20955209.602153745},{"$f":"'Calc-1'!$C$55","v":7092944.2316611707},{"$f":"'Calc-1'!$C$60","v":12815700.500648167}]
[null,"Total Travel Time Savings",{"$f":"SUM(C6:C7)","v":37059011.131691769},{"$f":"SUM(D6:D7)","v":13095128.528250376},{"$f":"SUM(E6:E7)","v":23088354.701989569}]
[]
[null,"Key Quantifiable Impacts"]
[null,"Total person-hours saved",{"$f":"'Calc-1'!C65","v":2028050.0335580774}]
[]
[]
["VOC Savings",null,"Unit","Value","Source"]
[null,"Vehicle Operating Cost – Light Duty Vehicles","$/mile",{"$f":"OperatingCost_Passenger","v":0.45},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised, Table A-5."]
[null,"Vehicle Operating Cost – Commercial Trucks","$/mile",{"$f":"OperatingCost_Trucks","v":0.94}]
[null,"Fuel Price – Motor Gasoline, 2045","$/gallon",{"$f":"'Fuel Prices'!$AA$42/DeflatorRate","v":3.0633679212162512},"US EIA, Annual Energy Outlook 2022"]
[null,"Fuel Price – Diesel Fuel, 2045","$/gallon",{"$f":"'Fuel Prices'!$AA$44/DeflatorRate","v":3.415027815177583}]
[]
[]
[]
[null,"VOC Savings","Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"From Reduced Distance",{"$f":"'Calc-2'!C46","v":4643971.4600161528},{"$f":"'Calc-2'!C51","v":1731883.8660429528},{"$f":"'Calc-2'!C56","v":2963155.8046977031}]
[null,"From Reduced Fuel Used During Delays",{"$f":"'Calc-2'!C47","v":627769.63221812458},{"$f":"'Calc-2'!C52","v":220235.2491672484},{"$f":"'Calc-2'!C57","v":389995.3775867325}]
[null,"Total VOC Savings",{"$f":"SUM(C24:C25)","v":5271741.0922342772},{"$f":"SUM(D24:D25)","v":1952119.1152102011},{"$f":"SUM(E24:E25)","v":3353151.1822844357}]
[]
[null,"Key Quantified Impacts"]
[null,"Reduction in VMT (millions of miles miles)",{"$f":"'Calc-2'!C62/1000000","v":9.9395364973425}]
[null,"Reduction in Fuel Used During Delays (gallons)",{"$f":"'Calc-2'!C63","v":502150.46027665306}]
[]
["External Highway Use",null,"Cost per Vehicle Mile Travelled",null,"Source"]
[null,"Vehicle Type and Location","Congestion","Noise"]
[null,"Light-Duty Vehicles - Urban",0.124,1.6999999999999999E-3,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-13"]
[null,"Buses and Trucks - Urban",0.31,3.9300000000000002E-2]
[]
[null,null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"Automobiles",{"$f":"'Calc-5'!C34","v":1097807.5133321909},{"$f":"'Calc-5'!C39","v":409407.1500504319},{"$f":"'Calc-5'!C44","v":700472.58765016624}]
[null,"Trucks",{"$f":"'Calc-5'!C35","v":265272.15551653999},{"$f":"'Calc-5'!C40","v":98928.378480589279},{"$f":"'Calc-5'!C45","v":169260.88676711492}]
[null,"Total External Highway Use Cost Savings",{"$f":"SUM(C39:C40)","v":1363079.6688487309},{"$f":"SUM(D39:D40)","v":508335.52853102121},{"$f":"SUM(E39:E40)","v":869733.4744172811}]
[]
["Economic Competitiveness"]
[]
[null,"Benefit Stream","Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"Travel Time Savings",{"$f":"C8","v":37059011.131691769},{"$f":"D8","v":13095128.528250376},{"$f":"E8","v":23088354.701989569}]
[null,"VOC Savings",{"$f":"C26","v":5271741.0922342772},{"$f":"D26","v":1952119.1152102011},{"$f":"E26","v":3353151.1822844357}]
[null,"External Highway Use Cost Savings",{"$f":"C41","v":1363079.6688487309},{"$f":"D41","v":508335.52853102121},{"$f":"E41","v":869733.4744172811}]
[null,"Total Economic Competitiveness Benefits",{"$f":"SUM(C47:C49)","v":43693831.892774776},{"$f":"SUM(D47:D49)","v":15555583.171991598},{"$f":"SUM(E47:E49)","v":27311239.358691286}]
[]
[]
[null,"Average Trip Length (miles)",{"$f":"Inputs!D107","v":0.4}]
[null,"Sidewalk Benefit Value",{"$f":"Inputs!D106","v":0.70000000000000007}]
[]
["Pedestrian Benefits",null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"Total Pedestrian Safety Benefits",{"$f":"'Calc-6'!$C$22","v":156489.88679036387},{"$f":"'Calc-6'!$C$23","v":58292.493425517285},{"$f":"'Calc-6'!$C$24","v":99799.226898674082}]
[]
[]
[]
[]
[null,"Estimates of safety benefits by accident type"]
["Accidents",null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"Fatality",{"$f":"'Calc-3'!C50","v":1862717.5108541208},{"$f":"'Calc-3'!C58","v":694085.93334616639},{"$f":"'Calc-3'!C66","v":1188092.3919747826}]
[null,"Suspected Serious Injury",{"$f":"'Calc-3'!C51","v":1281175.1513236598},{"$f":"'Calc-3'!C59","v":477391.57736196317},{"$f":"'Calc-3'!C67","v":817168.70175167907}]
[null,"Non-Incapacitating",{"$f":"'Calc-3'!C52","v":2378521.9230830413},{"$f":"'Calc-3'!C60","v":886285.01066187827},{"$f":"'Calc-3'!C68","v":1517086.613774525}]
[null,"Possible Injury",{"$f":"'Calc-3'!C53","v":1565832.9179109228},{"$f":"'Calc-3'!C61","v":583460.77489442169},{"$f":"'Calc-3'!C69","v":998731.24402025074}]
[null,"PDO",{"$f":"'Calc-3'!C54","v":247477.00869924127},{"$f":"'Calc-3'!C62","v":92214.900844501914},{"$f":"'Calc-3'!C70","v":157847.63363792325}]
[null,"Total Safety Benefits from Avoided Accident Costs",{"$f":"SUM(C66:C70)","v":7335724.5118709849},{"$f":"SUM(D66:D70)","v":2733438.1971089314},{"$f":"SUM(E66:E70)","v":4678926.5851591602}]
[]
[null,"Key Quantifiable Impacts"]
[null,"Accidents Avoided","Count"]
[null,"Fatality",{"$f":"'Calc-3'!C74","v":0.21228210705038961}]
[null,"Suspected Serious Injury",{"$f":"'Calc-3'!C75","v":2.1199906424098884}]
[null,"Non-Incapacitating",{"$f":"'Calc-3'!C76","v":14.451222371959185}]
[null,"Possible Injury",{"$f":"'Calc-3'!C77","v":18.620442954428835}]
[null,"PDO",{"$f":"'Calc-3'!C78","v":37.432411543218677}]
[null,"Total",{"$f":"SUM(C75:C79)","v":72.836349619066979}]
[]
["Safety",null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7%","Discounted at 3%"]
[null,"Total Avoided Accident Costs",{"$f":"C71","v":7335724.5118709849},{"$f":"D71","v":2733438.1971089314},{"$f":"E71","v":4678926.5851591602}]
[null,"Total Pedestrian Safety Benefits",{"$f":"'Calc-6'!$C$22","v":156489.88679036387},{"$f":"'Calc-6'!$C$23","v":58292.493425517285},{"$f":"'Calc-6'!$C$24","v":99799.226898674082}]
[null,"Total Safety Benefits",{"$f":"SUM(C84:C85)","v":7492214.398661349},{"$f":"SUM(D84:D85)","v":2791730.6905344487},{"$f":"SUM(E84:E85)","v":4778725.8120578341}]
[]
[]
[]
[null,"Estimates of environmental sustainability benefits by emission type, 2020 dollars"]
["Emissions",null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7% (CO2 at 3%)","Discounted at 3%"]
[null,"Nitrogen Oxides (NOx)",{"$f":"SUM('Calc-4'!D172:AD172)","v":105723.33725652551},{"$f":"SUM('Calc-4'!D179:AD179)","v":38320.714835288105},{"$f":"SUM('Calc-4'!D186:AD186)","v":66586.260310279147}]
[null,"Sulfur Oxides (SOx)",{"$f":"SUM('Calc-4'!D173:AD173)","v":1293.7624033245409},{"$f":"SUM('Calc-4'!D180:AD180)","v":470.31276663499739},{"$f":"SUM('Calc-4'!D187:AD187)","v":816.08862349074002}]
[null,"Fine Particulate Matter (PM2.5)",{"$f":"SUM('Calc-4'!D174:AD174)","v":55340.221651828047},{"$f":"SUM('Calc-4'!D181:AD181)","v":21634.285950256097},{"$f":"SUM('Calc-4'!D188:AD188)","v":36017.200952581799}]
[null,"Carbon Dioxide (CO2)",{"$f":"SUM('Calc-4'!D175:AD175)","v":324368.83368503849},{"$f":"SUM('Calc-4'!D182:AD182)","v":201687.20228616442},{"$f":"SUM('Calc-4'!D189:AD189)","v":201687.20228616442}]
[null,"Total Environmental Sustainability Benefits",{"$f":"SUM(C93:C96)","v":486726.15499671659},{"$f":"SUM(D93:D96)","v":262112.51583834362},{"$f":"SUM(E93:E96)","v":305106.75217251608}]
[]
[null,"Estimates of environmental sustainability benefits by emission source, 2020 dollars"]
[null,null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7% (CO2 at 3%)","Discounted at 3%"]
[null,"From Reduced VMT",{"$f":"SUM('Calc-4'!D193:AD193)","v":265574.19716346194},{"$f":"SUM('Calc-4'!D198:AD198)","v":147592.42623598204},{"$f":"SUM('Calc-4'!D203:AD203)","v":169870.52792226136}]
[null,"From Reduced Idling",{"$f":"SUM('Calc-4'!D194:AD194)","v":221151.95783325454},{"$f":"SUM('Calc-4'!D199:AD199)","v":114520.08960236161},{"$f":"SUM('Calc-4'!D204:AD204)","v":135236.22425025477}]
[null,"Total Environmental Sustainability Benefits",{"$f":"SUM(C102:C103)","v":486726.15499671648},{"$f":"SUM(D102:D103)","v":262112.51583834365},{"$f":"SUM(E102:E103)","v":305106.75217251614}]
[]
[null,"Key Quantifiable Impacts"]
[null,null,"Over Project Lifecycle"]
[null,null,"Undiscounted","Discounted at 7% (CO2 at 3%)","Discounted at 3%"]
[null,"Share of total impact from reduced VMT",{"$f":"C102/C$104","v":0.54563370888760543},0.56308805309781085,0.55675768141051063]
[null,"Share of total impact from reduced idling",0.45436629111239452,0.43691194690218915,0.44324231858948937]
[]
[null,null,"Metric tons"]
[null,"Avoided GHG emissions over project lifecycle",{"$f":"SUM('Calc-4'!D212:AD212)","v":4732.3159072335475}]
[null,"Avoided GHG emissions, annual average",{"$f":"AVERAGE('Calc-4'!D212:AC212)","v":234.22814479146703}]
[]
[]
[null,"Summary of Key Quantifiable Impacts"]
[]
[null,"Impact","Over Project Analysis Period","Average Annual"]
[null,"Person-Hours of Travel Time (Thousand Hours)",{"$f":"C11/1000","v":2028.0500335580773},{"$f":"C120/20","v":101.40250167790387}]
[null,"VMT Avoided (Thousand VMT)",{"$f":"C29*1000","v":9939.5364973425003},{"$f":"C121/20","v":496.976824867125}]
[null,"Fuel Saved (Gallons)",{"$f":"C30","v":502150.46027665306},{"$f":"C122/20","v":25107.523013832651}]
[null,"Accidents  Avoided (Total Number)",{"$f":"C80","v":72.836349619066979},3.6418174809533488]
[null,"GHG Emissions Avoided (Metric Tons)",{"$f":"C113","v":4732.3159072335475},{"$f":"C114","v":234.22814479146703}]

{"sheet":"Inputs","index":4,"n_rows":171,"n_cols":10,"rows_kept":171,"cut":false,"hidden":false,"merged":[[146,4,147,4],[120,4,124,4],[132,4,135,4],[42,4,55,4],[63,4,65,4],[143,4,145,4],[67,4,80,4],[127,4,128,4],[125,4,126,4]]}
[null,"General Inputs"]
[]
[null,"General Inputs","Units","Value","Source/Comment"]
[null,"Real Discount Factor","%",7.0000000000000007E-2]
[null,"Real Discount Factor - Sensitivity","%",0.03]
[null,"Base Year of Analysis","-",2020]
[null,"First Year after construction finished","-",2026,"Assumption"]
[null,"Length of Analysis","-",20]
[null,"End Year of Analysis","-",{"$f":"D8+(D7)-1","v":2045}]
[null,"Time/Data start construction ","-","2024-01-01","Engineering assessment."]
[null,"Time/Data end construction ","-","2025-12-25","Engineering assessment."]
[null,"GDP Deflators ","Index",null,"Office of Management and Budget- Table 10.1 Gross Domestic Product and Deflators used in the historical Tables: 1940-2025."]
[null,"2021 to 2020",null,{"$f":"'GDP Deflator'!C97","v":1.030726011763673}]
[null,"2022 to 2020",null,{"$f":"'GDP Deflator'!C98","v":1.0710209814766043}]
[]
[null,"Traffic Inputs","Units","Value","Source/Comment"]
[null,"VEHICLE TRAFFIC ON 51st STREET"]
[null,"Current traffic, by OD Pairs (2016)","ADT",null,"Transportation model for I-44 & US-75 area; Garver."]
[null,"51st Street to Union Ave North",null,{"$f":"'Vehicle Traffic'!G20","v":1280}]
[null,"51st Street to Union Ave South",null,{"$f":"'Vehicle Traffic'!G21","v":3520}]
[null,"Future Traffic, by OD Pairs (2045)","ADT",null,"Transportation model for I-44 & US-75 area; Garver."]
[null,"51st Street to Union Ave North",null,{"$f":"'Vehicle Traffic'!H20","v":1600}]
[null,"51st Street to Union Ave South",null,{"$f":"'Vehicle Traffic'!H21","v":4160}]
[null,"Traffic Rate of Growth, by OD Pairs","%",null,"Calculated from above."]
[null,"51st Street to Union Ave North",null,{"$f":"(D22/D19)^(1/(2045-2016))-1","v":7.724284767762768E-3}]
[null,"51st Street to Union Ave South",null,{"$f":"(D23/D20)^(1/(2045-2016))-1","v":5.777109180150175E-3}]
[null,"Percent of Truck Traffic","%",0.08,"Transportation model for I-44 & US-75 area; Garver."]
[null,"Trip Length, by OD Pairs","miles/vehicle",null,"Transportation model for I-44 & US-75 area; Garver."]
[null,"51st Street to Union Ave North"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!E20","v":0.56999999999999995}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!C20","v":0.56999999999999995}]
[null,"51st Street to Union Ave South"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!E21","v":0.73000000000000009}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!C21","v":0.4}]
[null,"Travel Times, by OD Pairs","seconds/vehicle",null,"Travel times calculated considering length of the alignment and posted/travel speeds (25 mph under No-Build and 35 mph under Build scenario). Travel Times assumed constant over analysis period."]
[null,"51st Street to Union Ave North"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!F20","v":82.079999999999984}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!D20","v":58.628571428571426}]
[null,"51st Street to Union Ave South"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!F21","v":98.125714285714309}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!D21","v":41.142857142857146}]
[null,"VEHICLE DELAYS AND IMPACTS ON INTERSECTIONS"]
[null,"Delays in 2016","Daily Vehicle-hours",null,"Transportation modeling conducted by Garver. Data represents total intersection delays for all vehicles during peak-hour conditions."]
[null,"AM Delays"]
[null,"No Build","hours",{"$f":"'Vehicle Traffic'!C7","v":15.5}]
[null,"Build","hours",{"$f":"'Vehicle Traffic'!C8","v":12.7}]
[null,"PM Delays"]
[null,"No Build","hours",{"$f":"'Vehicle Traffic'!C9","v":25.5}]
[null,"Build","hours",{"$f":"'Vehicle Traffic'!C10","v":19.3}]
[null,"Delays in 2045","Daily Vehicle-hours"]
[null,"AM Delays"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!C11","v":35.200000000000003}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!C12","v":21.2}]
[null,"PM Delays"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!C13","v":78.5}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!C14","v":33.200000000000003}]
[null,"Rate of Growth in Delays, 2016-2045","% Annually",null,"Calculated from 2016 and 2045 outputs."]
[null,"AM Delays"]
[null,"No Build",null,{"$f":"(D52/D45)^(1/(2045-2016))-1","v":2.8686728195089328E-2}]
[null,"Build",null,{"$f":"(D53/D46)^(1/(2045-2016))-1","v":1.7825956624847317E-2}]
[null,"PM Delays"]
[null,"No Build",null,{"$f":"(D55/D48)^(1/(2045-2016))-1","v":3.9534596263447241E-2}]
[null,"Build",null,{"$f":"(D56/D49)^(1/(2045-2016))-1","v":1.8881026644812282E-2}]
[null,"Duration of Peak Period","hours",null,"Assumption"]
[null,"AM ",null,2]
[null,"PM",null,2]
[]
[null,"Fuel Use during Delays in 2016","gallons",null,"Transportation modeling conducted by Garver. Data represents total fuel usage for all vehicles during peak-hour conditions."]
[null,"AM Delays"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!I7","v":73.8}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!I8","v":66.8}]
[null,"PM Delays"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!I9","v":86.8}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!I10","v":80.099999999999994}]
[null,"Fuel Use During Delays in 2045","gallons"]
[null,"AM Delays"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!I11","v":97.5}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!I12","v":85.5}]
[null,"PM Delays"]
[null,"No Build",null,{"$f":"'Vehicle Traffic'!I13","v":117.3}]
[null,"Build",null,{"$f":"'Vehicle Traffic'!I14","v":100.5}]
[null,"Rate of Growth in Fuel Use, 2016-2045","% Annually",null,"Calculated from 2016 and 2045 outputs."]
[null,"AM Delays"]
[null,"No Build",null,{"$f":"(D77/D70)^(1/(2045-2016))-1","v":9.6494881514204156E-3}]
[null,"Build",null,{"$f":"(D78/D71)^(1/(2045-2016))-1","v":8.5471231398916991E-3}]
[null,"PM Delays"]
[null,"No Build",null,{"$f":"(D80/D73)^(1/(2045-2016))-1","v":1.0437826754013502E-2}]
[null,"Build",null,{"$f":"(D81/D74)^(1/(2045-2016))-1","v":7.8541965193459351E-3}]
[null,"Duration of Peak Period","hours",null,"Assumption"]
[null,"AM ",null,2]
[null,"PM",null,2]
[null,"Annualization Factor for Intersection Delay Impacts",null,{"$f":"5*52","v":260},"Annualization factor refelcts assumption of impacts taking place primarily during peak commuting hours."]
[null,"Fuel Cost","$/Gallon",null,"Energy Information Agency, Annual Energy Outlook 2022, March 2022. Prices vary by year, value shown is for 2030 adjusted from 2021 dollars to 2020 dollars using a GDP deflator."]
[null,"Gasoline",null,{"$f":"'Fuel Prices'!L129/DeflatorRate","v":2.3861330448198781}]
[null,"Diesel",null,{"$f":"'Fuel Prices'!L130/DeflatorRate","v":3.05467864671636}]
[]
[null,"PEDESTRIAN BENEFITS"]
[null,"Number of Pedestrian Trips on 51st Street"]
[null,"No Build, 2019","Daily Number",{"$f":"'Pedestrian Traffic'!C45","v":96.825145624256848}]
[null,"Average Annual Rate of Growth","%",{"$f":"((D22+D23)/(D19+D20))^(1/(2045-2016))-1","v":6.3067545871389186E-3},"Rate of growth assumed euqal to rate of growth in auto traffic. The same rate of growth for No Build and Build conditions."]
[null,"Increase in Pedestrian Demand under Build","%",0,"As a conservative assumption, the increase in number of walk trips under Build is assumed at 0% due to lack of data."]
[null,"Annualization Factor for Pedestrian Traffic","Number",{"$f":"52*5","v":260},"Annualization factor is equal to the number of work days in a year since the volumes were extrapolated based on number of daily work commuting trips."]
[null,"Measures of Pedestrian Benefits"]
[null,"Width of Sidewalk to be Installed","feet",7,"Project design."]
[null,"Unit Monetary Benefit of Improved Sidewalk","$/foot per person-mile",{"$f":"'US DOT BCA Guidance'!C249","v":0.1},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022, Table A-8"]
[null,"Total Monetary Benefit of Improved Sidewalk","$/foot per person-mile",{"$f":"D104*D105","v":0.70000000000000007},"Calculated from inputs above."]
[null,"Average pedestrian trip length","miles per person",0.4,"Assumption; most trips in the project area expected to be short."]
[null,"ROAD ACCIDENTS"]
[null,"Expected Number of Crashes on 51st Street"]
[null,2016]
[null,"No Build","accidents/year",{"$f":"'Accident Data'!F63","v":4.2704761904761908},"Calculated based existing number of crashes on Union Ave converted to a crash rate to represent crash rate on an urban collector facility and applied to traffic on 51st Street. "]
[null,"Build","accidents/year",{"$f":"'Accident Data'!F100","v":1.8280634920634919},"Number of Crashes under Build reduced using a Crash Modification Factor Methodology (CMF ID# 7848: Install Traffic Lights at stop-controlled intersection)."]
[null,2045]
[null,"No Build","accidents/year",{"$f":"'Accident Data'!F128","v":5.1028571428571423},"Calculated based existing number of crashes on Union Ave converted to a crash rate to represent crash rate on an urban collector facility and applied to traffic on 51st Street. "]
[null,"Build","accidents/year",{"$f":"'Accident Data'!F166","v":2.1843809523809523},"Number of Crashes under Build reduced using a Crash Modification Factor Methodology (CMF ID# 7848: Install Traffic Lights at stop-controlled intersection)."]
[null,"Crash Modification Factor","percentage",{"$f":"'Accident Data'!$F$99","v":0.39},"CMF ID# 7848: Install Traffic Lights at stop-controlled intersection."]
[null,"Rate of growth in Crashes"]
[null,"No Build",null,{"$f":"(D114/D111)^(1/(2045-2016))-1","v":6.1594180915698349E-3}]
[null,"Build",null,{"$f":"(D115/D112)^(1/(2045-2016))-1","v":6.1594180915698349E-3}]
[null,"Distribution of Accidents by Severity","%"]
[null,"Fatality",null,{"$f":"'Accident Data'!G58","v":2.9145077720207253E-3},"Calculated based existing number of crashes on Union Ave converted to a crash rate to represent crash rate on an urban collector facility and applied to traffic on 51st Street. "]
[null,"Suspected Serious Injury",null,{"$f":"'Accident Data'!F58","v":2.9106217616580311E-2}]
[null,"Non-Incapacitating",null,{"$f":"'Accident Data'!E58","v":0.19840673575129533}]
[null,"Possible Injury",null,{"$f":"'Accident Data'!D58","v":0.25564766839378239}]
[null,"PDO",null,{"$f":"1-SUM(D121:D124)","v":0.51392487046632129}]
[null,"Number of Injured per Injury Crash ","victims/crash",1.44,"California Department of Transportation, TASAS Unit, 2010 to 2013 average"]
[null,"Number of Vehicles per PDO Crash","vehicles/crash",1.9]
[null,"Average Vehicle Occupancy - Auto","persons/vehicle",{"$f":"'US DOT BCA Guidance'!$C$107","v":1.67},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-4."]
[null,"Average Vehicle Occupancy - Truck","persons/vehicle",1]
[null,"Annualization Factor","days/year",365]
[]
[null,"Valuation Parameters (2020 dollars)","Units","Value","Source/Comment"]
[null,"Value of Time",null,null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-3",null,null,"Alternative Values"]
[null,"Autos - Personal","$/person-hour",16.2,null,null,null,"Low","High"]
[null,"Autos - All Purposes","$/person-hour",{"$f":"G135","v":17.8},null,null,{"$f":"'US DOT BCA Guidance'!C67","v":17.8},{"$f":"G135*0.7","v":12.459999999999999},{"$f":"G135*1.2","v":21.36}]
[null,"Trucks","$/person-hour",{"$f":"G136","v":32},null,null,{"$f":"'US DOT BCA Guidance'!C72","v":32},{"$f":"G136*0.8","v":25.6},{"$f":"G136*1.2","v":38.4},"<<< for sensiivity testing"]
[null,"Blended Value (Autos and Trucks)","$/person-hour",{"$f":"D136*ShareTruck+D135*(1-ShareTruck)","v":18.936},"Blended value reflecting share of trucks in total traffic and auto traffic for all purposes."]
[null,"Accident Costs",null,null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022; Table A-1 ",null,"make change on UD DOT BCA Guidance tab"]
[null,"Fatality","$/victim",{"$f":"'US DOT BCA Guidance'!E24","v":11600000},null,null,{"$f":"'US DOT BCA Guidance'!$E$24","v":11600000},{"$f":"G139*0.6","v":6960000},{"$f":"G139*1.4","v":16239999.999999998}]
[null,"Suspected Serious Injury","$/victim",{"$f":"'US DOT BCA Guidance'!C44","v":554800}]
[null,"Non-Incapacitating","$/victim",{"$f":"'US DOT BCA Guidance'!C43","v":151100}]
[null,"Possible Injury","$/victim",{"$f":"'US DOT BCA Guidance'!C42","v":77200}]
[null,"PDO","$/vehicle",{"$f":"'US DOT BCA Guidance'!B56","v":4600}]
[null,"Vehicle Operating Costs",null,null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised, Table A-5."]
[null,"Passenger Vehicles","$/mile",{"$f":"'US DOT BCA Guidance'!C116","v":0.45}]
[null,"Trucks","$/mile",{"$f":"'US DOT BCA Guidance'!C117","v":0.94}]
[null,"Fuel Prices, 2030","$/gallon",null,"US EIA, Annual Energy Outlook 2022. Values vary by year; 2030 values shown for illustration. Converted from 2021 dollars to 2020 dollars using GDP deflator."]
[null,"Motor Gasoline ",null,{"$f":"'Fuel Prices'!L42/DeflatorRate","v":2.7123968621071461}]
[null,"Diesel",null,{"$f":"'Fuel Prices'!L44/DeflatorRate","v":3.0739109752150586}]
[]
[null,"Emissions Inputs (2020 dollars)","Units","Value","Source/Comment"]
[null,"Emission Cost","$/metric ton",null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-6. Values vary by year. Values shown are for 2030."]
[null,"NOX",null,{"$f":"'US DOT BCA Guidance'!C145","v":18100}]
[null,"SOX",null,{"$f":"'US DOT BCA Guidance'!D145","v":49100}]
[null,"PM2.5",null,{"$f":"'US DOT BCA Guidance'!E145","v":867600}]
[null,"CO2",null,{"$f":"'US DOT BCA Guidance'!F145","v":62}]
[]
[null,"External Highway Use Costs (2020 dollars)","Units","Value","Source/Comment"]
[null,"Noise and Congestion Costs, Autos","$/VMT",null,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, March 2022 Revised; Table A-13"]
[null,"Auto",null,{"$f":"'US DOT BCA Guidance'!C230+'US DOT BCA Guidance'!D230","v":0.12570000000000001}]
[null,"Truck",null,{"$f":"'US DOT BCA Guidance'!C233+'US DOT BCA Guidance'!D233","v":0.3493}]
[]
[null,"Residual Value and Agency Costs Savings","Units","Value","Source/Comment"]
[null,"Project Costs by Cost Element","$M",null,"ODOT, cost estimate in 2022 dollars was deflated to 2020 dollars."]
[null,"Roadway Construction ",null,{"$f":"'Project Costs'!D4/1000000","v":14.472172131147541}]
[null,"Design",null,{"$f":"'Project Costs'!D5/1000000","v":1.2380056254098362}]
[null,"Right of Way",null,{"$f":"'Project Costs'!D6/1000000","v":2.3809057377049183}]
[null,"Utilities",null,{"$f":"'Project Costs'!D7/1000000","v":0.5602131147540983}]
[null,"Total Cost",null,{"$f":"'Project Costs'!D8/1000000","v":18.651296609016395}]
[null,"Estimated Project Useful Life","Years",{"$f":"'Project Costs'!C17","v":50},"Assumption."]
[null,"No-Build Major Rehabilitation","$M",{"$f":"'Project Costs'!F38/1000000","v":0.84256052459016395},"ODOT, cost estimate in 2022 dollars was deflated to 2020 dollars."]

{"sheet":"PROJECT","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Vehicle Traffic","index":6,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,5,5,5],[4,10,5,10],[4,11,5,11],[4,12,5,12],[12,0,13,0],[18,0,18,1],[4,6,5,6],[4,7,5,7],[4,8,5,8],[6,0,7,0],[8,0,9,0],[10,0,11,0],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]]}
["Traffic and Travel Times"]
["Source: Garver"]
[]
["Delays on Project Area Intersections",null,null,null,null,null,null,null,null,null,"Emissions per gallon of fuel"]
["Time Period","Model","Total Delay (hr)","Total Delay/Veh (seconds)","Avg Network Speed","HC Emissions","CO Emissions","NOx Emissions","Fuel Used (gal)",null,"HC Emissions","CO Emissions","NOx Emissions"]
[]
["2016 AM","No Build",15.5,24.9,24,2077,49743,5893,73.8,null,{"$f":"F7/I7","v":28.143631436314365},{"$f":"G7/I7","v":674.02439024390242},{"$f":"H7/I7","v":79.850948509485093}]
[null,"Build",12.7,21.5,25,1856,43097,5343,66.8,null,{"$f":"F8/I8","v":27.784431137724553},{"$f":"G8/I8","v":645.16467065868267},{"$f":"H8/I8","v":79.985029940119759}]
["2016 PM","No Build",25.5,35,23,2508,58795,7058,86.8,null,28.894009216589861,677.36175115207379,81.313364055299544]
[null,"Build",19.3,27.8,24,2232,51103,6404,80.099999999999994,null,27.865168539325843,637.99001248439458,79.950062421972547]
["2045 AM","No Build",35.200000000000003,44.1,21,2738,64925,7682,97.5,null,28.082051282051282,665.89743589743591,78.789743589743594]
[null,"Build",21.2,28.3,24,2373,54931,6795,85.5,null,27.754385964912281,642.46783625730995,79.473684210526315]
["2045 PM","No Build",78.5,83.2,17,3073,71590,8426,117.3,null,26.197783461210573,610.31543052003417,71.832907075873834]
[null,"Build",33.200000000000003,37.799999999999997,23,2772,63123,7920,100.5,null,27.582089552238806,628.08955223880594,78.805970149253724]
["Source: Based on transportation model simulations"]
["Note: Delays applicable to peak hour conditions. They are incremental to travel time impacts shown in table below."]
[]
["Volumes (ADT) and Travel Times for 51st Street Traffic",null,null,null,null,null,null,null,null,"Assumed Speeds"]
["Origin-Destination",null,"Distance (miles) - Build","Travel Time (s) - Build","Distance (miles) - No Build","Travel Time (s) - No Build","Daily Traffic Volume (2016)","Daily Traffic Volume (2045)",null,"Union",35]
["51st East","Union North",0.56999999999999995,{"$f":"3600*C20/K20","v":58.628571428571426},0.56999999999999995,{"$f":"3600*(E20/K21)","v":82.079999999999984},{"$f":"80+1200","v":1280},{"$f":"120+1480","v":1600},null,"51st St",35]
["51st East","Union South/51st West",0.4,{"$f":"3600*C21/K19","v":41.142857142857146},{"$f":"0.56+0.17","v":0.73000000000000009},{"$f":"3600*(0.56/K21)+3600*(0.17/K19)","v":98.125714285714309},{"$f":"1280+2240","v":3520},{"$f":"2440+1720","v":4160},null,"49th",25]
["Source: High-level calculations based on distances and allowed speeds (posted speeds)",null,null,null,null,null,{"$f":"G20+G21","v":4800},{"$f":"H20+H21","v":5760}]
["Note: These travel times reflect \"no traffic\", or off-peak travel conditions."]
[null,null,{"$f":"C20+C21","v":0.97},null,{"$f":"E20+E21","v":1.3}]

{"sheet":"Pedestrian Traffic","index":7,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,7,34,7],[32,8,32,10],[33,8,33,9],[33,10,34,10]]}
["Developing Pedestrian Volumes in Project Location"]
["Tulsa, CT 49"]
[]
["Item and Factor","Unit","Value","Source and Comment"]
["Workers 16 Years and over in Tulsa CT 49",null,709,"US Census Bureau; ACS 5-Year Estimates Subject Tables, 2019."]
["Means of transportation to work, Share","% of Total",null,"US Census Bureau; ACS 5-Year Estimates Subject Tables"]
["Walk",null,2.4E-2]
["Public Transportation",null,1.4E-2,"Including public transportation trips in pedestrain volumes as walking is needed in order to access it."]
["Work Commuting","Number of People",null,"Calculated from inputs above."]
["Walk",null,{"$f":"C7*C5","v":17.016000000000002}]
["Public Transportation",null,{"$f":"C8*C5","v":9.9260000000000002}]
["Number of trips per person","Number ",2,"Assuming a return trip by the same mode"]
["Percent of Public Transport trips with walk as access/egress mode","% of Total",0.83,"Based on NTHS data."]
["Number of Walk Trips Related to Work","Daily Number ",null,null,null,null,"Source: FHWA, \"Summary of Travel Trends: 2017 National Household Travel Survey\", July 2018"]
["Work/Walk Commuting ",null,{"$f":"C10*C12","v":34.032000000000004},null,{"$f":"C15*SUM(J20:N20)+C15","v":525.35804042806183}]
["Transit Access ",null,{"$f":"C11*C12*C13*2","v":32.954319999999996},null,null,null,null,null,"Trips by Purpose",null,2017]
["Other Walk Trips Made by Household Members, by Purpose","Average Daily Number ",null,"Extrapolated from walk commuting trips and walk multipliers for walk trips for other purposes shown Table to the right",null,null,null,null,"To/From Work (Work Trips)","Work-related business","Shopping and Errands","School or Church","Social and Recreation","Other","Total"]
["Work-related business",null,{"$f":"($C$15)*J20","v":6.8792390011890614},null,null,null,null,"Number of trips",2523,510,11496,4146,18483,1790,{"$f":"SUM(I18:N18)","v":38948}]
["Shopping and Errands",null,{"$f":"($C$15)*K20","v":155.0661403091558},null,null,null,null,"Distribution",{"$f":"I18/$O$18","v":6.4778679264660577E-2},1.3094382253260758E-2,0.29516278114408956,0.10644962514121392,0.47455581801376195,4.5958714183013248E-2]
["School or Church",null,{"$f":"($C$15)*L20","v":55.924166468489901},null,null,null,null,"As Trip Ratio to Work Trips - Walk Multipliers",{"$f":"I18/$I$18","v":1},0.20214030915576695,4.5564803804994058,1.643281807372176,7.3258026159334122,0.70947284978200553]
["Social and Recreation",null,{"$f":"($C$15)*M20","v":249.31171462544592},null,null,null,null,"Note:"]
["Other",null,{"$f":"($C$15)*N20","v":24.144780023781216},null,null,null,null,"NHTS survey asked respondents to record the way they accessed public transport. So walk access/egress would be captured in the data. "]
["Total Walk Trips by Households in CT 49","Average Daily Number ",{"$f":"SUM(C15:C22)","v":558.31236042806188},"Calculated as sum of trips to work (when walking to work or walking to access transit) and walk trips for other purposes.",null,null,null,"It is not clear where this walk trip is classified (to/from work?), likely not as the number of such trips is greater (see table below)."]
[null,null,null,null,null,null,null,"Pedestrian volumes calculations assume that to/from work trips are walk commuting trips. This is a conservative assumption resulting in overall lower pedestrian volumes."]
["Walk Trips by Purpose which are local in CT 49"]
["Walk Trips by Purpose","Percent in CT 49","Number in CT 49 - Average Daily","Comment"]
["Work",1,{"$f":"C15","v":34.032000000000004},"Typical walk commuting expected to start and end at home and thus have a local segment."]
["Work-related business",0,{"$f":"C18*B28","v":0},"Many such trips can be expected to start and end at work place, and be short trips in dense employment areas. Such trips are unlikely in CT 49."]
["Shopping and Errands",0.25,{"$f":"C19*B29","v":38.76653507728895},"CT 49 has a rather low density of places such as shops and services where people would be going for errands. Most errands and shoping with walk mode likely taking place in another CT.",null,null,null,"2017 NHTS Data Extract"]
["School or Church",0.75,{"$f":"C20*B30","v":41.943124851367429},"Most to/from school and church trips with walk mode can be expected to be local, e.g. children walking to school locally.",null,null,null,"Person Trips (Travel Day PT, annualized, millions)"]
["Social and Recreation",0.5,{"$f":"C21*B31","v":124.65585731272296},"Many walk trips in this category can be expected to be local by their nature, e.g. walking a dog, visiting a neighbor, or going out for a walk. 50% share is assumed as a conservative assumption.",null,null,null,"2017 National Household Travel Survey"]
["Other",0.5,{"$f":"C22*B32","v":12.072390011890608},"Similar as above.",null,null,null,"Where TRPTRANS GT '-9' and TRACC_WLK GT '-9'"]
["Transit Access ",0.5,{"$f":"C16*B33","v":16.477159999999998},"Only half of transit access trips will be local (from home to transit stop on the way to work and from transit stop to home on the way back), the other half will be in the vicinity of workplaces, likely located in another CT.",null,null,null,"Trip Mode, derived","Travel Day Person Trips (Millions)"]
["Total ",null,{"$f":"SUM(C27:C33)","v":267.94706725326995},null,null,null,null,null,"Walk as mode used to get to public transit?",null,"All"]
[null,null,null,null,null,null,null,null,"Yes","No",null,"% Yes"]
[null,null,null,null,null,null,null,"Public or commuter bus",4631,655,5286,{"$f":"I36/K36","v":0.87608777903897084}]
["Walk Trips by Purpose","Percent on 51st Street","Average Daily Number ","Comment",null,null,null,"Amtrak / Commuter rail",419,366,785,{"$f":"I37/K37","v":0.53375796178343948}]
["Work",0.5,{"$f":"C27*B38","v":17.016000000000002},"Conservative assumption used without knowledge of workplace and home locations. However, improved 51st Street may be seen as attractive for using it for walk commuting.",null,null,null,"Subway / elevated / light rail / street car",2803,540,3344,0.83821770334928225]
["Transit Access ",0.75,{"$f":"C33*B39","v":12.357869999999998},"Transit stops located on 51st St and 49th St.",null,null,null,"All",7854,1561,9415,0.83420074349442375]
["Work-related business",0,{"$f":"C28*B40","v":0}]
["Shopping and Errands",0.75,{"$f":"C29*B41","v":29.074901307966712},"Concentration of establishments on west end of 51st St can be expected to make the improved 51st St convenient for access."]
["School or Church",0.1,{"$f":"C30*B42","v":4.1943124851367433},"Percentage expected to be small; two churches located at west end of 51st Street, other located further away."]
["Social and Recreation",0.25,{"$f":"C31*B43","v":31.163964328180739},"Conservative assumption, street will provide good access to trails along Arkansas River. However, given its location on the southern edge of CT 49 its use for other social and recreational uses may be less practical."]
["Other",0.25,{"$f":"C32*B44","v":3.018097502972652},"As above."]
["Total",null,{"$f":"SUM(C38:C44)","v":96.825145624256848}]
[null,null,{"$f":"C45/C34","v":0.36135922895821587}]
["Increase in volumes due to Build/latent demand",null,0,"Conservative assumption given lack of data to support possible increase"]

{"sheet":"Accident Data","index":8,"n_rows":181,"n_cols":21,"rows_kept":181,"cut":false,"hidden":false,"merged":[[8,20,8,28],[172,7,172,9],[173,7,173,9],[174,7,174,9],[182,1,182,3],[8,1,8,3],[8,5,8,7],[8,9,8,18],[165,7,165,9],[167,5,167,9],[168,7,168,9],[169,7,169,9],[170,7,170,9],[171,7,171,9],[153,11,153,13],[162,1,162,3],[162,5,162,9],[162,11,162,22],[163,1,164,1],[163,2,164,2],[163,3,164,3],[163,7,163,9],[135,7,135,9],[108,7,108,9],[126,1,126,3],[126,5,126,9],[126,11,126,19],[127,1,128,1],[127,2,128,2],[127,3,128,3],[127,7,127,9],[134,7,134,9],[129,5,129,9],[130,7,130,9],[131,7,131,9],[132,7,132,9],[133,7,133,9],[107,7,107,9],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,7,97,9],[99,7,99,9],[101,5,101,9],[102,7,102,9],[103,7,103,9],[104,7,104,9],[105,7,105,9],[106,7,106,9],[73,7,73,9],[81,1,81,3],[88,11,88,13],[96,1,96,3],[96,5,96,9],[96,11,96,22],[72,7,72,9],[61,1,61,3],[61,5,61,9],[61,11,61,19],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,7,62,9],[69,7,69,9],[64,5,64,9],[65,7,65,9],[66,7,66,9],[67,7,67,9],[68,7,68,9]]}
["Accidents - Expected Number"]
["Source: calculated by Garver"]
[]
["Note:"]
["The methodology first establishes a crash rate for an urban collector road. This crash rate is then applied to traffic volumes on 51st Street to forecast number of crashes."]
[]
["Urban Collector Crash Rate - Based on crashes on Union Ave"]
[]
[null,"Union Avenue Variables",null,null,null,"Calculated Crash Rate (R)",null,null,null,"UNION AVENUE CRASHES (maroon); TULSA CITY CRASHES (green)",null,null,null,null,null,null,null,null,null,null,"Length used for calculation"]
[null,"Crashes","C",50,null,{"$f":"(D10*D15)/(D12*D13*D14*D11)","v":434.87714720591435},"=","Crash Rate (Urban Collector)"]
[null,"Length","L",1]
[null,"2016 AADT","V",{"$f":"3150+3150","v":6300},{"$f":"D12*D11*365","v":2299500}]
[null,"Days","-",365,{"$f":"10/(E12/1000000)","v":4.3487714720591431}]
[null,"Years","N",5]
[null,"MVMT","-",100000000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"AADT value came from prior I-44/US-75 Volume Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Crash Data is for years 2015 to 2019"]
[null,null,null,null,null,null,null,null,null," - 50 crashes returned along Union Avenue b/w 41st and 51st St."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DISTRIBUTION OF CRASHES IN THE INTERCHANGE AREA (5 years of data)"]
[]
[null,"Roadway","PDO","Possible Injury","Non-Incapacitating","Suspected Serious","Fatal","TOTAL"]
[null,"I-44 and US-75",815,388,273,59,9,1544]
[null,null,{"$f":"C52/$H$52","v":0.52784974093264247},{"$f":"D52/$H$52","v":0.25129533678756477},0.17681347150259066,3.8212435233160619E-2,5.8290155440414507E-3]
[]
[null,"Urban Collector",25,13,11,1,0,{"$f":"SUM(C55:G55)","v":50}]
[null,null,{"$f":"C55/$H$55","v":0.5},{"$f":"D55/$H$55","v":0.26},0.22,0.02,0]
[]
[null,"USE IN BCA",{"$f":"(C53+C56)/2","v":0.51392487046632129},{"$f":"(D53+D56)/2","v":0.25564766839378239},0.19840673575129533,2.9106217616580311E-2,2.9145077720207253E-3,"<<< average of the two distributions"]
[]
["51st Street - 2016 No-Build"]
[]
[null,"51st Street Variables",null,null,null,"Number of Expected Crashes (equation based)",null,null,null,null,null,"Length used for calculation"]
[null,"CR - Urban Collector","R",{"$f":"F10","v":434.87714720591435},{"$f":"D63*E69","v":4.2704761904761908},{"$f":"(D63*D66*D67*D68*D65)/D69","v":4.2704761904761908},"=","Number of Expected Crashes"]
[]
[null,"Length","L",0.56999999999999995,null,"Number of Expected Crashes (manually typed to see equation)"]
[null,"2016 AADT","V",4720,null,"R ","=","(C * 100,000,000)/(V*365*N*L)"]
[null,"Days","-",365,null,"C","=","(V*365*N*L*R)/100,000,000"]
[null,"Years","N",1,null,"C","=","(4,720*365*0.57*434.88)/(100,000,000)"]
[null,"MVMT","-",100000000,{"$f":"D66*D65*D67/D69","v":9.8199599999999991E-3},"C","=","(427,050,421)/(100,000,000)"]
[null,null,null,null,null,"C","=",4.2705000000000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["51st Street - 2016 Build"]
[]
[null,"51st Street Variables",null,null,null,"Number of Expected Crashes (equation based) per 100 MVMT",null,null,null,null,null,"Length used for calculation"]
[null,"CR - Urban Collector","R",{"$f":"F10","v":434.87714720591435},null,{"$f":"(D98*D101*D102*D103*D100)/D104","v":2.9968253968253968},"=","Number of Expected Crashes"]
[null,null,null,null,null,0.39,"=","Crash Reduction Factor"]
[null,"Length","L",{"$f":"0.4","v":0.4},null,{"$f":"F98*(1-F99)","v":1.8280634920634919},"=","# of Expected Crashes w/ CMF Applied"]
[null,"2016 AADT","V",4720]
[null,"Days","-",365,null,"Number of Expected Crashes (manually typed to see equation)"]
[null,"Years","N",1,null,"R ","=","(C * 100,000,000)/(V*365*N*L)"]
[null,"MVMT","-",100000000,null,"C","=","(V*365*N*L*R)/100,000,000"]
[null,null,null,null,null,"C","=","(4,720*365*0.4*434.88)/(100,000,000)"]
[null,null,null,null,null,"C","=","(299,682,540)/(100,000,000)"]
[null,null,null,null,null,"C","=",2.9967999999999999]
[null,null,null,null,null,0.39,"=","Crash Reduction Factor"]
[null,null,null,null,null,{"$f":"H107*(1-F108)","v":1.8280479999999999},"=","# of Expected Crashes w/ CMF Applied"]
[]
[]
[null,null,null,null,null,null,null,"CMF ID: 7848"]
[null,null,null,null,null,null,null,"Install a Traffic Signal"]
[null,null,null,null,null,null,null,"Prior Condition: Stop-controlled Intersection"]
[null,null,null,null,null,null,null,"Category: Intersection Traffic Control"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["51st Street - 2045 No-Build"]
[]
[null,"51st Street Variables",null,null,null,"Number of Expected Crashes (equation based) per 100 MVMT",null,null,null,null,null,"Length used for calculation"]
[null,"CR - Urban Collector","R",{"$f":"F10","v":434.87714720591435},null,{"$f":"(D128*D131*D132*D133*D130)/D134","v":5.1028571428571423},"=","Number of Expected Crashes"]
[]
[null,"Length","L",0.56999999999999995,null,"Number of Expected Crashes (manually typed to see equation)"]
[null,"2045 AADT","V",5640,null,"R ","=","(C * 100,000,000)/(V*365*N*L)"]
[null,"Days","-",365,null,"C","=","(V*365*N*L*R)/100,000,000"]
[null,"Years","N",1,null,"C","=","(5,640*365*0.57*434.88)/(100,000,000)"]
[null,"MVMT","-",100000000,null,"C","=","(510,285,714)/(100,000,000)"]
[null,null,null,null,null,"C","=",5.1029]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["51st Street - 2045 Build"]
[]
[null,"51st Street Variables",null,null,null,"Number of Expected Crashes (equation based) per 100 MVMT",null,null,null,null,null,"Length used for calculation"]
[null,"CR - Urban Collector","R",{"$f":"F10","v":434.87714720591435},{"$f":"'[1]51st Street - 2045 No-Build'!D107:D108","v":0},{"$f":"(D164*D167*D168*D169*D166)/D170","v":3.5809523809523811},"=","Number of Expected Crashes"]
[null,null,null,null,0,0.39,"=","Crash Reduction Factor"]
[null,"Length","L",{"$f":"0.4","v":0.4},{"$f":"'[1]51st Street - 2045 No-Build'!D109","v":0},{"$f":"F164*(1-F165)","v":2.1843809523809523},"=","# of Expected Crashes w/ CMF Applied"]
[null,"2045 AADT","V",5640,{"$f":"'[1]51st Street - 2045 No-Build'!D110","v":0}]
[null,"Days","-",365,{"$f":"'[1]51st Street - 2045 No-Build'!D111","v":0},"Number of Expected Crashes (manually typed to see equation)"]
[null,"Years","N",1,{"$f":"'[1]51st Street - 2045 No-Build'!D112","v":0},"R ","=","(C * 100,000,000)/(V*365*N*L)"]
[null,"MVMT","-",100000000,{"$f":"'[1]51st Street - 2045 No-Build'!D113","v":0},"C","=","(V*365*N*L*R)/100,000,000"]
[null,null,null,null,null,"C","=","(5,640*365*0.4*434.88)/(100,000,000)"]
[null,null,null,null,null,"C","=","(358,095,238)/(100,000,000)"]
[null,null,null,null,null,"C","=",3.581]
[null,null,null,null,null,0.39,"=","Crash Reduction Factor"]
[null,null,null,null,null,{"$f":"H173*(1-F174)","v":2.1844099999999997},"=","# of Expected Crashes w/ CMF Applied"]
[]
[]
[null,null,null,null,null,null,null,"CMF ID: 7848"]
[null,null,null,null,null,null,null,"Install a Traffic Signal"]
[null,null,null,null,null,null,null,"Prior Condition: Stop-controlled Intersection"]
[null,null,null,null,null,null,null,"Category: Intersection Traffic Control"]

{"sheet":"Traffic","index":9,"n_rows":37,"n_cols":40,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Traffic Projections "]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"K2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"AL2+1","v":29},{"$f":"AM2+1","v":30}]
[null,"Unit","Value ",{"$f":"2019","v":2019},{"$f":"D3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[]
["Traffic on 51st Street"]
["51st Street to Union Ave North","ADT",null,{"$f":"Inputs!D19*(1+Inputs!D25)^(D3-2016)","v":1309.8909553855719},{"$f":"D6*(1+Inputs!$D$25)","v":1320.008926139687},{"$f":"E6*(1+Inputs!$D$25)","v":1330.2050509811786},{"$f":"F6*(1+Inputs!$D$25)","v":1340.4799335944736},{"$f":"G6*(1+Inputs!$D$25)","v":1350.8341823270289},{"$f":"H6*(1+Inputs!$D$25)","v":1361.2684102253509},{"$f":"I6*(1+Inputs!$D$25)","v":1371.7832350712911},{"$f":"J6*(1+Inputs!$D$25)","v":1382.3792794186245},{"$f":"K6*(1+Inputs!$D$25)","v":1393.0571706299086},{"$f":"L6*(1+Inputs!$D$25)","v":1403.8175409136279},{"$f":"M6*(1+Inputs!$D$25)","v":1414.6610273616252},{"$f":"N6*(1+Inputs!$D$25)","v":1425.5882719868223},{"$f":"O6*(1+Inputs!$D$25)","v":1436.5999217612314},{"$f":"P6*(1+Inputs!$D$25)","v":1447.6966286542608},{"$f":"Q6*(1+Inputs!$D$25)","v":1458.8790496713166},{"$f":"R6*(1+Inputs!$D$25)","v":1470.147846892701},{"$f":"S6*(1+Inputs!$D$25)","v":1481.5036875128135},{"$f":"T6*(1+Inputs!$D$25)","v":1492.9472438796531},{"$f":"U6*(1+Inputs!$D$25)","v":1504.4791935346261},{"$f":"V6*(1+Inputs!$D$25)","v":1516.1002192526616},{"$f":"W6*(1+Inputs!$D$25)","v":1527.8110090826367},{"$f":"X6*(1+Inputs!$D$25)","v":1539.612256388114},{"$f":"Y6*(1+Inputs!$D$25)","v":1551.5046598883937},{"$f":"Z6*(1+Inputs!$D$25)","v":1563.4889236998827},{"$f":"AA6*(1+Inputs!$D$25)","v":1575.5657573777835},{"$f":"AB6*(1+Inputs!$D$25)","v":1587.7358759581052},{"$f":"AC6*(1+Inputs!$D$25)","v":1599.9999999999989},{"$f":"AD6*(1+Inputs!$D$25)","v":1612.3588556284192},{"$f":"AE6*(1+Inputs!$D$25)","v":1624.8131745771173},{"$f":"AF6*(1+Inputs!$D$25)","v":1637.3636942319636},{"$f":"AG6*(1+Inputs!$D$25)","v":1650.0111576746074},{"$f":"AH6*(1+Inputs!$D$25)","v":1662.7563137264719},{"$f":"AI6*(1+Inputs!$D$25)","v":1675.5999169930908},{"$f":"AJ6*(1+Inputs!$D$25)","v":1688.5427279087851},{"$f":"AK6*(1+Inputs!$D$25)","v":1701.5855127816876},{"$f":"AL6*(1+Inputs!$D$25)","v":1714.729043839113},{"$f":"AM6*(1+Inputs!$D$25)","v":1727.97409927328}]
["51st Street to Union Ave South",null,null,{"$f":"Inputs!D20*(1+Inputs!D26)^(D3-2016)","v":3581.3593915364409},{"$f":"D7*(1+Inputs!$D$26)","v":3602.0492957547031},{"$f":"E7*(1+Inputs!$D$26)","v":3622.8587278085611},{"$f":"F7*(1+Inputs!$D$26)","v":3643.7883782233712},{"$f":"G7*(1+Inputs!$D$26)","v":3664.8389415137299},{"$f":"H7*(1+Inputs!$D$26)","v":3686.0111162065209},{"$f":"I7*(1+Inputs!$D$26)","v":3707.3056048640933},{"$f":"J7*(1+Inputs!$D$26)","v":3728.7231141075758},{"$f":"K7*(1+Inputs!$D$26)","v":3750.2643546403247},{"$f":"L7*(1+Inputs!$D$26)","v":3771.9300412715074},{"$f":"M7*(1+Inputs!$D$26)","v":3793.7208929398212},{"$f":"N7*(1+Inputs!$D$26)","v":3815.6376327373514},{"$f":"O7*(1+Inputs!$D$26)","v":3837.6809879335647},{"$f":"P7*(1+Inputs!$D$26)","v":3859.8516899994434},{"$f":"Q7*(1+Inputs!$D$26)","v":3882.1504746317573},{"$f":"R7*(1+Inputs!$D$26)","v":3904.5780817774767},{"$f":"S7*(1+Inputs!$D$26)","v":3927.1352556583265},{"$f":"T7*(1+Inputs!$D$26)","v":3949.8227447954814},{"$f":"U7*(1+Inputs!$D$26)","v":3972.6413020344053},{"$f":"V7*(1+Inputs!$D$26)","v":3995.5916845698321},{"$f":"W7*(1+Inputs!$D$26)","v":4018.674653970892},{"$f":"X7*(1+Inputs!$D$26)","v":4041.890976206384},{"$f":"Y7*(1+Inputs!$D$26)","v":4065.2414216701923},{"$f":"Z7*(1+Inputs!$D$26)","v":4088.7267652068499},{"$f":"AA7*(1+Inputs!$D$26)","v":4112.3477861372521},{"$f":"AB7*(1+Inputs!$D$26)","v":4136.1052682845157},{"$f":"AC7*(1+Inputs!$D$26)","v":4159.99999999999},{"$f":"AD7*(1+Inputs!$D$26)","v":4184.0327741894143},{"$f":"AE7*(1+Inputs!$D$26)","v":4208.2043883392334},{"$f":"AF7*(1+Inputs!$D$26)","v":4232.5156445430566},{"$f":"AG7*(1+Inputs!$D$26)","v":4256.9673495282759},{"$f":"AH7*(1+Inputs!$D$26)","v":4281.5603146828353},{"$f":"AI7*(1+Inputs!$D$26)","v":4306.2953560821561},{"$f":"AJ7*(1+Inputs!$D$26)","v":4331.1732945162166},{"$f":"AK7*(1+Inputs!$D$26)","v":4356.1949555167876},{"$f":"AL7*(1+Inputs!$D$26)","v":4381.3611693848279},{"$f":"AM7*(1+Inputs!$D$26)","v":4406.6727712180345}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.92},{"$f":"1-ShareTruck","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08}]
["Auto Traffic",null,null,{"$f":"(D6+D7)*D9","v":4499.9503191682516},{"$f":"(E6+E7)*E9","v":4528.2935641428394},4556.8186764865604,4585.5268468724171,4614.4192739334985,4643.4971643173221,4672.7617327405542,4702.2142020441042,4731.8558032486144,4761.687775610324,4791.7113666773312,4821.9278323462395,4852.3384369192127,4882.9444531614081,4913.7471623588281,4944.7478543765637,4975.9478277174485,5007.3483895811241,5038.9508559235092,5070.7565515166943,5102.7668100092469,5134.9829739869383,5167.4063950338987,5200.0384337941941,5232.8804600338326,5265.9338527032114,5299.1999999999898,5332.6802994324071,5366.3761578830427,5400.2889916730192,5434.4202266266529,5468.771298136563,5503.3436512292274,5538.1387406310023,5573.1580308345974,{"$f":"(AM6+AM7)*AM9","v":5608.4029961660253},5643.8751208520098]
["Truck Traffic",null,null,{"$f":"(D6+D7)*D10","v":391.30002775376101},{"$f":"(E6+E7)*E10","v":393.76465775155123},396.24510230317918,398.74146494542759,401.25384990726076,403.78236211454976,406.32710719483077,408.88819148209603,411.46572202161866,414.05980657481081,416.67055362411571,419.29807237793386,421.94247277558367,424.60386549229634,427.28236194424596,429.97807429361421,432.69111545369117,435.42159909401073,438.16963964552258,440.93535230579948,443.7188530442823,446.52025860755981,449.33968652468684,452.17725511253866,455.03308348120288,457.90729153940964,460.79999999999916,463.71133038542672,466.64140503330805,469.5903471020016,472.55828057623069,475.54533027274465,478.55162184601977,481.57728179400016,484.62243746387804,{"$f":"(AM6+AM7)*AM10","v":487.68721705791529},490.7717496393052]
[]
["Daily VMT without Project/No Build","Unit","Value ",2019,{"$f":"D14+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,{"$f":"AB14+1","v":2044},{"$f":"AC14+1","v":2045},{"$f":"AD14+1","v":2046},{"$f":"AE14+1","v":2047},{"$f":"AF14+1","v":2048},{"$f":"AG14+1","v":2049},{"$f":"AH14+1","v":2050},{"$f":"AI14+1","v":2051},{"$f":"AJ14+1","v":2052},{"$f":"AK14+1","v":2053},{"$f":"AL14+1","v":2054},{"$f":"AM14+1","v":2055}]
["Traffic on 51st Street"]
["51st Street to Union Ave North","Daily VMT",null,{"$f":"D6*Inputs!$D$30","v":746.63784456977589},{"$f":"E6*Inputs!$D$30","v":752.40508789962155},{"$f":"F6*Inputs!$D$30","v":758.21687905927172},{"$f":"G6*Inputs!$D$30","v":764.07356214884987},{"$f":"H6*Inputs!$D$30","v":769.97548392640635},{"$f":"I6*Inputs!$D$30","v":775.92299382844988},{"$f":"J6*Inputs!$D$30","v":781.9164439906358},{"$f":"K6*Inputs!$D$30","v":787.95618926861584},{"$f":"L6*Inputs!$D$30","v":794.04258725904776},{"$f":"M6*Inputs!$D$30","v":800.1759983207678},{"$f":"N6*Inputs!$D$30","v":806.35678559612631},{"$f":"O6*Inputs!$D$30","v":812.58531503248867},{"$f":"P6*Inputs!$D$30","v":818.86195540390179},{"$f":"Q6*Inputs!$D$30","v":825.18707833292865},{"$f":"R6*Inputs!$D$30","v":831.5610583126504},{"$f":"S6*Inputs!$D$30","v":837.98427272883953},{"$f":"T6*Inputs!$D$30","v":844.45710188230362},{"$f":"U6*Inputs!$D$30","v":850.97992901140219},{"$f":"V6*Inputs!$D$30","v":857.55314031473677},{"$f":"W6*Inputs!$D$30","v":864.17712497401703},{"$f":"X6*Inputs!$D$30","v":870.8522751771028},{"$f":"Y6*Inputs!$D$30","v":877.57898614122496},{"$f":"Z6*Inputs!$D$30","v":884.35765613638432},{"$f":"AA6*Inputs!$D$30","v":891.18868650893307},{"$f":"AB6*Inputs!$D$30","v":898.07248170533649},{"$f":"AC6*Inputs!$D$30","v":905.0094492961199},{"$f":"AD6*Inputs!$D$30","v":911.99999999999932},{"$f":"AE6*Inputs!$D$30","v":919.04454770819882},{"$f":"AF6*Inputs!$D$30","v":926.14350950895675},{"$f":"AG6*Inputs!$D$30","v":933.2973057122191},{"$f":"AH6*Inputs!$D$30","v":940.50635987452608},{"$f":"AI6*Inputs!$D$30","v":947.77109882408888},{"$f":"AJ6*Inputs!$D$30","v":955.09195268606163},{"$f":"AK6*Inputs!$D$30","v":962.4693549080074},{"$f":"AL6*Inputs!$D$30","v":969.90374228556186},{"$f":"AM6*Inputs!$D$30","v":977.39555498829441},{"$f":"AN6*Inputs!$D$30","v":984.94523658576952}]
["51st Street to Union Ave South","Daily VMT",null,{"$f":"D7*Inputs!$D$33","v":2614.392355821602},{"$f":"E7*Inputs!$D$33","v":2629.4959859009336},{"$f":"F7*Inputs!$D$33","v":2644.68687130025},{"$f":"G7*Inputs!$D$33","v":2659.9655161030614},{"$f":"H7*Inputs!$D$33","v":2675.332427305023},{"$f":"I7*Inputs!$D$33","v":2690.7881148307606},{"$f":"J7*Inputs!$D$33","v":2706.3330915507886},{"$f":"K7*Inputs!$D$33","v":2721.9678732985308},{"$f":"L7*Inputs!$D$33","v":2737.6929788874372},{"$f":"M7*Inputs!$D$33","v":2753.508930128201},{"$f":"N7*Inputs!$D$33","v":2769.4162518460698},{"$f":"O7*Inputs!$D$33","v":2785.4154718982668},{"$f":"P7*Inputs!$D$33","v":2801.5071211915024},{"$f":"Q7*Inputs!$D$33","v":2817.6917336995939},{"$f":"R7*Inputs!$D$33","v":2833.9698464811831},{"$f":"S7*Inputs!$D$33","v":2850.3419996975585},{"$f":"T7*Inputs!$D$33","v":2866.8087366305786},{"$f":"U7*Inputs!$D$33","v":2883.3706037007018},{"$f":"V7*Inputs!$D$33","v":2900.0281504851164},{"$f":"W7*Inputs!$D$33","v":2916.7819297359779},{"$f":"X7*Inputs!$D$33","v":2933.6324973987516},{"$f":"Y7*Inputs!$D$33","v":2950.5804126306607},{"$f":"Z7*Inputs!$D$33","v":2967.6262378192409},{"$f":"AA7*Inputs!$D$33","v":2984.7705386010007},{"$f":"AB7*Inputs!$D$33","v":3002.0138838801945},{"$f":"AC7*Inputs!$D$33","v":3019.3568458476966},{"$f":"AD7*Inputs!$D$33","v":3036.7999999999929},{"$f":"AE7*Inputs!$D$33","v":3054.3439251582727},{"$f":"AF7*Inputs!$D$33","v":3071.9892034876407},{"$f":"AG7*Inputs!$D$33","v":3089.7364205164317},{"$f":"AH7*Inputs!$D$33","v":3107.586165155642},{"$f":"AI7*Inputs!$D$33","v":3125.5390297184699},{"$f":"AJ7*Inputs!$D$33","v":3143.5956099399746},{"$f":"AK7*Inputs!$D$33","v":3161.7565049968384},{"$f":"AL7*Inputs!$D$33","v":3180.0223175272554},{"$f":"AM7*Inputs!$D$33","v":3198.393653650925},{"$f":"AN7*Inputs!$D$33","v":3216.8711229891655}]
["Total VMT Travelled",null,null,{"$f":"D16+D17","v":3361.030200391378},{"$f":"E16+E17","v":3381.9010738005554},3402.9037503595218,3424.0390782519112,3445.3079112314294,3466.7111086592104,3488.2495355414244,3509.9240625671464,3531.7355661464849,3553.684928448969,3575.7730374421963,3598.0007869307556,3620.3690765954043,3642.8788120325225,3665.5309047938335,3688.3262724263982,3711.2658385128821,3734.3505327121038,3757.5812907998534,3780.9590547099951,3804.4847725758545,3828.1593987718857,3851.9838939556253,3875.9592251099339,3900.086365585531,3924.3662951438164,3948.799999999992,3973.3884728664716,3998.1327129965975,4023.0337262286507,4048.092525030168,4073.3101285425587,4098.6875626260362,4124.2258599048455,4149.9260598128176,{"$f":"AM16+AM17","v":4175.7892086392194},4201.8163595749347]
["Autos",null,null,{"$f":"D18*D9","v":3092.1477843600678},{"$f":"E18*E9","v":3111.3489878965111},{"$f":"F18*F9","v":3130.6714503307603},3150.1159519917583,3169.6832783329151,3189.3742199664739,3209.1895726981106,3229.130137561775,3249.1967208547662,3269.3901341730516,3289.7111944468206,3310.1607239762952,3330.739550467772,3351.4485070699211,3372.288432410327,3393.2601706322866,3414.3645714318518,3435.6024900951356,3456.9747875358653,3478.4823303331955,3500.1259907697863,3521.9066468701349,3543.8251824391755,3565.8824871011393,3588.0794563386885,3610.4169915323114,3632.8959999999929,3655.5173950371541,3678.2820959568699,3701.191028130359,3724.2451230277547,3747.4453182591542,3770.7925576159537,3794.2877911124579,3817.9319750277923,{"$f":"AM18*AM9","v":3841.7260719480819},3865.67105080894]
["Trucks",null,null,{"$f":"D18*D10","v":268.88241603131024},{"$f":"E18*E10","v":270.55208590404442},272.23230002876176,273.92312626015291,275.62463289851434,277.33688869273686,279.05996284331394,280.7939250053717,282.53884529171881,284.29479427591752,286.06184299537568,287.84006295446045,289.62952612763235,291.43030496260184,293.24247238350671,295.06610179411189,296.9012670810306,298.74804261696829,300.60650326398826,302.47672437679961,304.35878180606835,306.25275190175086,308.15871151645001,310.07673800879473,312.0069092468425,313.94930361150534,315.90399999999937,317.87107782931776,319.85061703972781,321.84269809829209,323.84740200241345,325.86481028340472,327.89500501008291,329.93806879238764,331.99408478502539,{"$f":"AM18*AM10","v":334.06313669113757},336.1453087659948]
[]
["Daily VMT with Project/Build","Unit","Value ",2019,{"$f":"D22+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,{"$f":"AB22+1","v":2044},{"$f":"AC22+1","v":2045},{"$f":"AD22+1","v":2046},{"$f":"AE22+1","v":2047},{"$f":"AF22+1","v":2048},{"$f":"AG22+1","v":2049},{"$f":"AH22+1","v":2050},{"$f":"AI22+1","v":2051},{"$f":"AJ22+1","v":2052},{"$f":"AK22+1","v":2053},{"$f":"AL22+1","v":2054},{"$f":"AM22+1","v":2055}]
["Traffic on 51st Street"]
["51st Street to Union Ave North","Daily VMT",null,{"$f":"D6*Inputs!$D$31","v":746.63784456977589},{"$f":"E6*Inputs!$D$31","v":752.40508789962155},{"$f":"F6*Inputs!$D$31","v":758.21687905927172},{"$f":"G6*Inputs!$D$31","v":764.07356214884987},{"$f":"H6*Inputs!$D$31","v":769.97548392640635},{"$f":"I6*Inputs!$D$31","v":775.92299382844988},{"$f":"J6*Inputs!$D$31","v":781.9164439906358},{"$f":"K6*Inputs!$D$31","v":787.95618926861584},{"$f":"L6*Inputs!$D$31","v":794.04258725904776},{"$f":"M6*Inputs!$D$31","v":800.1759983207678},{"$f":"N6*Inputs!$D$31","v":806.35678559612631},{"$f":"O6*Inputs!$D$31","v":812.58531503248867},{"$f":"P6*Inputs!$D$31","v":818.86195540390179},{"$f":"Q6*Inputs!$D$31","v":825.18707833292865},{"$f":"R6*Inputs!$D$31","v":831.5610583126504},{"$f":"S6*Inputs!$D$31","v":837.98427272883953},{"$f":"T6*Inputs!$D$31","v":844.45710188230362},{"$f":"U6*Inputs!$D$31","v":850.97992901140219},{"$f":"V6*Inputs!$D$31","v":857.55314031473677},{"$f":"W6*Inputs!$D$31","v":864.17712497401703},{"$f":"X6*Inputs!$D$31","v":870.8522751771028},{"$f":"Y6*Inputs!$D$31","v":877.57898614122496},{"$f":"Z6*Inputs!$D$31","v":884.35765613638432},{"$f":"AA6*Inputs!$D$31","v":891.18868650893307},{"$f":"AB6*Inputs!$D$31","v":898.07248170533649},{"$f":"AC6*Inputs!$D$31","v":905.0094492961199},{"$f":"AD6*Inputs!$D$31","v":911.99999999999932},{"$f":"AE6*Inputs!$D$31","v":919.04454770819882},{"$f":"AF6*Inputs!$D$31","v":926.14350950895675},{"$f":"AG6*Inputs!$D$31","v":933.2973057122191},{"$f":"AH6*Inputs!$D$31","v":940.50635987452608},{"$f":"AI6*Inputs!$D$31","v":947.77109882408888},{"$f":"AJ6*Inputs!$D$31","v":955.09195268606163},{"$f":"AK6*Inputs!$D$31","v":962.4693549080074},{"$f":"AL6*Inputs!$D$31","v":969.90374228556186},{"$f":"AM6*Inputs!$D$31","v":977.39555498829441},{"$f":"AN6*Inputs!$D$31","v":984.94523658576952}]
["51st Street to Union Ave South","Daily VMT",null,{"$f":"D7*Inputs!$D$34","v":1432.5437566145765},{"$f":"E7*Inputs!$D$34","v":1440.8197183018813},{"$f":"F7*Inputs!$D$34","v":1449.1434911234246},{"$f":"G7*Inputs!$D$34","v":1457.5153512893485},{"$f":"H7*Inputs!$D$34","v":1465.9355766054921},{"$f":"I7*Inputs!$D$34","v":1474.4044464826084},{"$f":"J7*Inputs!$D$34","v":1482.9222419456373},{"$f":"K7*Inputs!$D$34","v":1491.4892456430305},{"$f":"L7*Inputs!$D$34","v":1500.10574185613},{"$f":"M7*Inputs!$D$34","v":1508.772016508603},{"$f":"N7*Inputs!$D$34","v":1517.4883571759285},{"$f":"O7*Inputs!$D$34","v":1526.2550530949406},{"$f":"P7*Inputs!$D$34","v":1535.072395173426},{"$f":"Q7*Inputs!$D$34","v":1543.9406759997773},{"$f":"R7*Inputs!$D$34","v":1552.8601898527031},{"$f":"S7*Inputs!$D$34","v":1561.8312327109907},{"$f":"T7*Inputs!$D$34","v":1570.8541022633308},{"$f":"U7*Inputs!$D$34","v":1579.9290979181926},{"$f":"V7*Inputs!$D$34","v":1589.0565208137623},{"$f":"W7*Inputs!$D$34","v":1598.2366738279329},{"$f":"X7*Inputs!$D$34","v":1607.4698615883569},{"$f":"Y7*Inputs!$D$34","v":1616.7563904825538},{"$f":"Z7*Inputs!$D$34","v":1626.096568668077},{"$f":"AA7*Inputs!$D$34","v":1635.49070608274},{"$f":"AB7*Inputs!$D$34","v":1644.9391144549008},{"$f":"AC7*Inputs!$D$34","v":1654.4421073138064},{"$f":"AD7*Inputs!$D$34","v":1663.9999999999961},{"$f":"AE7*Inputs!$D$34","v":1673.6131096757658},{"$f":"AF7*Inputs!$D$34","v":1683.2817553356936},{"$f":"AG7*Inputs!$D$34","v":1693.0062578172228},{"$f":"AH7*Inputs!$D$34","v":1702.7869398113105},{"$f":"AI7*Inputs!$D$34","v":1712.6241258731343},{"$f":"AJ7*Inputs!$D$34","v":1722.5181424328625},{"$f":"AK7*Inputs!$D$34","v":1732.4693178064867},{"$f":"AL7*Inputs!$D$34","v":1742.4779822067151},{"$f":"AM7*Inputs!$D$34","v":1752.5444677539313},{"$f":"AN7*Inputs!$D$34","v":1762.6691084872139}]
["Total VMT Travelled","Daily VMT",null,{"$f":"D24+D25","v":2179.1816011843525},{"$f":"E24+E25","v":2193.2248062015028},2207.3603701826964,2221.5889134381982,2235.9110605318983,2250.3274403110581,2264.8386859362731,2279.4454349116463,2294.1483291151776,2308.9480148293705,2323.8451427720547,2338.8403681274294,2353.9343505773277,2369.127754332706,2384.4212481653535,2399.8155054398303,2415.3112041456343,2430.9090269295948,2446.6096611284993,2462.4137988019502,2478.3221367654596,2494.3353766237788,2510.4542248044613,2526.6793925916731,2543.0115961602373,2559.4515566099262,2575.9999999999955,2592.6576573839648,2609.4252648446504,2626.3035635294418,2643.2932996858367,2660.3952246972231,2677.6100951189242,2694.9386727144943,2712.381724492277,{"$f":"AM24+AM25","v":2729.9400227422257},2747.6143450729833]
["Autos",null,null,{"$f":"D26*D9","v":2004.8470730896045},{"$f":"E26*E9","v":2017.7668217053827},2030.7715405680808,2043.8618003631425,2057.0381756893466,2070.3012450861734,2083.6515910613712,2097.0898001187147,2110.6164627859634,2124.2321736430208,2137.9375313502906,2151.7331386772353,2165.6196025311415,2179.5975339860897,2193.6675483121253,2207.8302650046439,2222.0863078139837,2236.4363047752272,2250.8808882382195,2265.4206948977944,2280.0563658242231,2294.7885464938768,2309.6178868201046,2324.5450411843394,2339.5706684674183,2354.6954320811324,2369.919999999996,2385.2450447932479,2400.6712436570783,2416.1992784470867,2431.8298357109697,2447.5636067214455,2463.4012875094104,2479.3435788973347,2495.3911865328951,{"$f":"AM26*AM9","v":2511.5448209228475},2527.8051974671448]
["Trucks",null,null,{"$f":"D26*D10","v":174.33452809474821},{"$f":"E26*E10","v":175.45798449612022},176.58882961461572,177.72711307505585,178.87288484255188,180.02619522488465,181.18709487490185,182.35563479293171,183.53186632921421,184.71584118634965,185.90761142176439,187.10722945019435,188.31474804618622,189.53022034661649,190.75369985322828,191.98524043518643,193.22489633165074,194.4727221543676,195.72877289027994,196.99310390415602,198.26577094123678,199.5468301299023,200.8363379843569,202.13435140733387,203.440927692819,204.75612452879409,206.07999999999964,207.41261259071717,208.75402118757205,210.10428508235535,211.46346397486695,212.83161797577785,214.20880760951394,215.59509381715955,216.99053795938218,{"$f":"AM26*AM10","v":218.39520181937806},219.80914760583866]
[]
["Key Quantified Impacts"]
["Total Daily Auto VMT Avoided","Daily VMT",null,{"$f":"D19-D27","v":1087.3007112704634},{"$f":"E19-E27","v":1093.5821661911284},1099.8999097626795,1106.2541516286158,1112.6451026435684,1119.0729748803005,1125.5379816367395,1132.0403374430603,1138.5802580688028,1145.1579605300308,1151.7736630965301,1158.42758529906,1165.1199479366305,1171.8509730838314,1178.6208840982017,1185.4299056276427,1192.2782636178681,1199.1661853199084,1206.0938992976457,1213.0616354354011,1220.0696249455632,1227.1181003762581,1234.2072956190709,1241.3374459167999,1248.5087878712702,1255.721559451179,1262.9759999999969,1270.2723502439062,1277.6108522997915,1284.9917496832722,1292.415287316785,1299.8817115377087,1307.3912701065433,1314.9442122151231,1322.5407884948972,{"$f":"AM19-AM27","v":1330.1812510252344},1337.8658533417952]
["Total Daily Trucks VMT Avoided","Daily VMT",null,{"$f":"D20-D28","v":94.547887936562034},{"$f":"E20-E28","v":95.0941014079242},95.643470414146037,96.196013185097058,96.751748055962452,97.310693467852218,97.872867968412095,98.438290212439995,99.006978962504604,99.578953089567875,100.1542315736113,100.7328335042661,101.31477808144612,101.90008461598535,102.48877253027842,103.08086135892546,103.67637074937986,104.27532046260069,104.87773037370832,105.48362047264359,106.09301086483157,106.70592177184855,107.32237353209311,107.94238660146087,108.56598155402349,109.19317908271125,109.82399999999973,110.45846523860058,111.09659585215576,111.73841301593674,112.38393802754649,113.03319230762688,113.68619740056897,114.34297497522809,115.00354682564321,{"$f":"AM20-AM28","v":115.66793487175951},116.33616116015614]
[]
[]
["Daily Pedestrian Volumes","Unit","Value ",2019,{"$f":"D35+1","v":2020},{"$f":"E35+1","v":2021},{"$f":"F35+1","v":2022},{"$f":"G35+1","v":2023},{"$f":"H35+1","v":2024},{"$f":"I35+1","v":2025},{"$f":"J35+1","v":2026},{"$f":"K35+1","v":2027},{"$f":"L35+1","v":2028},{"$f":"M35+1","v":2029},{"$f":"N35+1","v":2030},{"$f":"O35+1","v":2031},{"$f":"P35+1","v":2032},{"$f":"Q35+1","v":2033},{"$f":"R35+1","v":2034},{"$f":"S35+1","v":2035},{"$f":"T35+1","v":2036},{"$f":"U35+1","v":2037},{"$f":"V35+1","v":2038},{"$f":"W35+1","v":2039},{"$f":"X35+1","v":2040},{"$f":"Y35+1","v":2041},{"$f":"Z35+1","v":2042},{"$f":"AA35+1","v":2043},{"$f":"AB35+1","v":2044},{"$f":"AC35+1","v":2045},{"$f":"AD35+1","v":2046},{"$f":"AE35+1","v":2047},{"$f":"AF35+1","v":2048},{"$f":"AG35+1","v":2049},{"$f":"AH35+1","v":2050},{"$f":"AI35+1","v":2051},{"$f":"AJ35+1","v":2052},{"$f":"AK35+1","v":2053},{"$f":"AL35+1","v":2054},{"$f":"AM35+1","v":2055}]
["No Build","Daily Number",null,{"$f":"Inputs!D99","v":96.825145624256848},{"$f":"D36*(1+Inputs!$D$100)","v":97.435798055573031},{"$f":"E36*(1+Inputs!$D$100)","v":98.050301721911552},{"$f":"F36*(1+Inputs!$D$100)","v":98.668680912066577},{"$f":"G36*(1+Inputs!$D$100)","v":99.290960068015693},{"$f":"H36*(1+Inputs!$D$100)","v":99.917163785886075},{"$f":"I36*(1+Inputs!$D$100)","v":100.54731681692662},{"$f":"J36*(1+Inputs!$D$100)","v":101.18144406848629},{"$f":"K36*(1+Inputs!$D$100)","v":101.81957060499855},{"$f":"L36*(1+Inputs!$D$100)","v":102.46172164897213},{"$f":"M36*(1+Inputs!$D$100)","v":103.10792258198794},{"$f":"N36*(1+Inputs!$D$100)","v":103.75819894570225},{"$f":"O36*(1+Inputs!$D$100)","v":104.41257644285633},{"$f":"P36*(1+Inputs!$D$100)","v":105.07108093829231},{"$f":"Q36*(1+Inputs!$D$100)","v":105.73373845997553},{"$f":"R36*(1+Inputs!$D$100)","v":106.40057520002333},{"$f":"S36*(1+Inputs!$D$100)","v":107.07161751574029},{"$f":"T36*(1+Inputs!$D$100)","v":107.74689193066007},{"$f":"U36*(1+Inputs!$D$100)","v":108.42642513559372},{"$f":"V36*(1+Inputs!$D$100)","v":109.1102439896847},{"$f":"W36*(1+Inputs!$D$100)","v":109.79837552147049},{"$f":"X36*(1+Inputs!$D$100)","v":110.49084692995092},{"$f":"Y36*(1+Inputs!$D$100)","v":111.18768558566325},{"$f":"Z36*(1+Inputs!$D$100)","v":111.88891903176399},{"$f":"AA36*(1+Inputs!$D$100)","v":112.59457498511759},{"$f":"AB36*(1+Inputs!$D$100)","v":113.30468133739194},{"$f":"AC36*(1+Inputs!$D$100)","v":114.01926615616085},{"$f":"AD36*(1+Inputs!$D$100)","v":114.73835768601343},{"$f":"AE36*(1+Inputs!$D$100)","v":115.46198434967049},{"$f":"AF36*(1+Inputs!$D$100)","v":116.19017474910794},{"$f":"AG36*(1+Inputs!$D$100)","v":116.92295766668735},{"$f":"AH36*(1+Inputs!$D$100)","v":117.66036206629359},{"$f":"AI36*(1+Inputs!$D$100)","v":118.40241709447962},{"$f":"AJ36*(1+Inputs!$D$100)","v":119.14915208161857},{"$f":"AK36*(1+Inputs!$D$100)","v":119.90059654306303},{"$f":"AL36*(1+Inputs!$D$100)","v":120.65678018031169},{"$f":"AM36*(1+Inputs!$D$100)","v":121.41773288218327}]
["Build",null,null,{"$f":"D36*(1+Inputs!$D$101)","v":96.825145624256848},{"$f":"E36*(1+Inputs!$D$101)","v":97.435798055573031},{"$f":"F36*(1+Inputs!$D$101)","v":98.050301721911552},{"$f":"G36*(1+Inputs!$D$101)","v":98.668680912066577},{"$f":"H36*(1+Inputs!$D$101)","v":99.290960068015693},{"$f":"I36*(1+Inputs!$D$101)","v":99.917163785886075},{"$f":"J36*(1+Inputs!$D$101)","v":100.54731681692662},{"$f":"K36*(1+Inputs!$D$101)","v":101.18144406848629},{"$f":"L36*(1+Inputs!$D$101)","v":101.81957060499855},{"$f":"M36*(1+Inputs!$D$101)","v":102.46172164897213},{"$f":"N36*(1+Inputs!$D$101)","v":103.10792258198794},{"$f":"O36*(1+Inputs!$D$101)","v":103.75819894570225},{"$f":"P36*(1+Inputs!$D$101)","v":104.41257644285633},{"$f":"Q36*(1+Inputs!$D$101)","v":105.07108093829231},{"$f":"R36*(1+Inputs!$D$101)","v":105.73373845997553},{"$f":"S36*(1+Inputs!$D$101)","v":106.40057520002333},{"$f":"T36*(1+Inputs!$D$101)","v":107.07161751574029},{"$f":"U36*(1+Inputs!$D$101)","v":107.74689193066007},{"$f":"V36*(1+Inputs!$D$101)","v":108.42642513559372},{"$f":"W36*(1+Inputs!$D$101)","v":109.1102439896847},{"$f":"X36*(1+Inputs!$D$101)","v":109.79837552147049},{"$f":"Y36*(1+Inputs!$D$101)","v":110.49084692995092},{"$f":"Z36*(1+Inputs!$D$101)","v":111.18768558566325},{"$f":"AA36*(1+Inputs!$D$101)","v":111.88891903176399},{"$f":"AB36*(1+Inputs!$D$101)","v":112.59457498511759},{"$f":"AC36*(1+Inputs!$D$101)","v":113.30468133739194},{"$f":"AD36*(1+Inputs!$D$101)","v":114.01926615616085},{"$f":"AE36*(1+Inputs!$D$101)","v":114.73835768601343},{"$f":"AF36*(1+Inputs!$D$101)","v":115.46198434967049},{"$f":"AG36*(1+Inputs!$D$101)","v":116.19017474910794},{"$f":"AH36*(1+Inputs!$D$101)","v":116.92295766668735},{"$f":"AI36*(1+Inputs!$D$101)","v":117.66036206629359},{"$f":"AJ36*(1+Inputs!$D$101)","v":118.40241709447962},{"$f":"AK36*(1+Inputs!$D$101)","v":119.14915208161857},{"$f":"AL36*(1+Inputs!$D$101)","v":119.90059654306303},{"$f":"AM36*(1+Inputs!$D$101)","v":120.65678018031169},{"$f":"AN36*(1+Inputs!$D$101)","v":121.41773288218327}]

{"sheet":"Calc-1","index":10,"n_rows":65,"n_cols":40,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
["Travel Time Saving "]
[]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020}]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB4+1","v":2044},{"$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","Number",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,{"$f":"1/(1+Inputs!$D$4)^(D4-$E$3)","v":1.07},{"$f":"1/(1+Inputs!$D$4)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$4)^(F4-$E$3)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$4)^(G4-$E$3)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$4)^(H4-$E$3)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$4)^(I4-$E$3)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$4)^(J4-$E$3)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$4)^(K4-$E$3)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$4)^(L4-$E$3)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$4)^(M4-$E$3)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$4)^(N4-$E$3)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$4)^(O4-$E$3)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$4)^(P4-$E$3)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$4)^(Q4-$E$3)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$4)^(R4-$E$3)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$4)^(S4-$E$3)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$4)^(T4-$E$3)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$4)^(U4-$E$3)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$4)^(V4-$E$3)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$4)^(W4-$E$3)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$4)^(X4-$E$3)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$4)^(Y4-$E$3)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$4)^(Z4-$E$3)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$4)^(AA4-$E$3)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$4)^(AB4-$E$3)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$4)^(AC4-$E$3)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$4)^(AD4-$E$3)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$4)^(AE4-$E$3)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$4)^(AF4-$E$3)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$4)^(AG4-$E$3)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$4)^(AH4-$E$3)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$4)^(AI4-$E$3)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$4)^(AJ4-$E$3)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$4)^(AK4-$E$3)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$4)^(AL4-$E$3)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$4)^(AM4-$E$3)","v":0.10021934469772288},{"$f":"1/(1+Inputs!$D$4)^(AN4-$E$3)","v":9.366293896983445E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$5)^(D4-$E$3)","v":1.03},{"$f":"1/(1+Inputs!$D$5)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$5)^(F4-$E$3)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$5)^(G4-$E$3)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$5)^(H4-$E$3)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$5)^(I4-$E$3)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$5)^(J4-$E$3)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$5)^(K4-$E$3)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$5)^(L4-$E$3)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$5)^(M4-$E$3)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$5)^(N4-$E$3)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$5)^(O4-$E$3)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$5)^(P4-$E$3)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$5)^(Q4-$E$3)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$5)^(R4-$E$3)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$5)^(S4-$E$3)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$5)^(T4-$E$3)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$5)^(U4-$E$3)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$5)^(V4-$E$3)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$5)^(W4-$E$3)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$5)^(X4-$E$3)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$5)^(Y4-$E$3)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$5)^(Z4-$E$3)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$5)^(AA4-$E$3)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$5)^(AB4-$E$3)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$5)^(AC4-$E$3)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$5)^(AD4-$E$3)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$5)^(AE4-$E$3)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$5)^(AF4-$E$3)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$5)^(AG4-$E$3)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$5)^(AH4-$E$3)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$5)^(AI4-$E$3)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$E$3)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$5)^(AK4-$E$3)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$5)^(AL4-$E$3)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$5)^(AM4-$E$3)","v":0.36604489974263904},{"$f":"1/(1+Inputs!$D$5)^(AN4-$E$3)","v":0.35538339780838735}]
[]
["Traffic on 51st Street"]
["51st Street to Union Ave North","ADT",null,{"$f":"Traffic!D6","v":1309.8909553855719},{"$f":"Traffic!E6","v":1320.008926139687},{"$f":"Traffic!F6","v":1330.2050509811786},{"$f":"Traffic!G6","v":1340.4799335944736},{"$f":"Traffic!H6","v":1350.8341823270289},{"$f":"Traffic!I6","v":1361.2684102253509},{"$f":"Traffic!J6","v":1371.7832350712911},{"$f":"Traffic!K6","v":1382.3792794186245},{"$f":"Traffic!L6","v":1393.0571706299086},{"$f":"Traffic!M6","v":1403.8175409136279},{"$f":"Traffic!N6","v":1414.6610273616252},{"$f":"Traffic!O6","v":1425.5882719868223},{"$f":"Traffic!P6","v":1436.5999217612314},{"$f":"Traffic!Q6","v":1447.6966286542608},{"$f":"Traffic!R6","v":1458.8790496713166},{"$f":"Traffic!S6","v":1470.147846892701},{"$f":"Traffic!T6","v":1481.5036875128135},{"$f":"Traffic!U6","v":1492.9472438796531},{"$f":"Traffic!V6","v":1504.4791935346261},{"$f":"Traffic!W6","v":1516.1002192526616},{"$f":"Traffic!X6","v":1527.8110090826367},{"$f":"Traffic!Y6","v":1539.612256388114},{"$f":"Traffic!Z6","v":1551.5046598883937},{"$f":"Traffic!AA6","v":1563.4889236998827},{"$f":"Traffic!AB6","v":1575.5657573777835},{"$f":"Traffic!AC6","v":1587.7358759581052},{"$f":"Traffic!AD6","v":1599.9999999999989},{"$f":"Traffic!AE6","v":1612.3588556284192},{"$f":"Traffic!AF6","v":1624.8131745771173},{"$f":"Traffic!AG6","v":1637.3636942319636},{"$f":"Traffic!AH6","v":1650.0111576746074},{"$f":"Traffic!AI6","v":1662.7563137264719},{"$f":"Traffic!AJ6","v":1675.5999169930908},{"$f":"Traffic!AK6","v":1688.5427279087851},{"$f":"Traffic!AL6","v":1701.5855127816876},{"$f":"Traffic!AM6","v":1714.729043839113},{"$f":"Traffic!AN6","v":1727.97409927328}]
["51st Street to Union Ave South","ADT",null,{"$f":"Traffic!D7","v":3581.3593915364409},{"$f":"Traffic!E7","v":3602.0492957547031},{"$f":"Traffic!F7","v":3622.8587278085611},{"$f":"Traffic!G7","v":3643.7883782233712},{"$f":"Traffic!H7","v":3664.8389415137299},{"$f":"Traffic!I7","v":3686.0111162065209},{"$f":"Traffic!J7","v":3707.3056048640933},{"$f":"Traffic!K7","v":3728.7231141075758},{"$f":"Traffic!L7","v":3750.2643546403247},{"$f":"Traffic!M7","v":3771.9300412715074},{"$f":"Traffic!N7","v":3793.7208929398212},{"$f":"Traffic!O7","v":3815.6376327373514},{"$f":"Traffic!P7","v":3837.6809879335647},{"$f":"Traffic!Q7","v":3859.8516899994434},{"$f":"Traffic!R7","v":3882.1504746317573},{"$f":"Traffic!S7","v":3904.5780817774767},{"$f":"Traffic!T7","v":3927.1352556583265},{"$f":"Traffic!U7","v":3949.8227447954814},{"$f":"Traffic!V7","v":3972.6413020344053},{"$f":"Traffic!W7","v":3995.5916845698321},{"$f":"Traffic!X7","v":4018.674653970892},{"$f":"Traffic!Y7","v":4041.890976206384},{"$f":"Traffic!Z7","v":4065.2414216701923},{"$f":"Traffic!AA7","v":4088.7267652068499},{"$f":"Traffic!AB7","v":4112.3477861372521},{"$f":"Traffic!AC7","v":4136.1052682845157},{"$f":"Traffic!AD7","v":4159.99999999999},{"$f":"Traffic!AE7","v":4184.0327741894143},{"$f":"Traffic!AF7","v":4208.2043883392334},{"$f":"Traffic!AG7","v":4232.5156445430566},{"$f":"Traffic!AH7","v":4256.9673495282759},{"$f":"Traffic!AI7","v":4281.5603146828353},{"$f":"Traffic!AJ7","v":4306.2953560821561},{"$f":"Traffic!AK7","v":4331.1732945162166},{"$f":"Traffic!AL7","v":4356.1949555167876},{"$f":"Traffic!AM7","v":4381.3611693848279},{"$f":"Traffic!AN7","v":4406.6727712180345}]
[]
["Share of Traffic - Auto ","%",null,{"$f":"1-ShareTruck","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
["Share of Traffic - Trucks","%",null,{"$f":"ShareTruck","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
["Average Vehicle Occupancy - Auto","persons/vehicle",null,{"$f":"Avg_Veh_Occ","v":1.67},1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67,1.67]
["Average Vehicle Occupancy - Truck","persons/vehicle",null,{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1},{"$f":"Inputs!$D$129","v":1}]
["Average Vehicle Occupancy - All Vehicles","persons/vehicle",null,{"$f":"D13*D15 + D14*D16","v":1.6164000000000001},{"$f":"E13*E15 + E14*E16","v":1.6164000000000001},1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,1.6164000000000001,{"$f":"AM13*AM15 + AM14*AM16","v":1.6164000000000001},1.6164000000000001]
[]
["No Build Case Alternative ","Unit","Value ",2019,{"$f":"D19+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB19+1","v":2044},{"$f":"AC19+1","v":2045},{"$f":"AD19+1","v":2046},{"$f":"AE19+1","v":2047},{"$f":"AF19+1","v":2048},{"$f":"AG19+1","v":2049},{"$f":"AH19+1","v":2050},{"$f":"AI19+1","v":2051},{"$f":"AJ19+1","v":2052},{"$f":"AK19+1","v":2053},{"$f":"AL19+1","v":2054},{"$f":"AM19+1","v":2055}]
[]
["Travel Times for 51st Street Traffic, by OD Pairs","Daily Vehicle-hours"]
["51st Street to Union Ave North",null,null,{"$f":"D10*Inputs!$D$37/3600","v":29.865513782791034},{"$f":"E10*Inputs!$D$37/3600","v":30.096203515984858},{"$f":"F10*Inputs!$D$37/3600","v":30.328675162370867},{"$f":"G10*Inputs!$D$37/3600","v":30.562942485953993},{"$f":"H10*Inputs!$D$37/3600","v":30.799019357056252},{"$f":"I10*Inputs!$D$37/3600","v":31.036919753137994},{"$f":"J10*Inputs!$D$37/3600","v":31.276657759625429},{"$f":"K10*Inputs!$D$37/3600","v":31.518247570744631},{"$f":"L10*Inputs!$D$37/3600","v":31.76170349036191},{"$f":"M10*Inputs!$D$37/3600","v":32.007039932830708},{"$f":"N10*Inputs!$D$37/3600","v":32.254271423845047},{"$f":"O10*Inputs!$D$37/3600","v":32.503412601299544},{"$f":"P10*Inputs!$D$37/3600","v":32.754478216156073},{"$f":"Q10*Inputs!$D$37/3600","v":33.007483133317145},{"$f":"R10*Inputs!$D$37/3600","v":33.262442332506012},{"$f":"S10*Inputs!$D$37/3600","v":33.519370909153572},{"$f":"T10*Inputs!$D$37/3600","v":33.778284075292142},{"$f":"U10*Inputs!$D$37/3600","v":34.039197160456084},{"$f":"V10*Inputs!$D$37/3600","v":34.302125612589471},{"$f":"W10*Inputs!$D$37/3600","v":34.567084998960681},{"$f":"X10*Inputs!$D$37/3600","v":34.834091007084112},{"$f":"Y10*Inputs!$D$37/3600","v":35.103159445648991},{"$f":"Z10*Inputs!$D$37/3600","v":35.374306245455372},{"$f":"AA10*Inputs!$D$37/3600","v":35.647547460357316},{"$f":"AB10*Inputs!$D$37/3600","v":35.922899268213456},{"$f":"AC10*Inputs!$D$37/3600","v":36.200377971844794},{"$f":"AD10*Inputs!$D$37/3600","v":36.479999999999968},{"$f":"AE10*Inputs!$D$37/3600","v":36.761781908327954},{"$f":"AF10*Inputs!$D$37/3600","v":37.045740380358268},{"$f":"AG10*Inputs!$D$37/3600","v":37.331892228488762},{"$f":"AH10*Inputs!$D$37/3600","v":37.620254394981046},{"$f":"AI10*Inputs!$D$37/3600","v":37.910843952963553},{"$f":"AJ10*Inputs!$D$37/3600","v":38.203678107442464},{"$f":"AK10*Inputs!$D$37/3600","v":38.498774196320291},{"$f":"AL10*Inputs!$D$37/3600","v":38.796149691422471},{"$f":"AM10*Inputs!$D$37/3600","v":39.095822199531767},{"$f":"AN10*Inputs!$D$37/3600","v":39.397809463430775}]
["51st Street to Union Ave South",null,null,{"$f":"D11*Inputs!$D$40/3600","v":97.617624557879012},{"$f":"E11*Inputs!$D$40/3600","v":98.18157223285678},{"$f":"F11*Inputs!$D$40/3600","v":98.748777895124803},{"$f":"G11*Inputs!$D$40/3600","v":99.319260366431337},{"$f":"H11*Inputs!$D$40/3600","v":99.893038577259986},{"$f":"I11*Inputs!$D$40/3600","v":100.47013156745777},{"$f":"J11*Inputs!$D$40/3600","v":101.05055848686702},{"$f":"K11*Inputs!$D$40/3600","v":101.63433859596081},{"$f":"L11*Inputs!$D$40/3600","v":102.221491266482},{"$f":"M11*Inputs!$D$40/3600","v":102.81203598208626},{"$f":"N11*Inputs!$D$40/3600","v":103.40599233898828},{"$f":"O11*Inputs!$D$40/3600","v":104.00338004661241},{"$f":"P11*Inputs!$D$40/3600","v":104.60421892824633},{"$f":"Q11*Inputs!$D$40/3600","v":105.20852892169913},{"$f":"R11*Inputs!$D$40/3600","v":105.8163300799628},{"$f":"S11*Inputs!$D$40/3600","v":106.42764257187753},{"$f":"T11*Inputs!$D$40/3600","v":107.04248668280127},{"$f":"U11*Inputs!$D$40/3600","v":107.66088281528258},{"$f":"V11*Inputs!$D$40/3600","v":108.28285148973782},{"$f":"W11*Inputs!$D$40/3600","v":108.90841334513203},{"$f":"X11*Inputs!$D$40/3600","v":109.53758913966378},{"$f":"Y11*Inputs!$D$40/3600","v":110.17039975145403},{"$f":"Z11*Inputs!$D$40/3600","v":110.80686617923899},{"$f":"AA11*Inputs!$D$40/3600","v":111.44700954306674},{"$f":"AB11*Inputs!$D$40/3600","v":112.09085108499826},{"$f":"AC11*Inputs!$D$40/3600","v":112.73841216981225},{"$f":"AD11*Inputs!$D$40/3600","v":113.38971428571405},{"$f":"AE11*Inputs!$D$40/3600","v":114.04477904504864},{"$f":"AF11*Inputs!$D$40/3600","v":114.70362818501799},{"$f":"AG11*Inputs!$D$40/3600","v":115.36628356840221},{"$f":"AH11*Inputs!$D$40/3600","v":116.03276718428504},{"$f":"AI11*Inputs!$D$40/3600","v":116.70310114878359},{"$f":"AJ11*Inputs!$D$40/3600","v":117.37730770578223},{"$f":"AK11*Inputs!$D$40/3600","v":118.05540922767062},{"$f":"AL11*Inputs!$D$40/3600","v":118.73742821608619},{"$f":"AM11*Inputs!$D$40/3600","v":119.42338730266077},{"$f":"AN11*Inputs!$D$40/3600","v":120.1133092497716}]
["Total",null,null,{"$f":"D22+D23","v":127.48313834067005},{"$f":"E22+E23","v":128.27777574884163},129.07745305749566,129.88220285238532,130.69205793431624,131.50705132059576,132.32721624649244,133.15258616670545,133.98319475684391,134.81907591491697,135.66026376283332,136.50679264791194,137.35869714440241,138.21601205501628,139.07877241246882,139.94701348103109,140.8207707580934,141.70007997573867,142.58497710232729,143.47549834409273,144.37168014674791,145.27355919710303,146.18117242469435,147.09455700342406,148.01375035321172,148.93879014165705,149.86971428571402,150.80656095337659,151.74936856537624,152.69817579689098,153.65302157926607,154.61394510174713,155.58098581322469,156.55418342399091,157.53357790750866,{"$f":"AM22+AM23","v":158.51920950219255},159.51111871320239]
["Total Cost of Travel Time on 51st Street ","$ Annually",null,{"$f":"D24*365*Inputs!$D$137*$D$17","v":1424238.421205261},{"$f":"E24*365*Inputs!$D$137*$D$17","v":1433116.0903807764},{"$f":"F24*365*Inputs!$D$137*$D$17","v":1442050.06519796},{"$f":"G24*365*Inputs!$D$137*$D$17","v":1451040.7097040284},{"$f":"H24*365*Inputs!$D$137*$D$17","v":1460088.3903487588},{"$f":"I24*365*Inputs!$D$137*$D$17","v":1469193.4760006794},{"$f":"J24*365*Inputs!$D$137*$D$17","v":1478356.3379633769},{"$f":"K24*365*Inputs!$D$137*$D$17","v":1487577.3499919102},{"$f":"L24*365*Inputs!$D$137*$D$17","v":1496856.8883093393},{"$f":"M24*365*Inputs!$D$137*$D$17","v":1506195.3316233708},{"$f":"N24*365*Inputs!$D$137*$D$17","v":1515593.0611431124},{"$f":"O24*365*Inputs!$D$137*$D$17","v":1525050.4605959496},{"$f":"P24*365*Inputs!$D$137*$D$17","v":1534567.9162445308},{"$f":"Q24*365*Inputs!$D$137*$D$17","v":1544145.8169038752},{"$f":"R24*365*Inputs!$D$137*$D$17","v":1553784.5539585992},{"$f":"S24*365*Inputs!$D$137*$D$17","v":1563484.5213802531},{"$f":"T24*365*Inputs!$D$137*$D$17","v":1573246.1157447905},{"$f":"U24*365*Inputs!$D$137*$D$17","v":1583069.7362501449},{"$f":"V24*365*Inputs!$D$137*$D$17","v":1592955.7847339353},{"$f":"W24*365*Inputs!$D$137*$D$17","v":1602904.6656912935},{"$f":"X24*365*Inputs!$D$137*$D$17","v":1612916.7862928091},{"$f":"Y24*365*Inputs!$D$137*$D$17","v":1622992.5564026048},{"$f":"Z24*365*Inputs!$D$137*$D$17","v":1633132.3885965329},{"$f":"AA24*365*Inputs!$D$137*$D$17","v":1643336.6981804948},{"$f":"AB24*365*Inputs!$D$137*$D$17","v":1653605.9032088926},{"$f":"AC24*365*Inputs!$D$137*$D$17","v":1663940.4245032049},{"$f":"AD24*365*Inputs!$D$137*$D$17","v":1674340.6856706897},{"$f":"AE24*365*Inputs!$D$137*$D$17","v":1684807.1131232171},{"$f":"AF24*365*Inputs!$D$137*$D$17","v":1695340.1360962354},{"$f":"AG24*365*Inputs!$D$137*$D$17","v":1705940.186667861},{"$f":"AH24*365*Inputs!$D$137*$D$17","v":1716607.6997781068},{"$f":"AI24*365*Inputs!$D$137*$D$17","v":1727343.1132482411},{"$f":"AJ24*365*Inputs!$D$137*$D$17","v":1738146.8678002784},{"$f":"AK24*365*Inputs!$D$137*$D$17","v":1749019.4070766061},{"$f":"AL24*365*Inputs!$D$137*$D$17","v":1759961.1776597472},{"$f":"AM24*365*Inputs!$D$137*$D$17","v":1770972.62909226},{"$f":"AN24*365*Inputs!$D$137*$D$17","v":1782054.2138967733}]
[]
["Delays on Intersections","Daily Vehicle-hours"]
["AM (One Hour)",null,null,{"$f":"Inputs!D45*(1+Inputs!D59)^(D4-2016)","v":16.872564940888083},{"$f":"D28*(1+Inputs!$D$59)","v":17.356583625301333},{"$f":"E28*(1+Inputs!$D$59)","v":17.85448722215569},{"$f":"F28*(1+Inputs!$D$59)","v":18.366674044160366},{"$f":"G28*(1+Inputs!$D$59)","v":18.893553830312996},{"$f":"H28*(1+Inputs!$D$59)","v":19.435548073682472},{"$f":"I28*(1+Inputs!$D$59)","v":19.993090358594795},{"$f":"J28*(1+Inputs!$D$59)","v":20.566626707491665},{"$f":"K28*(1+Inputs!$D$59)","v":21.156615937739343},{"$f":"L28*(1+Inputs!$D$59)","v":21.763530028673166},{"$f":"M28*(1+Inputs!$D$59)","v":22.387854499171379},{"$f":"N28*(1+Inputs!$D$59)","v":23.030088796060316},{"$f":"O28*(1+Inputs!$D$59)","v":23.690746693661669},{"$f":"P28*(1+Inputs!$D$59)","v":24.370356704801452},{"$f":"Q28*(1+Inputs!$D$59)","v":25.069462503609465},{"$f":"R28*(1+Inputs!$D$59)","v":25.788623360447492},{"$f":"S28*(1+Inputs!$D$59)","v":26.528414589314181},{"$f":"T28*(1+Inputs!$D$59)","v":27.289428008084478},{"$f":"U28*(1+Inputs!$D$59)","v":28.072272411951854},{"$f":"V28*(1+Inputs!$D$59)","v":28.877574060452023},{"$f":"W28*(1+Inputs!$D$59)","v":29.705977178457772},{"$f":"X28*(1+Inputs!$D$59)","v":30.558144471545717},{"$f":"Y28*(1+Inputs!$D$59)","v":31.43475765614722},{"$f":"Z28*(1+Inputs!$D$59)","v":32.336518004907617},{"$f":"AA28*(1+Inputs!$D$59)","v":33.264146907690012},{"$f":"AB28*(1+Inputs!$D$59)","v":34.21838644867244},{"$f":"AC28*(1+Inputs!$D$59)","v":35.200000000000031},{"$f":"AD28*(1+Inputs!$D$59)","v":36.209772832467173},{"$f":"AE28*(1+Inputs!$D$59)","v":37.248512743718088},{"$f":"AF28*(1+Inputs!$D$59)","v":38.31705070446845},{"$f":"AG28*(1+Inputs!$D$59)","v":39.416241523264993},{"$f":"AH28*(1+Inputs!$D$59)","v":40.546964530314888},{"$f":"AI28*(1+Inputs!$D$59)","v":41.710124280931957},{"$f":"AJ28*(1+Inputs!$D$59)","v":42.906651279162446},{"$f":"AK28*(1+Inputs!$D$59)","v":44.137502722169259},{"$f":"AL28*(1+Inputs!$D$59)","v":45.403663265970145},{"$f":"AM28*(1+Inputs!$D$59)","v":46.706145813142392}]
["PM (One Hour)",null,null,{"$f":"Inputs!D48*(1+Inputs!D62)^(D4-2016)","v":28.645540608044843},{"$f":"D29*(1+Inputs!$D$62)","v":29.778030490732078},{"$f":"E29*(1+Inputs!$D$62)","v":30.955292903703793},{"$f":"F29*(1+Inputs!$D$62)","v":32.179097910868478},{"$f":"G29*(1+Inputs!$D$62)","v":33.4512855548966},{"$f":"H29*(1+Inputs!$D$62)","v":34.773768623802724},{"$f":"I29*(1+Inputs!$D$62)","v":36.148535526903295},{"$f":"J29*(1+Inputs!$D$62)","v":37.577653284474295},{"$f":"K29*(1+Inputs!$D$62)","v":39.063270635603786},{"$f":"L29*(1+Inputs!$D$62)","v":40.607621268912155},{"$f":"M29*(1+Inputs!$D$62)","v":42.213027180997571},{"$f":"N29*(1+Inputs!$D$62)","v":43.881902167656236},{"$f":"O29*(1+Inputs!$D$62)","v":45.616755453126615},{"$f":"P29*(1+Inputs!$D$62)","v":47.420195462814384},{"$f":"Q29*(1+Inputs!$D$62)","v":49.294933745170503},{"$f":"R29*(1+Inputs!$D$62)","v":51.243789048619199},{"$f":"S29*(1+Inputs!$D$62)","v":53.269691559665617},{"$f":"T29*(1+Inputs!$D$62)","v":55.375687308555364},{"$f":"U29*(1+Inputs!$D$62)","v":57.564942749110003},{"$f":"V29*(1+Inputs!$D$62)","v":59.840749519624524},{"$f":"W29*(1+Inputs!$D$62)","v":62.206529391984951},{"$f":"X29*(1+Inputs!$D$62)","v":64.665839416447341},{"$f":"Y29*(1+Inputs!$D$62)","v":67.222377269813492},{"$f":"Z29*(1+Inputs!$D$62)","v":69.879986815044703},{"$f":"AA29*(1+Inputs!$D$62)","v":72.642663880672515},{"$f":"AB29*(1+Inputs!$D$62)","v":75.51456226869621},{"$f":"AC29*(1+Inputs!$D$62)","v":78.500000000000057},{"$f":"AD29*(1+Inputs!$D$62)","v":81.603465806680674},{"$f":"AE29*(1+Inputs!$D$62)","v":84.829625881045814},{"$f":"AF29*(1+Inputs!$D$62)","v":88.183330891432234},{"$f":"AG29*(1+Inputs!$D$62)","v":91.66962327539099},{"$f":"AH29*(1+Inputs!$D$62)","v":95.293744821205877},{"$f":"AI29*(1+Inputs!$D$62)","v":99.061144549144217},{"$f":"AJ29*(1+Inputs!$D$62)","v":102.97748690428962},{"$f":"AK29*(1+Inputs!$D$62)","v":107.04866027327513},{"$f":"AL29*(1+Inputs!$D$62)","v":111.28078583772199},{"$f":"AM29*(1+Inputs!$D$62)","v":115.68022677769547}]
["Total Peak",null,null,{"$f":"D28*Inputs!$D$65+D29*Inputs!$D$66","v":91.036211097865845},{"$f":"E28*Inputs!$D$65+E29*Inputs!$D$66","v":94.269228232066823},{"$f":"F28*Inputs!$D$65+F29*Inputs!$D$66","v":97.619560251718966},{"$f":"G28*Inputs!$D$65+G29*Inputs!$D$66","v":101.09154391005768},{"$f":"H28*Inputs!$D$65+H29*Inputs!$D$66","v":104.68967877041919},{"$f":"I28*Inputs!$D$65+I29*Inputs!$D$66","v":108.41863339497039},{"$f":"J28*Inputs!$D$65+J29*Inputs!$D$66","v":112.28325177099617},{"$f":"K28*Inputs!$D$65+K29*Inputs!$D$66","v":116.28855998393192},{"$f":"L28*Inputs!$D$65+L29*Inputs!$D$66","v":120.43977314668626},{"$f":"M28*Inputs!$D$65+M29*Inputs!$D$66","v":124.74230259517064},{"$f":"N28*Inputs!$D$65+N29*Inputs!$D$66","v":129.20176336033791},{"$f":"O28*Inputs!$D$65+O29*Inputs!$D$66","v":133.8239819274331},{"$f":"P28*Inputs!$D$65+P29*Inputs!$D$66","v":138.61500429357656},{"$f":"Q28*Inputs!$D$65+Q29*Inputs!$D$66","v":143.58110433523166},{"$f":"R28*Inputs!$D$65+R29*Inputs!$D$66","v":148.72879249755994},{"$f":"S28*Inputs!$D$65+S29*Inputs!$D$66","v":154.06482481813339},{"$f":"T28*Inputs!$D$65+T29*Inputs!$D$66","v":159.5962122979596},{"$f":"U28*Inputs!$D$65+U29*Inputs!$D$66","v":165.33023063327968},{"$f":"V28*Inputs!$D$65+V29*Inputs!$D$66","v":171.27443032212372},{"$f":"W28*Inputs!$D$65+W29*Inputs!$D$66","v":177.43664716015309},{"$f":"X28*Inputs!$D$65+X29*Inputs!$D$66","v":183.82501314088546},{"$f":"Y28*Inputs!$D$65+Y29*Inputs!$D$66","v":190.44796777598611},{"$f":"Z28*Inputs!$D$65+Z29*Inputs!$D$66","v":197.31426985192144},{"$f":"AA28*Inputs!$D$65+AA29*Inputs!$D$66","v":204.43300963990464},{"$f":"AB28*Inputs!$D$65+AB29*Inputs!$D$66","v":211.81362157672504},{"$f":"AC28*Inputs!$D$65+AC29*Inputs!$D$66","v":219.46589743473731},{"$f":"AD28*Inputs!$D$65+AD29*Inputs!$D$66","v":227.40000000000018},{"$f":"AE28*Inputs!$D$65+AE29*Inputs!$D$66","v":235.62647727829568},{"$f":"AF28*Inputs!$D$65+AF29*Inputs!$D$66","v":244.15627724952782},{"$f":"AG28*Inputs!$D$65+AG29*Inputs!$D$66","v":253.00076319180135},{"$f":"AH28*Inputs!$D$65+AH29*Inputs!$D$66","v":262.17172959731198},{"$f":"AI28*Inputs!$D$65+AI29*Inputs!$D$66","v":271.68141870304152},{"$f":"AJ28*Inputs!$D$65+AJ29*Inputs!$D$66","v":281.54253766015233},{"$f":"AK28*Inputs!$D$65+AK29*Inputs!$D$66","v":291.76827636690416},{"$f":"AL28*Inputs!$D$65+AL29*Inputs!$D$66","v":302.37232599088878},{"$f":"AM28*Inputs!$D$65+AM29*Inputs!$D$66","v":313.36889820738429},{"$f":"AN28*Inputs!$D$65+AN29*Inputs!$D$66","v":324.7727451816757}]
["Total Cost of Travel Delays on Intersections","$ Annually",null,{"$f":"D30*365*Inputs!$D$137*$D$17","v":1017054.2650123137},{"$f":"E30*365*Inputs!$D$137*$D$17","v":1053173.4512739452},{"$f":"F30*365*Inputs!$D$137*$D$17","v":1090603.276490764},{"$f":"G30*365*Inputs!$D$137*$D$17","v":1129392.190761046},{"$f":"H30*365*Inputs!$D$137*$D$17","v":1169590.4630934275},{"$f":"I30*365*Inputs!$D$137*$D$17","v":1211250.2505472365},{"$f":"J30*365*Inputs!$D$137*$D$17","v":1254425.6700268169},{"$f":"K30*365*Inputs!$D$137*$D$17","v":1299172.8728324778},{"$f":"L30*365*Inputs!$D$137*$D$17","v":1345550.1220747142},{"$f":"M30*365*Inputs!$D$137*$D$17","v":1393617.8730624821},{"$f":"N30*365*Inputs!$D$137*$D$17","v":1443438.8567806277},{"$f":"O30*365*Inputs!$D$137*$D$17","v":1495078.1665760402},{"$f":"P30*365*Inputs!$D$137*$D$17","v":1548603.3481767694},{"$f":"Q30*365*Inputs!$D$137*$D$17","v":1604084.493173165},{"$f":"R30*365*Inputs!$D$137*$D$17","v":1661594.3360951329},{"$f":"S30*365*Inputs!$D$137*$D$17","v":1721208.3552248243},{"$f":"T30*365*Inputs!$D$137*$D$17","v":1783004.877289491},{"$f":"U30*365*Inputs!$D$137*$D$17","v":1847065.1861848908},{"$f":"V30*365*Inputs!$D$137*$D$17","v":1913473.6358854678},{"$f":"W30*365*Inputs!$D$137*$D$17","v":1982317.76770364},{"$f":"X30*365*Inputs!$D$137*$D$17","v":2053688.4320668424},{"$f":"Y30*365*Inputs!$D$137*$D$17","v":2127679.9149875338},{"$f":"Z30*365*Inputs!$D$137*$D$17","v":2204390.0694082361},{"$f":"AA30*365*Inputs!$D$137*$D$17","v":2283920.4516107407},{"$f":"AB30*365*Inputs!$D$137*$D$17","v":2366376.4628860159},{"$f":"AC30*365*Inputs!$D$137*$D$17","v":2451867.4966689958},{"$f":"AD30*365*Inputs!$D$137*$D$17","v":2540507.0913504018},{"$f":"AE30*365*Inputs!$D$137*$D$17","v":2632413.088986034},{"$f":"AF30*365*Inputs!$D$137*$D$17","v":2727707.800132541},{"$f":"AG30*365*Inputs!$D$137*$D$17","v":2826518.1750476458},{"$f":"AH30*365*Inputs!$D$137*$D$17","v":2928975.9815020696},{"$f":"AI30*365*Inputs!$D$137*$D$17","v":3035217.9894600445},{"$f":"AJ30*365*Inputs!$D$137*$D$17","v":3145386.1628953563},{"$f":"AK30*365*Inputs!$D$137*$D$17","v":3259627.8590202434},{"$f":"AL30*365*Inputs!$D$137*$D$17","v":3378096.0352153378},{"$f":"AM30*365*Inputs!$D$137*$D$17","v":3500949.4639600767},{"$f":"AN30*365*Inputs!$D$137*$D$17","v":3628352.9560746858}]
[]
["Build (Alternative Case)","Unit","Value ",2019,{"$f":"D33+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,{"$f":"AB33+1","v":2044},{"$f":"AC33+1","v":2045},{"$f":"AD33+1","v":2046},{"$f":"AE33+1","v":2047},{"$f":"AF33+1","v":2048},{"$f":"AG33+1","v":2049},{"$f":"AH33+1","v":2050},{"$f":"AI33+1","v":2051},{"$f":"AJ33+1","v":2052},{"$f":"AK33+1","v":2053},{"$f":"AL33+1","v":2054},{"$f":"AM33+1","v":2055}]
[]
["Travel Times for 51st Street Traffic, by OD Pairs","Daily Vehicle-hours"]
["51st Street to Union Ave North",null,null,{"$f":"D10*Inputs!$D$38/3600","v":21.332509844850744},{"$f":"E10*Inputs!$D$38/3600","v":21.497288225703475},{"$f":"F10*Inputs!$D$38/3600","v":21.663339401693481},{"$f":"G10*Inputs!$D$38/3600","v":21.830673204252854},{"$f":"H10*Inputs!$D$38/3600","v":21.999299540754468},{"$f":"I10*Inputs!$D$38/3600","v":22.169228395098571},{"$f":"J10*Inputs!$D$38/3600","v":22.340469828303885},{"$f":"K10*Inputs!$D$38/3600","v":22.513033979103312},{"$f":"L10*Inputs!$D$38/3600","v":22.686931064544225},{"$f":"M10*Inputs!$D$38/3600","v":22.862171380593367},{"$f":"N10*Inputs!$D$38/3600","v":23.038765302746466},{"$f":"O10*Inputs!$D$38/3600","v":23.216723286642534},{"$f":"P10*Inputs!$D$38/3600","v":23.396055868682907},{"$f":"Q10*Inputs!$D$38/3600","v":23.576773666655104},{"$f":"R10*Inputs!$D$38/3600","v":23.75888738036144},{"$f":"S10*Inputs!$D$38/3600","v":23.942407792252556},{"$f":"T10*Inputs!$D$38/3600","v":24.127345768065815},{"$f":"U10*Inputs!$D$38/3600","v":24.313712257468634},{"$f":"V10*Inputs!$D$38/3600","v":24.501518294706766},{"$f":"W10*Inputs!$D$38/3600","v":24.690774999257631},{"$f":"X10*Inputs!$D$38/3600","v":24.881493576488655},{"$f":"Y10*Inputs!$D$38/3600","v":25.073685318320713},{"$f":"Z10*Inputs!$D$38/3600","v":25.267361603896695},{"$f":"AA10*Inputs!$D$38/3600","v":25.462533900255227},{"$f":"AB10*Inputs!$D$38/3600","v":25.659213763009614},{"$f":"AC10*Inputs!$D$38/3600","v":25.857412837031998},{"$f":"AD10*Inputs!$D$38/3600","v":26.057142857142839},{"$f":"AE10*Inputs!$D$38/3600","v":26.258415648805684},{"$f":"AF10*Inputs!$D$38/3600","v":26.461243128827338},{"$f":"AG10*Inputs!$D$38/3600","v":26.665637306063402},{"$f":"AH10*Inputs!$D$38/3600","v":26.871610282129321},{"$f":"AI10*Inputs!$D$38/3600","v":27.079174252116829},{"$f":"AJ10*Inputs!$D$38/3600","v":27.288341505316048},{"$f":"AK10*Inputs!$D$38/3600","v":27.499124425943069},{"$f":"AL10*Inputs!$D$38/3600","v":27.7115354938732},{"$f":"AM10*Inputs!$D$38/3600","v":27.925587285379837},{"$f":"AN10*Inputs!$D$38/3600","v":28.141292473879133}]
["51st Street to Union Ave South",null,null,{"$f":"D11*Inputs!$D$41/3600","v":40.929821617559334},{"$f":"E11*Inputs!$D$41/3600","v":41.166277665768042},{"$f":"F11*Inputs!$D$41/3600","v":41.404099746383558},{"$f":"G11*Inputs!$D$41/3600","v":41.643295751124242},{"$f":"H11*Inputs!$D$41/3600","v":41.883873617299777},{"$f":"I11*Inputs!$D$41/3600","v":42.125841328074529},{"$f":"J11*Inputs!$D$41/3600","v":42.369206912732494},{"$f":"K11*Inputs!$D$41/3600","v":42.613978446943726},{"$f":"L11*Inputs!$D$41/3600","v":42.860164053032285},{"$f":"M11*Inputs!$D$41/3600","v":43.107771900245808},{"$f":"N11*Inputs!$D$41/3600","v":43.356810205026534},{"$f":"O11*Inputs!$D$41/3600","v":43.607287231284019},{"$f":"P11*Inputs!$D$41/3600","v":43.859211290669315},{"$f":"Q11*Inputs!$D$41/3600","v":44.112590742850784},{"$f":"R11*Inputs!$D$41/3600","v":44.367433995791515},{"$f":"S11*Inputs!$D$41/3600","v":44.623749506028311},{"$f":"T11*Inputs!$D$41/3600","v":44.881545778952308},{"$f":"U11*Inputs!$D$41/3600","v":45.140831369091224},{"$f":"V11*Inputs!$D$41/3600","v":45.401614880393204},{"$f":"W11*Inputs!$D$41/3600","v":45.663904966512369},{"$f":"X11*Inputs!$D$41/3600","v":45.927710331095909},{"$f":"Y11*Inputs!$D$41/3600","v":46.193039728072968},{"$f":"Z11*Inputs!$D$41/3600","v":46.459901961945057},{"$f":"AA11*Inputs!$D$41/3600","v":46.728305888078289},{"$f":"AB11*Inputs!$D$41/3600","v":46.998260412997169},{"$f":"AC11*Inputs!$D$41/3600","v":47.269774494680185},{"$f":"AD11*Inputs!$D$41/3600","v":47.542857142857031},{"$f":"AE11*Inputs!$D$41/3600","v":47.817517419307599},{"$f":"AF11*Inputs!$D$41/3600","v":48.093764438162673},{"$f":"AG11*Inputs!$D$41/3600","v":48.371607366206362},{"$f":"AH11*Inputs!$D$41/3600","v":48.651055423180296},{"$f":"AI11*Inputs!$D$41/3600","v":48.93211788208955},{"$f":"AJ11*Inputs!$D$41/3600","v":49.214804069510357},{"$f":"AK11*Inputs!$D$41/3600","v":49.499123365899628},{"$f":"AL11*Inputs!$D$41/3600","v":49.785085205906142},{"$f":"AM11*Inputs!$D$41/3600","v":50.072699078683748},{"$f":"AN11*Inputs!$D$41/3600","v":50.361974528206112}]
["Total",null,null,{"$f":"D36+D37","v":62.262331462410074},{"$f":"E36+E37","v":62.663565891471521},63.067439148077042,63.473968955377096,63.883173158054248,64.2950697231731,64.709676741036375,65.127012426047031,65.547095117576504,65.969943280839175,66.395575507773003,66.824010517926553,67.255267159352229,67.689364409505885,68.126321376152958,68.566157298280871,69.008891547018123,69.454543626559854,69.903133175099967,70.354679965770003,70.809203907584561,71.266725046393674,71.727263565841753,72.19083978833352,72.657474176006787,73.127187331712179,73.599999999999866,74.075933068113287,74.555007566990014,75.037244672269765,75.52266570530962,76.011292134206371,76.503145574826405,76.998247791842701,77.496620699779342,{"$f":"AM36+AM37","v":77.998286364063588},78.503267002085238]
["Total Cost of Travel Time on 51st Street ","$ M Annually",null,{"$f":"D38*365*Inputs!$D$137*$D$17","v":695593.20406447642},{"$f":"E38*365*Inputs!$D$137*$D$17","v":700075.78503336164},{"$f":"F38*365*Inputs!$D$137*$D$17","v":704587.84691732447},{"$f":"G38*365*Inputs!$D$137*$D$17","v":709129.58771895629},{"$f":"H38*365*Inputs!$D$137*$D$17","v":713701.20679860318},{"$f":"I38*365*Inputs!$D$137*$D$17","v":718302.90488385956},{"$f":"J38*365*Inputs!$D$137*$D$17","v":722934.88407913339},{"$f":"K38*365*Inputs!$D$137*$D$17","v":727597.34787527751},{"$f":"L38*365*Inputs!$D$137*$D$17","v":732290.5011592888},{"$f":"M38*365*Inputs!$D$137*$D$17","v":737014.55022407917},{"$f":"N38*365*Inputs!$D$137*$D$17","v":741769.70277831249},{"$f":"O38*365*Inputs!$D$137*$D$17","v":746556.16795631545},{"$f":"P38*365*Inputs!$D$137*$D$17","v":751374.15632805636},{"$f":"Q38*365*Inputs!$D$137*$D$17","v":756223.87990919559},{"$f":"R38*365*Inputs!$D$137*$D$17","v":761105.55217120913},{"$f":"S38*365*Inputs!$D$137*$D$17","v":766019.3880515811},{"$f":"T38*365*Inputs!$D$137*$D$17","v":770965.60396407312},{"$f":"U38*365*Inputs!$D$137*$D$17","v":775944.41780906345},{"$f":"V38*365*Inputs!$D$137*$D$17","v":780956.04898396158},{"$f":"W38*365*Inputs!$D$137*$D$17","v":786000.7183936967},{"$f":"X38*365*Inputs!$D$137*$D$17","v":791078.64846127981},{"$f":"Y38*365*Inputs!$D$137*$D$17","v":796190.06313844468},{"$f":"Z38*365*Inputs!$D$137*$D$17","v":801335.18791635951},{"$f":"AA38*365*Inputs!$D$137*$D$17","v":806514.24983642006},{"$f":"AB38*365*Inputs!$D$137*$D$17","v":811727.47750111611},{"$f":"AC38*365*Inputs!$D$137*$D$17","v":816975.10108497774},{"$f":"AD38*365*Inputs!$D$137*$D$17","v":822257.35234559851},{"$f":"AE38*365*Inputs!$D$137*$D$17","v":827574.46463473793},{"$f":"AF38*365*Inputs!$D$137*$D$17","v":832926.67290950241},{"$f":"AG38*365*Inputs!$D$137*$D$17","v":838314.21374360763},{"$f":"AH38*365*Inputs!$D$137*$D$17","v":843737.3253387193},{"$f":"AI38*365*Inputs!$D$137*$D$17","v":849196.24753587588},{"$f":"AJ38*365*Inputs!$D$137*$D$17","v":854691.22182699409},{"$f":"AK38*365*Inputs!$D$137*$D$17","v":860222.49136645405},{"$f":"AL38*365*Inputs!$D$137*$D$17","v":865790.30098276876},{"$f":"AM38*365*Inputs!$D$137*$D$17","v":871394.89719033742},{"$f":"AN38*365*Inputs!$D$137*$D$17","v":877036.52820128156}]
[]
["Delays on Intersections","Daily Vehicle-hours"]
["AM (One Hour)",null,null,{"$f":"Inputs!D46*(1+Inputs!D60)^(D33-2016)","v":13.391347722249735},{"$f":"D42*(1+Inputs!$D$60)","v":13.630061305894808},{"$f":"E42*(1+Inputs!$D$60)","v":13.873030187527698},{"$f":"F42*(1+Inputs!$D$60)","v":14.120330221905764},{"$f":"G42*(1+Inputs!$D$60)","v":14.372038615969977},{"$f":"H42*(1+Inputs!$D$60)","v":14.628233952948889},{"$f":"I42*(1+Inputs!$D$60)","v":14.888996216892275},{"$f":"J42*(1+Inputs!$D$60)","v":15.154406817642112},{"$f":"K42*(1+Inputs!$D$60)","v":15.424548616248691},{"$f":"L42*(1+Inputs!$D$60)","v":15.699505950839789},{"$f":"M42*(1+Inputs!$D$60)","v":15.979364662950992},{"$f":"N42*(1+Inputs!$D$60)","v":16.264212124325375},{"$f":"O42*(1+Inputs!$D$60)","v":16.554137264190917},{"$f":"P42*(1+Inputs!$D$60)","v":16.849230597024153},{"$f":"Q42*(1+Inputs!$D$60)","v":17.149584250808758},{"$f":"R42*(1+Inputs!$D$60)","v":17.45529199579784},{"$f":"S42*(1+Inputs!$D$60)","v":17.766449273788975},{"$f":"T42*(1+Inputs!$D$60)","v":18.083153227921088},{"$f":"U42*(1+Inputs!$D$60)","v":18.405502733002475},{"$f":"V42*(1+Inputs!$D$60)","v":18.733598426379487},{"$f":"W42*(1+Inputs!$D$60)","v":19.067542739355435},{"$f":"X42*(1+Inputs!$D$60)","v":19.407439929169609},{"$f":"Y42*(1+Inputs!$D$60)","v":19.753396111546316},{"$f":"Z42*(1+Inputs!$D$60)","v":20.10551929382417},{"$f":"AA42*(1+Inputs!$D$60)","v":20.46391940867591},{"$f":"AB42*(1+Inputs!$D$60)","v":20.828708348429338},{"$f":"AC42*(1+Inputs!$D$60)","v":21.200000000000035},{"$f":"AD42*(1+Inputs!$D$60)","v":21.577910280446797},{"$f":"AE42*(1+Inputs!$D$60)","v":21.962557173160889},{"$f":"AF42*(1+Inputs!$D$60)","v":22.354060764700385},{"$f":"AG42*(1+Inputs!$D$60)","v":22.752543282281135},{"$f":"AH42*(1+Inputs!$D$60)","v":23.15812913193604},{"$f":"AI42*(1+Inputs!$D$60)","v":23.570944937354543},{"$f":"AJ42*(1+Inputs!$D$60)","v":23.991119579414491},{"$f":"AK42*(1+Inputs!$D$60)","v":24.418784236418659},{"$f":"AL42*(1+Inputs!$D$60)","v":24.854072425048564},{"$f":"AM42*(1+Inputs!$D$60)","v":25.297120042048292}]
["PM (One Hour)",null,null,{"$f":"Inputs!D49*(1+Inputs!D63)^(D33-2016)","v":20.413982304583183},{"$f":"D42*(1+Inputs!$D$63)","v":13.644190115403479},{"$f":"E42*(1+Inputs!$D$63)","v":13.887410856581832},{"$f":"F42*(1+Inputs!$D$63)","v":14.134967240142695},{"$f":"G42*(1+Inputs!$D$63)","v":14.386936553059115},{"$f":"H42*(1+Inputs!$D$63)","v":14.643397460018377},{"$f":"I42*(1+Inputs!$D$63)","v":14.904430027981064},{"$f":"J42*(1+Inputs!$D$63)","v":15.170115751177928},{"$f":"K42*(1+Inputs!$D$63)","v":15.440537576552337},{"$f":"L42*(1+Inputs!$D$63)","v":15.715779929656286},{"$f":"M42*(1+Inputs!$D$63)","v":15.995928741007985},{"$f":"N42*(1+Inputs!$D$63)","v":16.28107147291934},{"$f":"O42*(1+Inputs!$D$63)","v":16.571297146801641},{"$f":"P42*(1+Inputs!$D$63)","v":16.866696370957985},{"$f":"Q42*(1+Inputs!$D$63)","v":17.167361368871152},{"$f":"R42*(1+Inputs!$D$63)","v":17.473386007995732},{"$f":"S42*(1+Inputs!$D$63)","v":17.784865829063477},{"$f":"T42*(1+Inputs!$D$63)","v":18.101898075911091},{"$f":"U42*(1+Inputs!$D$63)","v":18.42458172583969},{"$f":"V42*(1+Inputs!$D$63)","v":18.75301752051546},{"$f":"W42*(1+Inputs!$D$63)","v":19.087307997421171},{"$f":"X42*(1+Inputs!$D$63)","v":19.427557521868302},{"$f":"Y42*(1+Inputs!$D$63)","v":19.773872319579855},{"$f":"Z42*(1+Inputs!$D$63)","v":20.126360509853953},{"$f":"AA42*(1+Inputs!$D$63)","v":20.485132139318651},{"$f":"AB42*(1+Inputs!$D$63)","v":20.850299216288409},{"$f":"AC42*(1+Inputs!$D$63)","v":21.221975745733054},{"$f":"AD42*(1+Inputs!$D$63)","v":21.600277764870057},{"$f":"AE42*(1+Inputs!$D$63)","v":21.985323379391282},{"$f":"AF42*(1+Inputs!$D$63)","v":22.377232800335552},{"$f":"AG42*(1+Inputs!$D$63)","v":22.776128381618445},{"$f":"AH42*(1+Inputs!$D$63)","v":23.182134658231128},{"$f":"AI42*(1+Inputs!$D$63)","v":23.595378385120128},{"$f":"AJ42*(1+Inputs!$D$63)","v":24.015988576760137},{"$f":"AK42*(1+Inputs!$D$63)","v":24.444096547432295},{"$f":"AL42*(1+Inputs!$D$63)","v":24.879835952220404},{"$f":"AM42*(1+Inputs!$D$63)","v":25.323342828737999}]
["Total Peak",null,null,{"$f":"D42*Inputs!$D$65+D43*Inputs!$D$66","v":67.610660053665839},{"$f":"E42*Inputs!$D$65+E43*Inputs!$D$66","v":54.548502842596577},{"$f":"F42*Inputs!$D$65+F43*Inputs!$D$66","v":55.520882088219061},{"$f":"G42*Inputs!$D$65+G43*Inputs!$D$66","v":56.510594924096921},{"$f":"H42*Inputs!$D$65+H43*Inputs!$D$66","v":57.517950338058185},{"$f":"I42*Inputs!$D$65+I43*Inputs!$D$66","v":58.543262825934534},{"$f":"J42*Inputs!$D$65+J43*Inputs!$D$66","v":59.586852489746676},{"$f":"K42*Inputs!$D$65+K43*Inputs!$D$66","v":60.64904513764008},{"$f":"L42*Inputs!$D$65+L43*Inputs!$D$66","v":61.73017238560206},{"$f":"M42*Inputs!$D$65+M43*Inputs!$D$66","v":62.83057176099215},{"$f":"N42*Inputs!$D$65+N43*Inputs!$D$66","v":63.950586807917958},{"$f":"O42*Inputs!$D$65+O43*Inputs!$D$66","v":65.090567194489438},{"$f":"P42*Inputs!$D$65+P43*Inputs!$D$66","v":66.250868821985108},{"$f":"Q42*Inputs!$D$65+Q43*Inputs!$D$66","v":67.431853935964284},{"$f":"R42*Inputs!$D$65+R43*Inputs!$D$66","v":68.633891239359826},{"$f":"S42*Inputs!$D$65+S43*Inputs!$D$66","v":69.857356007587143},{"$f":"T42*Inputs!$D$65+T43*Inputs!$D$66","v":71.102630205704912},{"$f":"U42*Inputs!$D$65+U43*Inputs!$D$66","v":72.370102607664364},{"$f":"V42*Inputs!$D$65+V43*Inputs!$D$66","v":73.660168917684331},{"$f":"W42*Inputs!$D$65+W43*Inputs!$D$66","v":74.973231893789887},{"$f":"X42*Inputs!$D$65+X43*Inputs!$D$66","v":76.309701473553218},{"$f":"Y42*Inputs!$D$65+Y43*Inputs!$D$66","v":77.669994902075814},{"$f":"Z42*Inputs!$D$65+Z43*Inputs!$D$66","v":79.054536862252348},{"$f":"AA42*Inputs!$D$65+AA43*Inputs!$D$66","v":80.463759607356252},{"$f":"AB42*Inputs!$D$65+AB43*Inputs!$D$66","v":81.898103095989114},{"$f":"AC42*Inputs!$D$65+AC43*Inputs!$D$66","v":83.358015129435501},{"$f":"AD42*Inputs!$D$65+AD43*Inputs!$D$66","v":84.843951491466186},{"$f":"AE42*Inputs!$D$65+AE43*Inputs!$D$66","v":86.356376090633717},{"$f":"AF42*Inputs!$D$65+AF43*Inputs!$D$66","v":87.895761105104341},{"$f":"AG42*Inputs!$D$65+AG43*Inputs!$D$66","v":89.462587130071881},{"$f":"AH42*Inputs!$D$65+AH43*Inputs!$D$66","v":91.05734332779916},{"$f":"AI42*Inputs!$D$65+AI43*Inputs!$D$66","v":92.680527580334342},{"$f":"AJ42*Inputs!$D$65+AJ43*Inputs!$D$66","v":94.332646644949335},{"$f":"AK42*Inputs!$D$65+AK43*Inputs!$D$66","v":96.014216312349248},{"$f":"AL42*Inputs!$D$65+AL43*Inputs!$D$66","v":97.725761567701909},{"$f":"AM42*Inputs!$D$65+AM43*Inputs!$D$66","v":99.467816754537935},{"$f":"AN42*Inputs!$D$65+AN43*Inputs!$D$66","v":101.24092574157258}]
["Total Cost of Travel Delays on Intersections",null,null,{"$f":"D44*365*Inputs!$D$137*$D$17","v":755344.59682154481},{"$f":"E44*365*Inputs!$D$137*$D$17","v":609414.50437187369},{"$f":"F44*365*Inputs!$D$137*$D$17","v":620277.90089335945},{"$f":"G44*365*Inputs!$D$137*$D$17","v":631334.94785003585},{"$f":"H44*365*Inputs!$D$137*$D$17","v":642589.09724616073},{"$f":"I44*365*Inputs!$D$137*$D$17","v":654043.86262127059},{"$f":"J44*365*Inputs!$D$137*$D$17","v":665702.82014710503},{"$f":"K44*365*Inputs!$D$137*$D$17","v":677569.60974408581},{"$f":"L44*365*Inputs!$D$137*$D$17","v":689647.93621769873},{"$f":"M44*365*Inputs!$D$137*$D$17","v":701941.57041513093},{"$f":"N44*365*Inputs!$D$137*$D$17","v":714454.35040252819},{"$f":"O44*365*Inputs!$D$137*$D$17","v":727190.18266323709},{"$f":"P44*365*Inputs!$D$137*$D$17","v":740153.04331740667},{"$f":"Q44*365*Inputs!$D$137*$D$17","v":753346.97936333192},{"$f":"R44*365*Inputs!$D$137*$D$17","v":766776.10994092224},{"$f":"S44*365*Inputs!$D$137*$D$17","v":780444.6276176984},{"$f":"T44*365*Inputs!$D$137*$D$17","v":794356.79969770659},{"$f":"U44*365*Inputs!$D$137*$D$17","v":808516.96955377038},{"$f":"V44*365*Inputs!$D$137*$D$17","v":822929.55798348878},{"$f":"W44*365*Inputs!$D$137*$D$17","v":837599.06458940718},{"$f":"X44*365*Inputs!$D$137*$D$17","v":852530.06918379071},{"$f":"Y44*365*Inputs!$D$137*$D$17","v":867727.23321843904},{"$f":"Z44*365*Inputs!$D$137*$D$17","v":883195.30123998981},{"$f":"AA44*365*Inputs!$D$137*$D$17","v":898939.10237116285},{"$f":"AB44*365*Inputs!$D$137*$D$17","v":914963.55181841028},{"$f":"AC44*365*Inputs!$D$137*$D$17","v":931273.65240644163},{"$f":"AD44*365*Inputs!$D$137*$D$17","v":947874.49614010216},{"$f":"AE44*365*Inputs!$D$137*$D$17","v":964771.26579409454},{"$f":"AF44*365*Inputs!$D$137*$D$17","v":981969.236531039},{"$f":"AG44*365*Inputs!$D$137*$D$17","v":999473.77754837577},{"$f":"AH44*365*Inputs!$D$137*$D$17","v":1017290.3537546253},{"$f":"AI44*365*Inputs!$D$137*$D$17","v":1035424.5274755309},{"$f":"AJ44*365*Inputs!$D$137*$D$17","v":1053881.9601906126},{"$f":"AK44*365*Inputs!$D$137*$D$17","v":1072668.4143006795},{"$f":"AL44*365*Inputs!$D$137*$D$17","v":1091789.7549268473},{"$f":"AM44*365*Inputs!$D$137*$D$17","v":1111251.951741626},{"$f":"AN44*365*Inputs!$D$137*$D$17","v":1131061.080832649}]
[]
["No Build Less Build","Unit","Value ",2019,{"$f":"D47+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,{"$f":"AB47+1","v":2044},{"$f":"AC47+1","v":2045},{"$f":"AD47+1","v":2046},{"$f":"AE47+1","v":2047},{"$f":"AF47+1","v":2048},{"$f":"AG47+1","v":2049},{"$f":"AH47+1","v":2050},{"$f":"AI47+1","v":2051},{"$f":"AJ47+1","v":2052},{"$f":"AK47+1","v":2053},{"$f":"AL47+1","v":2054},{"$f":"AM47+1","v":2055}]
["Undiscounted Impacts",null,"Total over 20 Years"]
["From fewer vehicle miles travelled",null,{"$f":"SUM(J49:AD49)","v":16103801.529538026},null,null,null,null,null,null,null,{"$f":"(K25-K39)","v":759980.00211663265},764566.38715005049,769180.78139929159,773823.35836479987,778494.29263963411,783193.75991647446,787921.93699467962,792679.00178739009,797465.13332867203,802280.51178071741,807125.31844108144,811999.73574997368,816903.94729759684,821838.13783152925,826802.49326416012,831797.20068017335,836822.44834407477,841878.42570777645,846965.32341822714,852083.33332509117,857232.6484884792,862413.46318673296,867625.97292425332,872870.37443938747,878146.86571236525,883455.64597328426,888796.91571015201,894170.87667697843,{"$f":"(AM25-AM39)","v":899577.73190192261},905017.68569549173]
["From reduced delays on intersections",null,{"$f":"SUM(J50:AD50)","v":20955209.602153745},null,null,null,null,null,null,null,{"$f":"(K31-K45)","v":621603.26308839198},655902.18585701543,691676.30264735117,728984.50637809956,767887.98391280312,808450.30485936278,850737.51380983309,894818.22615421063,940763.72760712588,988648.07759178441,1038548.2166311204,1090544.077901979,1144718.703114233,1201158.3628830519,1259952.6817690949,1321194.7681682464,1384981.349239578,1451412.9110676055,1520593.8442625543,1592632.5952102996,1667641.8231919394,1745738.563601502,1827044.39749927,1911685.6277474444,1999793.4619845138,2091504.2027047437,2186959.4447195642,2286306.2802884905,{"$f":"(AM31-AM45)","v":2389697.5122184507},2497291.8752420368]
["Total",null,37059011.131691769,null,null,null,null,null,null,null,{"$f":"(K25-K39)+(K31-K45)","v":1381583.2652050247},1420468.5730070658,1460857.0840466428,1502807.8647428993,1546382.2765524373,1591644.0647758371,1638659.4508045127,1687497.2279416006,1738228.8609357979,1790928.5893725017,1845673.5350722019,1902543.8136519527,1961622.6504118298,2022996.500714581,2086755.175033255,2152991.9688484198,2221803.7975836527,2293291.336775382,2367559.1676807813,2444715.9285353906,2524874.4716804186,2608152.0267882347,2694670.3704235232,2784556.002186832,2877940.3276968789,2974959.8486780282,3075756.3604297163,3180477.156965469,{"$f":"(AM25-AM39)+(AM31-AM45)","v":3289275.2441203734},3402309.5609375285]
[]
["Discounted Impacts, at 7%"]
["From fewer vehicle miles travelled",null,{"$f":"SUM(J54:AD54)","v":6002184.296589205},null,null,null,null,null,null,null,{"$f":"K49*K$6","v":506406.76466647489},476133.5202513283,447670.21783083823,420908.63541440002,395747.02259427583,372089.71351202606,349846.76297376287,328933.60432954144,309270.72781503876,290783.37813155627,273401.2701135907,257058.32140206645,241692.4011060395,227245.09349652869,213661.47583334465,200889.90947956807,188881.8435088968,177591.63005862915,166976.35072574264,156995.65334555635,147611.59853197518,138788.51539545966,130492.86588979047,122693.11727153217,115359.62218697213,108464.50593033292,101981.56044434763,95886.144659940008,{"$f":"AM49*AM$6","v":90155.090795874523},84766.616261917661]
["From reduced delays on intersections",null,{"$f":"SUM(J55:AD55)","v":7092944.2316611707},null,null,null,null,null,null,null,{"$f":"K50*K$6","v":414200.50065791979},408462.91694399546,402561.90555264137,396519.27084009745,390355.31306082901,384088.91607603163,377737.63030629605,371317.75117668259,364844.39328976971,358331.56055021303,351792.21245291654,345238.3267360641,338680.95858995791,332130.29660282168,325595.71561542916,319085.82664760621,312608.52405126928,306171.03003671288,299779.93671130907,293441.24576260761,287160.40591103077,280942.34825088008,274791.51959225617,268711.91391065717,262707.10200550238,256780.25946358033,250934.19301843972,245171.36539201689,{"$f":"AM50*AM$6","v":239493.91870031174},233903.69650065832]
["Total",null,13095128.528250374,null,null,null,null,null,null,null,{"$f":"K51*K6","v":920607.2653243948},884596.43719532364,850232.12338347966,817427.90625449736,786102.33565510495,756178.62958805764,727584.39328005898,700251.35550622398,674115.12110480841,649114.9386817693,625193.4825665073,602296.64813813055,580373.35969599744,559375.39009935036,539257.19144877384,519975.73612717434,501490.36756016605,483762.66009534209,466756.28743705165,450436.89910816395,434772.00444300595,419730.86364633974,405284.38548204664,391405.03118218936,378066.7241924745,365244.76539391326,352915.75346278737,341057.51005195692,{"$f":"AM51*AM6","v":329649.00949618628},318670.31276257598]
[]
["Discounted Impacts, at 3%"]
["From fewer vehicle miles travelled",null,{"$f":"SUM(J59:AD59)","v":10272654.201341404},null,null,null,null,null,null,null,{"$f":"K49*K$7","v":636471.28716709022},621662.43925016234,607198.41169340955,593071.16972912138,579272.8659349822,565795.83586304402,552632.59377074381,539775.82845157792,527218.39916310424,514953.33165000653,502973.81425998884,491273.19415034249,479844.97358306439,468682.806306454,457780.49402117601,447131.98292881285,436731.36036097741,426572.85148711206,416650.8160991295,406959.74547110265,397494.25929225271,388249.10267152317,379219.14321206423,370399.36815400113,361784.88158388762,353370.90170928696,345152.75819696311,337125.88957319251,{"$f":"AM49*AM$7","v":329285.84068474988},321628.26021914702]
["From reduced delays on intersections",null,12815700.500648167,null,null,null,null,null,null,null,{"$f":"K50*K$7","v":520582.94673971605},533308.49959189002,546015.66046593955,558705.92330743489,571380.77615183115,584041.70130315947,596690.17551160872,609327.67015002819,621955.65138936823,634575.58037308394,647188.91339052352,659797.10204931861,672401.59344680491,685003.83034049207,697605.25131759886,710207.29096368328,722811.38003038103,735418.94560227799,748031.41126293642,760650.19726008945,773276.72067003697,785912.39556124737,798558.63315719739,811216.84199846594,823888.42810409679,836574.79513225984,849277.34454022092,861997.47574364126,{"$f":"AM50*AM$7","v":874736.58627523668},887496.07194279437]
["Total",null,23088354.701989569,null,null,null,null,null,null,null,{"$f":"K51*K7","v":1157054.2339068064},1154970.9388420521,1153214.0721593492,1151777.0930365562,1150653.6420868135,1149837.5371662034,1149322.7692823524,1149103.4986016061,1149174.0505524725,1149528.9120230905,1150162.7276505125,1151070.2961996612,1152246.5670298692,1153686.636646946,1155385.745338775,1157339.2738924962,1159542.7403913583,1161991.79708939,1164682.2273620658,1167609.9427311921,1170770.9799622898,1174161.4982327705,1177777.7763692616,1181616.2101524672,1185673.3096879844,1189945.696841547,1194430.1027371841,1199123.3653168338,{"$f":"AM51*AM7","v":1204022.4269599866},1209124.3321619413]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving",null,null,{"$f":"D48","v":0},0,0,0,0,0,{"$f":"J51","v":0},1381583.2652050247,1420468.5730070658,1460857.0840466428,1502807.8647428993,1546382.2765524373,1591644.0647758371,1638659.4508045127,1687497.2279416006,1738228.8609357979,1790928.5893725017,1845673.5350722019,1902543.8136519527,1961622.6504118298,2022996.500714581,2086755.175033255,2152991.9688484198,2221803.7975836527,2293291.336775382,2367559.1676807813,2444715.9285353906,2524874.4716804186,2608152.0267882347,2694670.3704235232,2784556.002186832,2877940.3276968789,2974959.8486780282,3075756.3604297163,3180477.156965469,{"$f":"AM51","v":3289275.2441203734},3402309.5609375285]
["Total Hours Saved","person-hours",{"$f":"(SUM(J24:AD24, J30:AD30)-SUM(J38:AD38,J44:AD44))*D17*365","v":2028050.0335580774}]

{"sheet":"Calc-2","index":11,"n_rows":63,"n_cols":40,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Vehicle Operating Cost Savings due to Project"]
[]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020}]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S4+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,{"$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},{"$f":"AM4+1","v":2055}]
["Benefits Index","Number",null,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$4)^(D4-$E$3)","v":1.07},{"$f":"1/(1+Inputs!$D$4)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$4)^(F4-$E$3)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$4)^(G4-$E$3)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$4)^(H4-$E$3)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$4)^(I4-$E$3)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$4)^(J4-$E$3)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$4)^(K4-$E$3)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$4)^(L4-$E$3)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$4)^(M4-$E$3)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$4)^(N4-$E$3)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$4)^(O4-$E$3)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$4)^(P4-$E$3)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$4)^(Q4-$E$3)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$4)^(R4-$E$3)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$4)^(S4-$E$3)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$4)^(T4-$E$3)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$4)^(U4-$E$3)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$4)^(V4-$E$3)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$4)^(W4-$E$3)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$4)^(X4-$E$3)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$4)^(Y4-$E$3)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$4)^(Z4-$E$3)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$4)^(AA4-$E$3)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$4)^(AB4-$E$3)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$4)^(AC4-$E$3)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$4)^(AD4-$E$3)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$4)^(AE4-$E$3)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$4)^(AF4-$E$3)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$4)^(AG4-$E$3)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$4)^(AH4-$E$3)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$4)^(AI4-$E$3)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$4)^(AJ4-$E$3)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$4)^(AK4-$E$3)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$4)^(AL4-$E$3)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$4)^(AM4-$E$3)","v":0.10021934469772288},{"$f":"1/(1+Inputs!$D$4)^(AN4-$E$3)","v":9.366293896983445E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$5)^(D4-$E$3)","v":1.03},{"$f":"1/(1+Inputs!$D$5)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$5)^(F4-$E$3)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$5)^(G4-$E$3)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$5)^(H4-$E$3)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$5)^(I4-$E$3)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$5)^(J4-$E$3)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$5)^(K4-$E$3)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$5)^(L4-$E$3)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$5)^(M4-$E$3)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$5)^(N4-$E$3)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$5)^(O4-$E$3)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$5)^(P4-$E$3)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$5)^(Q4-$E$3)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$5)^(R4-$E$3)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$5)^(S4-$E$3)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$5)^(T4-$E$3)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$5)^(U4-$E$3)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$5)^(V4-$E$3)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$5)^(W4-$E$3)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$5)^(X4-$E$3)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$5)^(Y4-$E$3)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$5)^(Z4-$E$3)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$5)^(AA4-$E$3)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$5)^(AB4-$E$3)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$5)^(AC4-$E$3)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$5)^(AD4-$E$3)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$5)^(AE4-$E$3)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$5)^(AF4-$E$3)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$5)^(AG4-$E$3)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$5)^(AH4-$E$3)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$5)^(AI4-$E$3)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$E$3)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$5)^(AK4-$E$3)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$5)^(AL4-$E$3)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$5)^(AM4-$E$3)","v":0.36604489974263904},{"$f":"1/(1+Inputs!$D$5)^(AN4-$E$3)","v":0.35538339780838735}]
[]
["Share of Traffic - Auto","%",{"$f":"1-ShareTruck","v":0.92},{"$f":"1-ShareTruck","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
["Share of Traffic - Trucks","%",{"$f":"ShareTruck","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08}]
[]
["No Build Case Alternative ","Unit","Value ",2019,{"$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,{"$f":"AB12+1","v":2044},{"$f":"AC12+1","v":2045},{"$f":"AD12+1","v":2046},{"$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}]
[]
["Travel on 51st Street to Union Ave"]
["Auto Daily VMT",{"$f":"Traffic!B17","v":"Daily VMT"},null,{"$f":"Traffic!D19","v":3092.1477843600678},{"$f":"Traffic!E19","v":3111.3489878965111},{"$f":"Traffic!F19","v":3130.6714503307603},{"$f":"Traffic!G19","v":3150.1159519917583},{"$f":"Traffic!H19","v":3169.6832783329151},{"$f":"Traffic!I19","v":3189.3742199664739},{"$f":"Traffic!J19","v":3209.1895726981106},{"$f":"Traffic!K19","v":3229.130137561775},{"$f":"Traffic!L19","v":3249.1967208547662},{"$f":"Traffic!M19","v":3269.3901341730516},{"$f":"Traffic!N19","v":3289.7111944468206},{"$f":"Traffic!O19","v":3310.1607239762952},{"$f":"Traffic!P19","v":3330.739550467772},{"$f":"Traffic!Q19","v":3351.4485070699211},{"$f":"Traffic!R19","v":3372.288432410327},{"$f":"Traffic!S19","v":3393.2601706322866},{"$f":"Traffic!T19","v":3414.3645714318518},{"$f":"Traffic!U19","v":3435.6024900951356},{"$f":"Traffic!V19","v":3456.9747875358653},{"$f":"Traffic!W19","v":3478.4823303331955},{"$f":"Traffic!X19","v":3500.1259907697863},{"$f":"Traffic!Y19","v":3521.9066468701349},{"$f":"Traffic!Z19","v":3543.8251824391755},{"$f":"Traffic!AA19","v":3565.8824871011393},{"$f":"Traffic!AB19","v":3588.0794563386885},{"$f":"Traffic!AC19","v":3610.4169915323114},{"$f":"Traffic!AD19","v":3632.8959999999929},{"$f":"Traffic!AE19","v":3655.5173950371541},{"$f":"Traffic!AF19","v":3678.2820959568699},{"$f":"Traffic!AG19","v":3701.191028130359},{"$f":"Traffic!AH19","v":3724.2451230277547},{"$f":"Traffic!AI19","v":3747.4453182591542},{"$f":"Traffic!AJ19","v":3770.7925576159537},{"$f":"Traffic!AK19","v":3794.2877911124579},{"$f":"Traffic!AL19","v":3817.9319750277923},{"$f":"Traffic!AM19","v":3841.7260719480819},{"$f":"Traffic!AN19","v":3865.67105080894}]
["Truck Daily VMT",null,null,{"$f":"Traffic!D20","v":268.88241603131024},{"$f":"Traffic!E20","v":270.55208590404442},{"$f":"Traffic!F20","v":272.23230002876176},{"$f":"Traffic!G20","v":273.92312626015291},{"$f":"Traffic!H20","v":275.62463289851434},{"$f":"Traffic!I20","v":277.33688869273686},{"$f":"Traffic!J20","v":279.05996284331394},{"$f":"Traffic!K20","v":280.7939250053717},{"$f":"Traffic!L20","v":282.53884529171881},{"$f":"Traffic!M20","v":284.29479427591752},{"$f":"Traffic!N20","v":286.06184299537568},{"$f":"Traffic!O20","v":287.84006295446045},{"$f":"Traffic!P20","v":289.62952612763235},{"$f":"Traffic!Q20","v":291.43030496260184},{"$f":"Traffic!R20","v":293.24247238350671},{"$f":"Traffic!S20","v":295.06610179411189},{"$f":"Traffic!T20","v":296.9012670810306},{"$f":"Traffic!U20","v":298.74804261696829},{"$f":"Traffic!V20","v":300.60650326398826},{"$f":"Traffic!W20","v":302.47672437679961},{"$f":"Traffic!X20","v":304.35878180606835},{"$f":"Traffic!Y20","v":306.25275190175086},{"$f":"Traffic!Z20","v":308.15871151645001},{"$f":"Traffic!AA20","v":310.07673800879473},{"$f":"Traffic!AB20","v":312.0069092468425},{"$f":"Traffic!AC20","v":313.94930361150534},{"$f":"Traffic!AD20","v":315.90399999999937},{"$f":"Traffic!AE20","v":317.87107782931776},{"$f":"Traffic!AF20","v":319.85061703972781},{"$f":"Traffic!AG20","v":321.84269809829209},{"$f":"Traffic!AH20","v":323.84740200241345},{"$f":"Traffic!AI20","v":325.86481028340472},{"$f":"Traffic!AJ20","v":327.89500501008291},{"$f":"Traffic!AK20","v":329.93806879238764},{"$f":"Traffic!AL20","v":331.99408478502539},{"$f":"Traffic!AM20","v":334.06313669113757},{"$f":"Traffic!AN20","v":336.1453087659948}]
[]
["Operating Cost for Auto ","$/year",null,{"$f":"D15*Annualization_Factor*OperatingCost_Passenger","v":507885.27358114114},{"$f":"E15*Annualization_Factor*OperatingCost_Passenger","v":511039.07126200193},514212.78571682738,517406.54511464626,520620.47846618126,523854.71562949335,527109.38731566467,530384.62509452156,533680.56140039535,536997.3295379238,540335.0636878903,543693.89891310653,547073.97116433154,550475.41728623456,553898.37502339622,557342.98302635318,560809.38085768174,564297.70899812609,567808.10885276587,571340.72275722737,574895.69398393738,578473.16674841964,582073.28621563467,585696.19850636215,{"$f":"AB15*Annualization_Factor*OperatingCost_Passenger","v":589342.05070362962},593010.9908591822,596703.1679999989,600418.73213485256,604157.83426091587,607920.62637041148,611707.26145730878,615517.89352406608,619352.67758842045,623211.76969022118,627095.32689831499,{"$f":"AM15*Annualization_Factor*OperatingCost_Passenger","v":631003.50731747237},634936.47009536834]
["Operating Cost for Trucks","$/year",null,{"$f":"D16*Annualization_Factor*OperatingCost_Trucks","v":92253.556940342547},{"$f":"E16*Annualization_Factor*OperatingCost_Trucks","v":92826.42067367764},{"$f":"F16*Annualization_Factor*OperatingCost_Trucks","v":93402.902139868151},{"$f":"(G16*Annualization_Factor*OperatingCost_Trucks)","v":93983.024619858465},94566.811547480262,95154.286510478021,95745.473251541014,96340.395669343023,96939.077819588725,97541.543916067298,98147.818331713381,98757.925599675364,99371.890414390655,99989.737632668679,100611.49227478115,101237.17952555978,101866.82473550159,102500.45342188182,103138.09126987436,103779.76413367994,104425.49803766204,105075.31917749072,105729.25392129399,106387.32881081747,{"$f":"(AB16*Annualization_Factor*OperatingCost_Trucks)","v":107049.57056259166},107716.00606910748,108386.66239999978,109061.56680323891,109740.7467063306,110424.22971752401,111112.04362702805,111804.21640823616,112500.77621895945,113201.75140266819,113907.1704897422,{"$f":"(AM16*Annualization_Factor*OperatingCost_Trucks)","v":114617.0621987293},115331.45543761281]
["Total Operating Cost",null,null,{"$f":"SUM(D18:D19)","v":600138.83052148367},603865.49193567957,607615.6878566955,611389.56973450468,615187.29001366149,619009.00213997136,622854.8605672057,626725.02076386462,630619.63921998406,634538.87345399114,638482.88201960362,642451.82451278192,646445.86157872225,650465.15491890325,654509.86729817733,658580.16255191294,662676.20559318329,666798.16242000787,670946.20012264024,675120.48689090728,679321.19202159939,683548.4859259103,687802.54013692867,692083.5273171796,696391.62126622128,700726.99692828965,705089.8303999987,709480.2989380915,713898.58096724644,718344.85608793551,722819.30508433678,727322.10993230226,731853.45380737993,736413.52109288936,741002.49738805718,{"$f":"SUM(AM18:AM19)","v":745620.56951620162},750267.92553298117]
[]
["Fuel Use During Delays on Intersections","Gallons per Day"]
["AM (One Hour)",null,null,{"$f":"Inputs!D70*(1+Inputs!D84)^(D4-2016)","v":75.957078119641693},{"$f":"D23*(1+Inputs!$D$84)","v":76.690025044973694},{"$f":"E23*(1+Inputs!$D$84)","v":77.430044532977305},{"$f":"F23*(1+Inputs!$D$84)","v":78.177204830262227},{"$f":"G23*(1+Inputs!$D$84)","v":78.931574841983007},{"$f":"H23*(1+Inputs!$D$84)","v":79.693224138193671},{"$f":"I23*(1+Inputs!$D$84)","v":80.462222960263659},{"$f":"J23*(1+Inputs!$D$84)","v":81.238642227355669},{"$f":"K23*(1+Inputs!$D$84)","v":82.022553542966023},{"$f":"L23*(1+Inputs!$D$84)","v":82.814029201528115},{"$f":"M23*(1+Inputs!$D$84)","v":83.613142195079647},{"$f":"N23*(1+Inputs!$D$84)","v":84.419966219994095},{"$f":"O23*(1+Inputs!$D$84)","v":85.234575683777237},{"$f":"P23*(1+Inputs!$D$84)","v":86.057045711929192},{"$f":"Q23*(1+Inputs!$D$84)","v":86.88745215487269},{"$f":"R23*(1+Inputs!$D$84)","v":87.725871594948245},{"$f":"S23*(1+Inputs!$D$84)","v":88.572381353476729},{"$f":"T23*(1+Inputs!$D$84)","v":89.427059497890198},{"$f":"U23*(1+Inputs!$D$84)","v":90.289984848931454},{"$f":"V23*(1+Inputs!$D$84)","v":91.161236987923147},{"$f":"W23*(1+Inputs!$D$84)","v":92.040896264106934},{"$f":"X23*(1+Inputs!$D$84)","v":92.929043802053556},{"$f":"Y23*(1+Inputs!$D$84)","v":93.8257615091443},{"$f":"Z23*(1+Inputs!$D$84)","v":94.731132083124791},{"$f":"AA23*(1+Inputs!$D$84)","v":95.645239019731548},{"$f":"AB23*(1+Inputs!$D$84)","v":96.568166620392219},{"$f":"AC23*(1+Inputs!$D$84)","v":97.500000000000085},{"$f":"AD23*(1+Inputs!$D$84)","v":98.440825094763582},{"$f":"AE23*(1+Inputs!$D$84)","v":99.390728670131551},{"$f":"AF23*(1+Inputs!$D$84)","v":100.34979832879503},{"$f":"AG23*(1+Inputs!$D$84)","v":101.31812251876617},{"$f":"AH23*(1+Inputs!$D$84)","v":102.29579054153517},{"$f":"AI23*(1+Inputs!$D$84)","v":103.2828925603059},{"$f":"AJ23*(1+Inputs!$D$84)","v":104.27951960831099},{"$f":"AK23*(1+Inputs!$D$84)","v":105.28576359720721},{"$f":"AL23*(1+Inputs!$D$84)","v":106.30171732555171},{"$f":"AM23*(1+Inputs!$D$84)","v":107.32747448736026}]
["PM (One Hour)",null,null,{"$f":"Inputs!D73*(1+Inputs!D87)^(D4-2016)","v":89.546478912606503},{"$f":"D24*(1+Inputs!$D$87)","v":90.481149545928218},{"$f":"E24*(1+Inputs!$D$87)","v":91.425576109392608},{"$f":"F24*(1+Inputs!$D$87)","v":92.37986043370833},{"$f":"G24*(1+Inputs!$D$87)","v":93.344105412475329},{"$f":"H24*(1+Inputs!$D$87)","v":94.318415013279122},{"$f":"I24*(1+Inputs!$D$87)","v":95.302894288900873},{"$f":"J24*(1+Inputs!$D$87)","v":96.297649388644487},{"$f":"K24*(1+Inputs!$D$87)","v":97.302787569781898},{"$f":"L24*(1+Inputs!$D$87)","v":98.318417209117854},{"$f":"M24*(1+Inputs!$D$87)","v":99.34464781467544},{"$f":"N24*(1+Inputs!$D$87)","v":100.38159003750351},{"$f":"O24*(1+Inputs!$D$87)","v":101.42935568360738},{"$f":"P24*(1+Inputs!$D$87)","v":102.48805772600409},{"$f":"Q24*(1+Inputs!$D$87)","v":103.55781031690346},{"$f":"R24*(1+Inputs!$D$87)","v":104.63872880001628},{"$f":"S24*(1+Inputs!$D$87)","v":105.73092972299105},{"$f":"T24*(1+Inputs!$D$87)","v":106.83453084998041},{"$f":"U24*(1+Inputs!$D$87)","v":107.94965117433881},{"$f":"V24*(1+Inputs!$D$87)","v":109.07641093145276},{"$f":"W24*(1+Inputs!$D$87)","v":110.21493161170484},{"$f":"X24*(1+Inputs!$D$87)","v":111.36533597357327},{"$f":"Y24*(1+Inputs!$D$87)","v":112.52774805686794},{"$f":"Z24*(1+Inputs!$D$87)","v":113.7022931961048},{"$f":"AA24*(1+Inputs!$D$87)","v":114.8890980340198},{"$f":"AB24*(1+Inputs!$D$87)","v":116.08829053522376},{"$f":"AC24*(1+Inputs!$D$87)","v":117.30000000000001},{"$f":"AD24*(1+Inputs!$D$87)","v":118.5243570782458},{"$f":"AE24*(1+Inputs!$D$87)","v":119.76149378355936},{"$f":"AF24*(1+Inputs!$D$87)","v":121.01154350747402},{"$f":"AG24*(1+Inputs!$D$87)","v":122.27464103384079},{"$f":"AH24*(1+Inputs!$D$87)","v":123.55092255336122},{"$f":"AI24*(1+Inputs!$D$87)","v":124.84052567827175},{"$f":"AJ24*(1+Inputs!$D$87)","v":126.14358945718152},{"$f":"AK24*(1+Inputs!$D$87)","v":127.46025439006499},{"$f":"AL24*(1+Inputs!$D$87)","v":128.79066244341098},{"$f":"AM24*(1+Inputs!$D$87)","v":130.13495706552993}]
["Total Peak",null,null,{"$f":"D23*Inputs!$D$90+D24*Inputs!$D$91","v":331.00711406449636},{"$f":"E23*Inputs!$D$90+E24*Inputs!$D$91","v":334.3423491818038},{"$f":"F23*Inputs!$D$90+F24*Inputs!$D$91","v":337.7112412847398},{"$f":"G23*Inputs!$D$90+G24*Inputs!$D$91","v":341.11413052794114},{"$f":"H23*Inputs!$D$90+H24*Inputs!$D$91","v":344.55136050891667},{"$f":"I23*Inputs!$D$90+I24*Inputs!$D$91","v":348.02327830294558},{"$f":"J23*Inputs!$D$90+J24*Inputs!$D$91","v":351.53023449832904},{"$f":"K23*Inputs!$D$90+K24*Inputs!$D$91","v":355.07258323200028},{"$f":"L23*Inputs!$D$90+L24*Inputs!$D$91","v":358.65068222549587},{"$f":"M23*Inputs!$D$90+M24*Inputs!$D$91","v":362.26489282129194},{"$f":"N23*Inputs!$D$90+N24*Inputs!$D$91","v":365.91558001951017},{"$f":"O23*Inputs!$D$90+O24*Inputs!$D$91","v":369.60311251499525},{"$f":"P23*Inputs!$D$90+P24*Inputs!$D$91","v":373.32786273476927},{"$f":"Q23*Inputs!$D$90+Q24*Inputs!$D$91","v":377.09020687586656},{"$f":"R23*Inputs!$D$90+R24*Inputs!$D$91","v":380.89052494355229},{"$f":"S23*Inputs!$D$90+S24*Inputs!$D$91","v":384.72920078992905},{"$f":"T23*Inputs!$D$90+T24*Inputs!$D$91","v":388.60662215293553},{"$f":"U23*Inputs!$D$90+U24*Inputs!$D$91","v":392.52318069574119},{"$f":"V23*Inputs!$D$90+V24*Inputs!$D$91","v":396.47927204654053},{"$f":"W23*Inputs!$D$90+W24*Inputs!$D$91","v":400.47529583875178},{"$f":"X23*Inputs!$D$90+X24*Inputs!$D$91","v":404.51165575162355},{"$f":"Y23*Inputs!$D$90+Y24*Inputs!$D$91","v":408.58875955125364},{"$f":"Z23*Inputs!$D$90+Z24*Inputs!$D$91","v":412.70701913202447},{"$f":"AA23*Inputs!$D$90+AA24*Inputs!$D$91","v":416.86685055845919},{"$f":"AB23*Inputs!$D$90+AB24*Inputs!$D$91","v":421.06867410750272},{"$f":"AC23*Inputs!$D$90+AC24*Inputs!$D$91","v":425.31291431123196},{"$f":"AD23*Inputs!$D$90+AD24*Inputs!$D$91","v":429.60000000000019},{"$f":"AE23*Inputs!$D$90+AE24*Inputs!$D$91","v":433.93036434601879},{"$f":"AF23*Inputs!$D$90+AF24*Inputs!$D$91","v":438.30444490738182},{"$f":"AG23*Inputs!$D$90+AG24*Inputs!$D$91","v":442.7226836725381},{"$f":"AH23*Inputs!$D$90+AH24*Inputs!$D$91","v":447.18552710521396},{"$f":"AI23*Inputs!$D$90+AI24*Inputs!$D$91","v":451.69342618979277},{"$f":"AJ23*Inputs!$D$90+AJ24*Inputs!$D$91","v":456.24683647715528},{"$f":"AK23*Inputs!$D$90+AK24*Inputs!$D$91","v":460.84621813098499},{"$f":"AL23*Inputs!$D$90+AL24*Inputs!$D$91","v":465.49203597454436},{"$f":"AM23*Inputs!$D$90+AM24*Inputs!$D$91","v":470.1847595379254},{"$f":"AN23*Inputs!$D$90+AN24*Inputs!$D$91","v":474.92486310578039}]
["Total Cost of Travel Delays on Intersections","$ Annually",null,null,null,{"$f":"('Fuel Prices'!C129/DeflatorRate*$C$9+'Fuel Prices'!C130/DeflatorRate*$C$10)*F25*Inputs!$D$92","v":233604.75889482987},{"$f":"('Fuel Prices'!D129/DeflatorRate*$C$9+'Fuel Prices'!D130/DeflatorRate*$C$10)*G25*Inputs!$D$92","v":227929.11275312342},{"$f":"('Fuel Prices'!E129/DeflatorRate*$C$9+'Fuel Prices'!E130/DeflatorRate*$C$10)*H25*Inputs!$D$92","v":206794.76363402506},{"$f":"('Fuel Prices'!F129/DeflatorRate*$C$9+'Fuel Prices'!F130/DeflatorRate*$C$10)*I25*Inputs!$D$92","v":209204.11571793995},{"$f":"('Fuel Prices'!G129/DeflatorRate*$C$9+'Fuel Prices'!G130/DeflatorRate*$C$10)*J25*Inputs!$D$92","v":209434.46645975616},{"$f":"('Fuel Prices'!H129/DeflatorRate*$C$9+'Fuel Prices'!H130/DeflatorRate*$C$10)*K25*Inputs!$D$92","v":213712.05715904708},{"$f":"('Fuel Prices'!I129/DeflatorRate*$C$9+'Fuel Prices'!I130/DeflatorRate*$C$10)*L25*Inputs!$D$92","v":218533.45353029651},{"$f":"('Fuel Prices'!J129/DeflatorRate*$C$9+'Fuel Prices'!J130/DeflatorRate*$C$10)*M25*Inputs!$D$92","v":223225.12763531678},{"$f":"('Fuel Prices'!K129/DeflatorRate*$C$9+'Fuel Prices'!K130/DeflatorRate*$C$10)*N25*Inputs!$D$92","v":227188.94300861028},{"$f":"('Fuel Prices'!L129/DeflatorRate*$C$9+'Fuel Prices'!L130/DeflatorRate*$C$10)*O25*Inputs!$D$92","v":234439.37999711881},{"$f":"('Fuel Prices'!M129/DeflatorRate*$C$9+'Fuel Prices'!M130/DeflatorRate*$C$10)*P25*Inputs!$D$92","v":244280.99676358132},{"$f":"('Fuel Prices'!N129/DeflatorRate*$C$9+'Fuel Prices'!N130/DeflatorRate*$C$10)*Q25*Inputs!$D$92","v":249217.51896984541},{"$f":"('Fuel Prices'!O129/DeflatorRate*$C$9+'Fuel Prices'!O130/DeflatorRate*$C$10)*R25*Inputs!$D$92","v":253720.23896111827},{"$f":"('Fuel Prices'!P129/DeflatorRate*$C$9+'Fuel Prices'!P130/DeflatorRate*$C$10)*S25*Inputs!$D$92","v":258266.78486501405},{"$f":"('Fuel Prices'!Q129/DeflatorRate*$C$9+'Fuel Prices'!Q130/DeflatorRate*$C$10)*T25*Inputs!$D$92","v":261871.21088853251},{"$f":"('Fuel Prices'!R129/DeflatorRate*$C$9+'Fuel Prices'!R130/DeflatorRate*$C$10)*U25*Inputs!$D$92","v":266461.14501866128},{"$f":"('Fuel Prices'!S129/DeflatorRate*$C$9+'Fuel Prices'!S130/DeflatorRate*$C$10)*V25*Inputs!$D$92","v":271016.94117725937},{"$f":"('Fuel Prices'!T129/DeflatorRate*$C$9+'Fuel Prices'!T130/DeflatorRate*$C$10)*W25*Inputs!$D$92","v":276682.18871415406},{"$f":"('Fuel Prices'!U129/DeflatorRate*$C$9+'Fuel Prices'!U130/DeflatorRate*$C$10)*X25*Inputs!$D$92","v":279724.32096722623},{"$f":"('Fuel Prices'!V129/DeflatorRate*$C$9+'Fuel Prices'!V130/DeflatorRate*$C$10)*Y25*Inputs!$D$92","v":284789.64097477583},{"$f":"('Fuel Prices'!W129/DeflatorRate*$C$9+'Fuel Prices'!W130/DeflatorRate*$C$10)*Z25*Inputs!$D$92","v":289486.01945862762},{"$f":"('Fuel Prices'!X129/DeflatorRate*$C$9+'Fuel Prices'!X130/DeflatorRate*$C$10)*AA25*Inputs!$D$92","v":292850.1082037341},{"$f":"('Fuel Prices'!Y129/DeflatorRate*$C$9+'Fuel Prices'!Y130/DeflatorRate*$C$10)*AB25*Inputs!$D$92","v":298873.92210139538},{"$f":"('Fuel Prices'!Z129/DeflatorRate*$C$9+'Fuel Prices'!Z130/DeflatorRate*$C$10)*AC25*Inputs!$D$92","v":304920.81302902754},{"$f":"('Fuel Prices'!AA129/DeflatorRate*$C$9+'Fuel Prices'!AA130/DeflatorRate*$C$10)*AD25*Inputs!$D$92","v":309020.31156135839},{"$f":"('Fuel Prices'!AB129/DeflatorRate*$C$9+'Fuel Prices'!AB130/DeflatorRate*$C$10)*AE25*Inputs!$D$92","v":314686.56001358875},{"$f":"('Fuel Prices'!AC129/DeflatorRate*$C$9+'Fuel Prices'!AC130/DeflatorRate*$C$10)*AF25*Inputs!$D$92","v":318849.82030608814},{"$f":"('Fuel Prices'!AD129/DeflatorRate*$C$9+'Fuel Prices'!AD130/DeflatorRate*$C$10)*AG25*Inputs!$D$92","v":321199.05319238856},{"$f":"('Fuel Prices'!AE129/DeflatorRate*$C$9+'Fuel Prices'!AE130/DeflatorRate*$C$10)*AH25*Inputs!$D$92","v":324638.7003949756},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AI25*Inputs!$D$92","v":327709.68326595658},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AJ25*Inputs!$D$92","v":331013.24394789699},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AK25*Inputs!$D$92","v":334350.15747730149},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AL25*Inputs!$D$92","v":337720.76108972699},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AM25*Inputs!$D$92","v":341125.3954355988},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AN25*Inputs!$D$92","v":344564.40461483999}]
[]
["Build (Alternative Case)","Unit","Value ",2019,{"$f":"D28+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,{"$f":"AB28+1","v":2044},{"$f":"AC28+1","v":2045},{"$f":"AD28+1","v":2046},{"$f":"AE28+1","v":2047},{"$f":"AF28+1","v":2048},{"$f":"AG28+1","v":2049},{"$f":"AH28+1","v":2050},{"$f":"AI28+1","v":2051},{"$f":"AJ28+1","v":2052},{"$f":"AK28+1","v":2053},{"$f":"AL28+1","v":2054},{"$f":"AM28+1","v":2055}]
[]
["Auto Daily VMT",{"$f":"Traffic!B25","v":"Daily VMT"},null,{"$f":"Traffic!D27","v":2004.8470730896045},{"$f":"Traffic!E27","v":2017.7668217053827},{"$f":"Traffic!F27","v":2030.7715405680808},{"$f":"Traffic!G27","v":2043.8618003631425},{"$f":"Traffic!H27","v":2057.0381756893466},{"$f":"Traffic!I27","v":2070.3012450861734},{"$f":"Traffic!J27","v":2083.6515910613712},{"$f":"Traffic!K27","v":2097.0898001187147},{"$f":"Traffic!L27","v":2110.6164627859634},{"$f":"Traffic!M27","v":2124.2321736430208},{"$f":"Traffic!N27","v":2137.9375313502906},{"$f":"Traffic!O27","v":2151.7331386772353},{"$f":"Traffic!P27","v":2165.6196025311415},{"$f":"Traffic!Q27","v":2179.5975339860897},{"$f":"Traffic!R27","v":2193.6675483121253},{"$f":"Traffic!S27","v":2207.8302650046439},{"$f":"Traffic!T27","v":2222.0863078139837},{"$f":"Traffic!U27","v":2236.4363047752272},{"$f":"Traffic!V27","v":2250.8808882382195},{"$f":"Traffic!W27","v":2265.4206948977944},{"$f":"Traffic!X27","v":2280.0563658242231},{"$f":"Traffic!Y27","v":2294.7885464938768},{"$f":"Traffic!Z27","v":2309.6178868201046},{"$f":"Traffic!AA27","v":2324.5450411843394},{"$f":"Traffic!AB27","v":2339.5706684674183},{"$f":"Traffic!AC27","v":2354.6954320811324},{"$f":"Traffic!AD27","v":2369.919999999996},{"$f":"Traffic!AE27","v":2385.2450447932479},{"$f":"Traffic!AF27","v":2400.6712436570783},{"$f":"Traffic!AG27","v":2416.1992784470867},{"$f":"Traffic!AH27","v":2431.8298357109697},{"$f":"Traffic!AI27","v":2447.5636067214455},{"$f":"Traffic!AJ27","v":2463.4012875094104},{"$f":"Traffic!AK27","v":2479.3435788973347},{"$f":"Traffic!AL27","v":2495.3911865328951},{"$f":"Traffic!AM27","v":2511.5448209228475},{"$f":"Traffic!AN27","v":2527.8051974671448}]
["Truck Daily VMT",{"$f":"Traffic!B26","v":"Daily VMT"},null,{"$f":"Traffic!D28","v":174.33452809474821},{"$f":"Traffic!E28","v":175.45798449612022},{"$f":"Traffic!F28","v":176.58882961461572},{"$f":"Traffic!G28","v":177.72711307505585},{"$f":"Traffic!H28","v":178.87288484255188},{"$f":"Traffic!I28","v":180.02619522488465},{"$f":"Traffic!J28","v":181.18709487490185},{"$f":"Traffic!K28","v":182.35563479293171},{"$f":"Traffic!L28","v":183.53186632921421},{"$f":"Traffic!M28","v":184.71584118634965},{"$f":"Traffic!N28","v":185.90761142176439},{"$f":"Traffic!O28","v":187.10722945019435},{"$f":"Traffic!P28","v":188.31474804618622},{"$f":"Traffic!Q28","v":189.53022034661649},{"$f":"Traffic!R28","v":190.75369985322828},{"$f":"Traffic!S28","v":191.98524043518643},{"$f":"Traffic!T28","v":193.22489633165074},{"$f":"Traffic!U28","v":194.4727221543676},{"$f":"Traffic!V28","v":195.72877289027994},{"$f":"Traffic!W28","v":196.99310390415602},{"$f":"Traffic!X28","v":198.26577094123678},{"$f":"Traffic!Y28","v":199.5468301299023},{"$f":"Traffic!Z28","v":200.8363379843569},{"$f":"Traffic!AA28","v":202.13435140733387},{"$f":"Traffic!AB28","v":203.440927692819},{"$f":"Traffic!AC28","v":204.75612452879409},{"$f":"Traffic!AD28","v":206.07999999999964},{"$f":"Traffic!AE28","v":207.41261259071717},{"$f":"Traffic!AF28","v":208.75402118757205},{"$f":"Traffic!AG28","v":210.10428508235535},{"$f":"Traffic!AH28","v":211.46346397486695},{"$f":"Traffic!AI28","v":212.83161797577785},{"$f":"Traffic!AJ28","v":214.20880760951394},{"$f":"Traffic!AK28","v":215.59509381715955},{"$f":"Traffic!AL28","v":216.99053795938218},{"$f":"Traffic!AM28","v":218.39520181937806},{"$f":"Traffic!AN28","v":219.80914760583866}]
[]
["Operating Cost for Auto ","$/year",null,{"$f":"(D30*Annualization_Factor*OperatingCost_Passenger)","v":329296.13175496756},{"$f":"(E30*Annualization_Factor*OperatingCost_Passenger)","v":331418.20046510908},{"$f":"(F30*Annualization_Factor*OperatingCost_Passenger)","v":333554.22553830728},{"$f":"(G30*Annualization_Factor*OperatingCost_Passenger)","v":335704.3007096462},{"$f":"H30*Annualization_Factor*OperatingCost_Passenger","v":337868.5203569752},340046.97950540402,342239.77383183019,344446.99966949888,346668.75401259447,348905.13452086615,351156.23952428525,353422.1680277359,355703.01971574,357998.89495721523,360309.89481026656,362636.12102701276,364977.67605844681,367334.66305933107,369707.18589312758,372095.34913696273,374499.25808662869,376919.01876161929,379354.73791020218,381806.52301452775,{"$f":"AB30*Annualization_Factor*OperatingCost_Passenger","v":384274.48229577346},386758.72471932595,389259.35999999935,391776.49860729097,394310.25177067512,396860.73148493405,399428.05051552679,402012.32240399742,404613.66147342068,407232.18283388723,409868.00238802802,{"$f":"AM30*Annualization_Factor*OperatingCost_Passenger","v":412521.23683657771},415192.00368397858]
["Operating Cost for Trucks","$/year",null,{"$f":"(D31*Annualization_Factor*OperatingCost_Trucks)","v":59814.176589308103},{"$f":"(E31*Annualization_Factor*OperatingCost_Trucks)","v":60199.634480618843},{"$f":"(F31*Annualization_Factor*OperatingCost_Trucks)","v":60587.627440774646},{"$f":"(G31*Annualization_Factor*OperatingCost_Trucks)","v":60978.172496051659},{"$f":"H31*Annualization_Factor*OperatingCost_Trucks","v":61371.286789479542},61766.987581657922,62165.292251578816,62566.21829745487,62969.783337553396,63376.00511103656,63784.901478807355,64196.490424361677,64610.790054646481,65027.818600924111,65447.594419642614,65870.135993312448,66295.461931389364,66723.590971163532,67154.541978655034,67588.333949515916,68024.986009938337,68464.51741756947,68906.947562432848,69352.295967856247,{"$f":"AB31*Annualization_Factor*OperatingCost_Trucks","v":69800.582291406201},70251.826325829243,70706.047999999864,71163.267379875062,71623.504669455971,72086.780211756122,72553.114489776854,73022.528127489364,73495.041890824228,73970.67668866743,74449.453573864012,{"$f":"AM31*Annualization_Factor*OperatingCost_Trucks","v":74931.393744228611},75416.51854356323]
["Total Operating Cost",null,null,{"$f":"SUM(D33:D34)","v":389110.30834427569},391617.83494572795,394141.85297908192,396682.47320569784,399239.80714645475,401813.96708706196,404405.06608340901,407013.21796695376,409638.53735014785,412281.13963190268,414941.14100309263,417618.65845209756,420313.80977038649,423026.71355813934,425757.48922990914,428506.25702032523,431273.13798983616,434058.2540304946,436861.72787178261,439683.68308647862,442524.24409656704,445383.53617918876,448261.68547263503,451158.81898238399,454075.06458717969,457010.55104515521,459965.40799999924,462939.76598716603,465933.75644013111,468947.51169669017,471981.16500530363,475034.85053148679,478108.7033642449,481202.85952255467,484317.45596189203,{"$f":"SUM(AM33:AM34)","v":487452.63058080629},490608.52222754178]
[]
["Fuel Use During Delays on Intersections","Gallons per Day"]
["AM (One Hour)",null,null,{"$f":"Inputs!D71*(1+Inputs!D85)^(D28-2016)","v":68.527525070984353},{"$f":"D38*(1+Inputs!$D$85)","v":69.113238266238071},{"$f":"E38*(1+Inputs!$D$85)","v":69.70395762429628},{"$f":"F38*(1+Inputs!$D$85)","v":70.299725933448926},{"$f":"G38*(1+Inputs!$D$85)","v":70.900586347702756},{"$f":"H38*(1+Inputs!$D$85)","v":71.506582389907095},{"$f":"I38*(1+Inputs!$D$85)","v":72.117757954906438},{"$f":"J38*(1+Inputs!$D$85)","v":72.73415731271993},{"$f":"K38*(1+Inputs!$D$85)","v":73.355825111748004},{"$f":"L38*(1+Inputs!$D$85)","v":73.982806382006473},{"$f":"M38*(1+Inputs!$D$85)","v":74.615146538388245},{"$f":"N38*(1+Inputs!$D$85)","v":75.252891383952914},{"$f":"O38*(1+Inputs!$D$85)","v":75.896087113244448},{"$f":"P38*(1+Inputs!$D$85)","v":76.544780315637297},{"$f":"Q38*(1+Inputs!$D$85)","v":77.199017978711012},{"$f":"R38*(1+Inputs!$D$85)","v":77.858847491653762},{"$f":"S38*(1+Inputs!$D$85)","v":78.524316648694978},{"$f":"T38*(1+Inputs!$D$85)","v":79.195473652567216},{"$f":"U38*(1+Inputs!$D$85)","v":79.872367117997754},{"$f":"V38*(1+Inputs!$D$85)","v":80.555046075229924},{"$f":"W38*(1+Inputs!$D$85)","v":81.243559973574563},{"$f":"X38*(1+Inputs!$D$85)","v":81.937958684991884},{"$f":"Y38*(1+Inputs!$D$85)","v":82.638292507703866},{"$f":"Z38*(1+Inputs!$D$85)","v":83.344612169837603},{"$f":"AA38*(1+Inputs!$D$85)","v":84.056968833099717},{"$f":"AB38*(1+Inputs!$D$85)","v":84.775414096482265},{"$f":"AC38*(1+Inputs!$D$85)","v":85.500000000000213},{"$f":"AD38*(1+Inputs!$D$85)","v":86.230779028460958},{"$f":"AE38*(1+Inputs!$D$85)","v":86.967804115266006},{"$f":"AF38*(1+Inputs!$D$85)","v":87.711128646245157},{"$f":"AG38*(1+Inputs!$D$85)","v":88.460806463523497},{"$f":"AH38*(1+Inputs!$D$85)","v":89.21689186942136},{"$f":"AI38*(1+Inputs!$D$85)","v":89.979439630387702},{"$f":"AJ38*(1+Inputs!$D$85)","v":90.748504980967084},{"$f":"AK38*(1+Inputs!$D$85)","v":91.524143627800484},{"$f":"AL38*(1+Inputs!$D$85)","v":92.306411753660427},{"$f":"AM38*(1+Inputs!$D$85)","v":93.095366021520505}]
["PM (One Hour)",null,null,{"$f":"Inputs!D74*(1+Inputs!D88)^(D28-2016)","v":82.002225956309658},{"$f":"D39*(1+Inputs!$D$88)","v":82.646287553994327},{"$f":"E39*(1+Inputs!$D$88)","v":83.295407738037767},{"$f":"F39*(1+Inputs!$D$88)","v":83.949626239571359},{"$f":"G39*(1+Inputs!$D$88)","v":84.608983101782599},{"$f":"H39*(1+Inputs!$D$88)","v":85.273518682366017},{"$f":"I39*(1+Inputs!$D$88)","v":85.943273655993437},{"$f":"J39*(1+Inputs!$D$88)","v":86.61828901680353},{"$f":"K39*(1+Inputs!$D$88)","v":87.298606080911014},{"$f":"L39*(1+Inputs!$D$88)","v":87.984266488935461},{"$f":"M39*(1+Inputs!$D$88)","v":88.675312208550068},{"$f":"N39*(1+Inputs!$D$88)","v":89.371785537050371},{"$f":"O39*(1+Inputs!$D$88)","v":90.073729103943208},{"$f":"P39*(1+Inputs!$D$88)","v":90.781185873555913},{"$f":"Q39*(1+Inputs!$D$88)","v":91.494199147666095},{"$f":"R39*(1+Inputs!$D$88)","v":92.212812568152032},{"$f":"S39*(1+Inputs!$D$88)","v":92.937070119663915},{"$f":"T39*(1+Inputs!$D$88)","v":93.667016132315993},{"$f":"U39*(1+Inputs!$D$88)","v":94.402695284399954},{"$f":"V39*(1+Inputs!$D$88)","v":95.144152605119558},{"$f":"W39*(1+Inputs!$D$88)","v":95.891433477346808},{"$f":"X39*(1+Inputs!$D$88)","v":96.644583640399674},{"$f":"Y39*(1+Inputs!$D$88)","v":97.403649192841741},{"$f":"Z39*(1+Inputs!$D$88)","v":98.168676595303751},{"$f":"AA39*(1+Inputs!$D$88)","v":98.939712673327378},{"$f":"AB39*(1+Inputs!$D$88)","v":99.716804620231315},{"$f":"AC39*(1+Inputs!$D$88)","v":100.49999999999983},{"$f":"AD39*(1+Inputs!$D$88)","v":101.2893467501941},{"$f":"AE39*(1+Inputs!$D$88)","v":102.0848931848863},{"$f":"AF39*(1+Inputs!$D$88)","v":102.88668799761683},{"$f":"AG39*(1+Inputs!$D$88)","v":103.69478026437474},{"$f":"AH39*(1+Inputs!$D$88)","v":104.50921944660153},{"$f":"AI39*(1+Inputs!$D$88)","v":105.33005539421859},{"$f":"AJ39*(1+Inputs!$D$88)","v":106.15733834867838},{"$f":"AK39*(1+Inputs!$D$88)","v":106.99111894603959},{"$f":"AL39*(1+Inputs!$D$88)","v":107.83144822006651},{"$f":"AM39*(1+Inputs!$D$88)","v":108.67837760535258}]
["Total Peak",null,null,{"$f":"D38*Inputs!$D$90+D39*Inputs!$D$91","v":301.05950205458805},{"$f":"E38*Inputs!$D$90+E39*Inputs!$D$91","v":303.5190516404648},{"$f":"F38*Inputs!$D$90+F39*Inputs!$D$91","v":305.99873072466812},{"$f":"G38*Inputs!$D$90+G39*Inputs!$D$91","v":308.49870434604054},{"$f":"H38*Inputs!$D$90+H39*Inputs!$D$91","v":311.01913889897071},{"$f":"I38*Inputs!$D$90+I39*Inputs!$D$91","v":313.56020214454622},{"$f":"J38*Inputs!$D$90+J39*Inputs!$D$91","v":316.12206322179975},{"$f":"K38*Inputs!$D$90+K39*Inputs!$D$91","v":318.70489265904689},{"$f":"L38*Inputs!$D$90+L39*Inputs!$D$91","v":321.30886238531804},{"$f":"M38*Inputs!$D$90+M39*Inputs!$D$91","v":323.93414574188387},{"$f":"N38*Inputs!$D$90+N39*Inputs!$D$91","v":326.58091749387665},{"$f":"O38*Inputs!$D$90+O39*Inputs!$D$91","v":329.2493538420066},{"$f":"P38*Inputs!$D$90+P39*Inputs!$D$91","v":331.93963243437531},{"$f":"Q38*Inputs!$D$90+Q39*Inputs!$D$91","v":334.65193237838639},{"$f":"R38*Inputs!$D$90+R39*Inputs!$D$91","v":337.38643425275421},{"$f":"S38*Inputs!$D$90+S39*Inputs!$D$91","v":340.14332011961159},{"$f":"T38*Inputs!$D$90+T39*Inputs!$D$91","v":342.92277353671778},{"$f":"U38*Inputs!$D$90+U39*Inputs!$D$91","v":345.72497956976645},{"$f":"V38*Inputs!$D$90+V39*Inputs!$D$91","v":348.55012480479542},{"$f":"W38*Inputs!$D$90+W39*Inputs!$D$91","v":351.39839736069894},{"$f":"X38*Inputs!$D$90+X39*Inputs!$D$91","v":354.26998690184274},{"$f":"Y38*Inputs!$D$90+Y39*Inputs!$D$91","v":357.16508465078311},{"$f":"Z38*Inputs!$D$90+Z39*Inputs!$D$91","v":360.08388340109121},{"$f":"AA38*Inputs!$D$90+AA39*Inputs!$D$91","v":363.02657753028268},{"$f":"AB38*Inputs!$D$90+AB39*Inputs!$D$91","v":365.99336301285416},{"$f":"AC38*Inputs!$D$90+AC39*Inputs!$D$91","v":368.98443743342716},{"$f":"AD38*Inputs!$D$90+AD39*Inputs!$D$91","v":372.00000000000011},{"$f":"AE38*Inputs!$D$90+AE39*Inputs!$D$91","v":375.04025155731011},{"$f":"AF38*Inputs!$D$90+AF39*Inputs!$D$91","v":378.10539460030463},{"$f":"AG38*Inputs!$D$90+AG39*Inputs!$D$91","v":381.19563328772398},{"$f":"AH38*Inputs!$D$90+AH39*Inputs!$D$91","v":384.31117345579651},{"$f":"AI38*Inputs!$D$90+AI39*Inputs!$D$91","v":387.45222263204579},{"$f":"AJ38*Inputs!$D$90+AJ39*Inputs!$D$91","v":390.61899004921258},{"$f":"AK38*Inputs!$D$90+AK39*Inputs!$D$91","v":393.8116866592909},{"$f":"AL38*Inputs!$D$90+AL39*Inputs!$D$91","v":397.03052514768012},{"$f":"AM38*Inputs!$D$90+AM39*Inputs!$D$91","v":400.27571994745387},{"$f":"AN38*Inputs!$D$90+AN39*Inputs!$D$91","v":403.54748725374617}]
["Total Cost of Travel Delays on Intersections","$ Annually",null,null,null,{"$f":"('Fuel Prices'!C129/DeflatorRate*$C$9+'Fuel Prices'!C130/DeflatorRate*$C$10)*F40*Inputs!$D$92","v":211668.28631798396},{"$f":"('Fuel Prices'!D129/DeflatorRate*$C$9+'Fuel Prices'!D130/DeflatorRate*$C$10)*G40*Inputs!$D$92","v":206135.8052164347},{"$f":"('Fuel Prices'!E129/DeflatorRate*$C$9+'Fuel Prices'!E130/DeflatorRate*$C$10)*H40*Inputs!$D$92","v":186669.2072243499},{"$f":"('Fuel Prices'!F129/DeflatorRate*$C$9+'Fuel Prices'!F130/DeflatorRate*$C$10)*I40*Inputs!$D$92","v":188487.63546467945},{"$f":"('Fuel Prices'!G129/DeflatorRate*$C$9+'Fuel Prices'!G130/DeflatorRate*$C$10)*J40*Inputs!$D$92","v":188339.00799884013},{"$f":"('Fuel Prices'!H129/DeflatorRate*$C$9+'Fuel Prices'!H130/DeflatorRate*$C$10)*K40*Inputs!$D$92","v":191822.97212825133},{"$f":"('Fuel Prices'!I129/DeflatorRate*$C$9+'Fuel Prices'!I130/DeflatorRate*$C$10)*L40*Inputs!$D$92","v":195780.29215292746},{"$f":"('Fuel Prices'!J129/DeflatorRate*$C$9+'Fuel Prices'!J130/DeflatorRate*$C$10)*M40*Inputs!$D$92","v":199605.98573469976},{"$f":"('Fuel Prices'!K129/DeflatorRate*$C$9+'Fuel Prices'!K130/DeflatorRate*$C$10)*N40*Inputs!$D$92","v":202766.91538594771},{"$f":"('Fuel Prices'!L129/DeflatorRate*$C$9+'Fuel Prices'!L130/DeflatorRate*$C$10)*O40*Inputs!$D$92","v":208842.97714359852},{"$f":"('Fuel Prices'!M129/DeflatorRate*$C$9+'Fuel Prices'!M130/DeflatorRate*$C$10)*P40*Inputs!$D$92","v":217199.28344596646},{"$f":"('Fuel Prices'!N129/DeflatorRate*$C$9+'Fuel Prices'!N130/DeflatorRate*$C$10)*Q40*Inputs!$D$92","v":221170.22077229538},{"$f":"('Fuel Prices'!O129/DeflatorRate*$C$9+'Fuel Prices'!O130/DeflatorRate*$C$10)*R40*Inputs!$D$92","v":224741.12931408451},{"$f":"('Fuel Prices'!P129/DeflatorRate*$C$9+'Fuel Prices'!P130/DeflatorRate*$C$10)*S40*Inputs!$D$92","v":228336.50656158588},{"$f":"('Fuel Prices'!Q129/DeflatorRate*$C$9+'Fuel Prices'!Q130/DeflatorRate*$C$10)*T40*Inputs!$D$92","v":231086.13396704552},{"$f":"('Fuel Prices'!R129/DeflatorRate*$C$9+'Fuel Prices'!R130/DeflatorRate*$C$10)*U40*Inputs!$D$92","v":234692.5696322647},{"$f":"('Fuel Prices'!S129/DeflatorRate*$C$9+'Fuel Prices'!S130/DeflatorRate*$C$10)*V40*Inputs!$D$92","v":238254.54527282112},{"$f":"('Fuel Prices'!T129/DeflatorRate*$C$9+'Fuel Prices'!T130/DeflatorRate*$C$10)*W40*Inputs!$D$92","v":242775.71850911714},{"$f":"('Fuel Prices'!U129/DeflatorRate*$C$9+'Fuel Prices'!U130/DeflatorRate*$C$10)*X40*Inputs!$D$92","v":244981.64667480873},{"$f":"('Fuel Prices'!V129/DeflatorRate*$C$9+'Fuel Prices'!V130/DeflatorRate*$C$10)*Y40*Inputs!$D$92","v":248946.92731668867},{"$f":"('Fuel Prices'!W129/DeflatorRate*$C$9+'Fuel Prices'!W130/DeflatorRate*$C$10)*Z40*Inputs!$D$92","v":252574.45413992458},{"$f":"('Fuel Prices'!X129/DeflatorRate*$C$9+'Fuel Prices'!X130/DeflatorRate*$C$10)*AA40*Inputs!$D$92","v":255027.16843076461},{"$f":"('Fuel Prices'!Y129/DeflatorRate*$C$9+'Fuel Prices'!Y130/DeflatorRate*$C$10)*AB40*Inputs!$D$92","v":259781.54774535491},{"$f":"('Fuel Prices'!Z129/DeflatorRate*$C$9+'Fuel Prices'!Z130/DeflatorRate*$C$10)*AC40*Inputs!$D$92","v":264537.07581267221},{"$f":"('Fuel Prices'!AA129/DeflatorRate*$C$9+'Fuel Prices'!AA130/DeflatorRate*$C$10)*AD40*Inputs!$D$92","v":267587.42062575725},{"$f":"('Fuel Prices'!AB129/DeflatorRate*$C$9+'Fuel Prices'!AB130/DeflatorRate*$C$10)*AE40*Inputs!$D$92","v":271979.41496228392},{"$f":"('Fuel Prices'!AC129/DeflatorRate*$C$9+'Fuel Prices'!AC130/DeflatorRate*$C$10)*AF40*Inputs!$D$92","v":275057.29984222492},{"$f":"('Fuel Prices'!AD129/DeflatorRate*$C$9+'Fuel Prices'!AD130/DeflatorRate*$C$10)*AG40*Inputs!$D$92","v":276560.65751456498},{"$f":"('Fuel Prices'!AE129/DeflatorRate*$C$9+'Fuel Prices'!AE130/DeflatorRate*$C$10)*AH40*Inputs!$D$92","v":278994.4493633036},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AI40*Inputs!$D$92","v":281101.82215954486},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AJ40*Inputs!$D$92","v":283399.35470503877},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AK40*Inputs!$D$92","v":285715.69923030405},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AL40*Inputs!$D$92","v":288051.01004147151},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AM40*Inputs!$D$92","v":290405.44271263317},{"$f":"('Fuel Prices'!$AF$129/DeflatorRate*$C$9+'Fuel Prices'!$AF$130/DeflatorRate*$C$10)*AN40*Inputs!$D$92","v":292779.15409627958}]
[]
[]
["No Build Less Build","Unit","Value ",2019,{"$f":"D44+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,{"$f":"AB44+1","v":2044},{"$f":"AC44+1","v":2045},{"$f":"AD44+1","v":2046},{"$f":"AE44+1","v":2047},{"$f":"AF44+1","v":2048},{"$f":"AG44+1","v":2049},{"$f":"AH44+1","v":2050},{"$f":"AI44+1","v":2051},{"$f":"AJ44+1","v":2052},{"$f":"AK44+1","v":2053},{"$f":"AL44+1","v":2054},{"$f":"AM44+1","v":2055}]
["Undiscounted Impacts",null,"Total over 20 Years"]
["From fewer vehicle miles travelled",null,{"$f":"SUM(D46:AD46)","v":4643971.4600161528},null,null,null,null,null,null,null,{"$f":"(K20-K35)","v":219711.80279691087},220981.10186983622,222257.73382208846,223541.74101651099,224833.16606068437,226132.05180833576,227438.44136076391,228752.37806826818,230073.90553158772,231403.06760334712,232739.90838951326,234084.47225085762,235436.80380442867,236796.94792503235,238164.94974672154,239540.85466429364,240924.70833479561,242316.55667904159,243716.44588313444,245124.42239999946,246540.53295092547,247964.82452711533,249397.34439124534,250838.14007903315,252287.25940081547,253744.75044313504,255210.66157033469,256685.04142616515,{"$f":"(AM20-AM35)","v":258167.93893539533},259659.40330543939]
["From reduced fuel used during delays",null,{"$f":"SUM(D47:AD47)","v":627769.63221812458},null,null,null,null,null,null,null,{"$f":"(K26-K41)","v":21889.085030795744},22753.161377369048,23619.141900617018,24422.027622662572,25596.402853520296,27081.713317614864,28047.29819755003,28979.109647033765,29930.278303428175,30785.076921486994,31768.57538639658,32762.39590443825,33906.470205036923,34742.674292417505,35842.713658087159,36911.56531870304,37822.93977296949,39092.374356040469,40383.737216355337,41432.890935601143,42707.145051304833,43792.520463863213,44638.395677823573,45644.251031672,46607.861106411729,47613.889242858218,48634.458246997441,49669.751048255479,{"$f":"(AM26-AM41)","v":50719.952722965623},51785.25051856041]
["Total",null,5271741.0922342762,null,null,null,null,null,null,null,{"$f":"(K20-K35)+(K26-K41)","v":241600.88782770661},243734.26324720526,245876.87572270547,247963.76863917356,250429.56891420466,253213.76512595062,255485.73955831394,257731.48771530195,260004.18383501589,262188.14452483412,264508.48377590987,266846.86815529584,269343.27400946559,271539.62221744983,274007.66340480873,276452.41998299665,278747.64810776513,281408.93103508209,284100.18309948978,286557.3133356006,289247.6780022303,291757.34499097854,294035.74006906891,296482.39111070515,298895.1205072272,301358.63968599326,303845.11981733213,306354.79247442062,{"$f":"(AM20-AM35)+(AM26-AM41)","v":308887.89165836095},311444.6538239998]
[]
["Discounted Impacts, at 7%"]
["From fewer vehicle miles travelled",null,{"$f":"SUM(D51:AD51)","v":1731883.8660429528},null,null,null,null,null,null,null,{"$f":"K46*K$6","v":146403.25127442865},137615.92415081302,129356.02464444835,121591.89581488718,114293.78081535635,107433.70884648486,100985.38795525186,94924.104268288924,89226.627273341001,83871.12078586503,78837.059259538815,74105.149119928159,69657.25481981803,65476.32933280526,61546.348818762934,57852.251210774404,54379.878488164941,51115.922414387263,48047.873531793703,45163.973217813938,42453.168618787502,39905.070288730414,37509.912370682243,35258.515168023878,33142.249962317321,31153.005942827538,29283.159120980457,27525.54311061879,{"$f":"AM46*AM$6","v":25873.421662067056},24320.462844741]
["From reduced fuel used during delays",null,220235.2491672484,null,null,null,null,null,null,null,{"$f":"K47*K$6","v":14585.621596729172},14169.525374815021,13746.555628172689,13283.964886288297,13011.913271782114,12866.326911032593,12453.335824103331,12025.30023498276,11607.477954516215,11157.928594576828,10761.115606081945,10371.735513591399,10031.701063503808,9606.6389529349126,9262.4383216659153,8914.6260765964671,8537.1354525458901,8246.41453297103,7961.5172931048692,7633.9760772531654,7353.9778972204676,7047.546403260234,6713.7134692833542,6415.8844298009435,6122.7403502908401,5845.7003423852502,5580.3725864995358,5326.3207944500618,{"$f":"AM47*AM$6","v":5083.1204249950997},4850.358758857511]
["Total",null,1952119.1152102007,null,null,null,null,null,null,null,{"$f":"K48*K6","v":160988.87287115783},151785.44952562806,143102.58027262104,134875.86070117546,127305.69408713847,120300.03575751746,113438.7237793552,106949.40450327168,100834.1052278572,95029.049380441866,89598.174865620764,84476.884633519556,79688.955883321833,75082.968285740164,70808.78714042886,66766.877287370866,62917.013940710836,59362.336947358301,56009.390824898575,52797.949295067105,49807.146516007975,46952.616691990654,44223.625839965593,41674.399597824828,39264.990312608155,36998.706285212786,34863.53170747999,32851.863905068851,{"$f":"AM48*AM6","v":30956.542087062156},29170.82160359851]
[]
["Discounted Impacts, at 3%"]
["From fewer vehicle miles travelled",null,{"$f":"SUM(D56:AD56)","v":2963155.8046977031},null,null,null,null,null,null,null,{"$f":"K46*K$7","v":184005.17584999657},179677.85809766475,175452.3074768454,171326.13069227966,167296.99073272015,163362.60554727537,159520.74675288916,155769.23837221327,152105.95560116356,148528.82360545869,145035.81634546278,141624.95542866286,138294.30898913412,135041.99059335701,131866.15817176661,128765.01297542917,125736.79855725398,122779.79977716679,119892.34183067617,117072.78930028726,114319.54522922302,111631.05021692946,109005.78153585197,106442.25226898275,103939.01046769098,101494.6383293589,99107.751394356659,96776.997761904029,{"$f":"AM46*AM$7","v":94501.057324370544},92278.641019585455]
["From reduced fuel used during delays",null,389995.3775867325,null,null,null,null,null,null,null,{"$f":"K47*K$7","v":18331.764106501283},18500.402372164222,18645.168722918275,18717.450607766845,19046.127606549624,19564.405907393033,19671.810649534236,19733.363545956872,19787.43991950306,19759.769423583391,19797.125886924219,19821.78832746252,19916.477761740844,19813.261683043587,19845.241516726255,19841.785209738904,19739.508628846459,19807.783512730304,19866.122736194582,19788.579461454043,19803.07798424147,19714.913437219595,19510.405049599885,19368.971885261213,19201.82166519804,19044.943628266457,18886.561272497078,18726.799813981528,{"$f":"AM47*AM$7","v":18565.780009429345},18403.618285644552]
["Total",null,3353151.1822844357,null,null,null,null,null,null,null,{"$f":"K48*K7","v":202336.93995649784},198178.26046982897,194097.47619976365,190043.58130004653,186343.11833926977,182927.01145466842,179192.55740242341,175502.60191817014,171893.39552066661,168288.59302904209,164832.94223238702,161446.74375612536,158210.78675087495,154855.25227640057,151711.39968849288,148606.79818516807,145476.30718610046,142587.5832898971,139758.46456687077,136861.36876174129,134122.62321346448,131345.96365414906,128516.18658545185,125811.22415424396,123140.83213288903,120539.58195762536,117994.31266685374,115503.79757588555,{"$f":"AM48*AM7","v":113066.83733379988},110682.25930523001]
[]
["Key Quantified Impacts"]
["Total Operating Cost Saving",null,null,{"$f":"D45","v":0},0,0,0,0,0,{"$f":"J48","v":0},241600.88782770661,243734.26324720526,245876.87572270547,247963.76863917356,250429.56891420466,253213.76512595062,255485.73955831394,257731.48771530195,260004.18383501589,262188.14452483412,264508.48377590987,266846.86815529584,269343.27400946559,271539.62221744983,274007.66340480873,276452.41998299665,278747.64810776513,281408.93103508209,284100.18309948978,286557.3133356006,289247.6780022303,291757.34499097854,294035.74006906891,296482.39111070515,298895.1205072272,301358.63968599326,303845.11981733213,306354.79247442062,{"$f":"AM48","v":308887.89165836095},311444.6538239998]
["Reduction in Vehicle Miles Travelled","miles",{"$f":"(SUM(J15:AD16)-SUM(J30:AD31))*365","v":9939536.4973425008}]
["Reduction in Fuel Used During Delays","gallons",{"$f":"(SUM(J25:AD25)-SUM(J40:AD40))*Inputs!D90*Inputs!D92","v":502150.46027665306}]

{"sheet":"Calc-3","index":12,"n_rows":79,"n_cols":40,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Accident Impacts"]
[]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020}]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S4+1","v":2035},2036,2037,2038,2039,2040,2041,{"$f":"Z4+1","v":2042},{"$f":"AA4+1","v":2043},{"$f":"AB4+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL4+1","v":2054},{"$f":"AM4+1","v":2055}]
["Benefits Index","Number",null,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"Z5+1","v":17},{"$f":"AA5+1","v":18},{"$f":"AB5+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$4)^(D4-$E$3)","v":1.07},{"$f":"1/(1+Inputs!$D$4)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$4)^(F4-$E$3)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$4)^(G4-$E$3)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$4)^(H4-$E$3)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$4)^(I4-$E$3)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$4)^(J4-$E$3)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$4)^(K4-$E$3)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$4)^(L4-$E$3)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$4)^(M4-$E$3)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$4)^(N4-$E$3)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$4)^(O4-$E$3)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$4)^(P4-$E$3)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$4)^(Q4-$E$3)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$4)^(R4-$E$3)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$4)^(S4-$E$3)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$4)^(T4-$E$3)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$4)^(U4-$E$3)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$4)^(V4-$E$3)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$4)^(W4-$E$3)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$4)^(X4-$E$3)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$4)^(Y4-$E$3)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$4)^(Z4-$E$3)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$4)^(AA4-$E$3)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$4)^(AB4-$E$3)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$4)^(AC4-$E$3)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$4)^(AD4-$E$3)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$4)^(AE4-$E$3)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$4)^(AF4-$E$3)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$4)^(AG4-$E$3)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$4)^(AH4-$E$3)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$4)^(AI4-$E$3)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$4)^(AJ4-$E$3)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$4)^(AK4-$E$3)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$4)^(AL4-$E$3)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$4)^(AM4-$E$3)","v":0.10021934469772288},{"$f":"1/(1+Inputs!$D$4)^(AN4-$E$3)","v":9.366293896983445E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$5)^(D4-$E$3)","v":1.03},{"$f":"1/(1+Inputs!$D$5)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$5)^(F4-$E$3)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$5)^(G4-$E$3)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$5)^(H4-$E$3)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$5)^(I4-$E$3)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$5)^(J4-$E$3)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$5)^(K4-$E$3)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$5)^(L4-$E$3)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$5)^(M4-$E$3)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$5)^(N4-$E$3)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$5)^(O4-$E$3)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$5)^(P4-$E$3)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$5)^(Q4-$E$3)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$5)^(R4-$E$3)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$5)^(S4-$E$3)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$5)^(T4-$E$3)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$5)^(U4-$E$3)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$5)^(V4-$E$3)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$5)^(W4-$E$3)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$5)^(X4-$E$3)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$5)^(Y4-$E$3)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$5)^(Z4-$E$3)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$5)^(AA4-$E$3)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$5)^(AB4-$E$3)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$5)^(AC4-$E$3)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$5)^(AD4-$E$3)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$5)^(AE4-$E$3)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$5)^(AF4-$E$3)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$5)^(AG4-$E$3)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$5)^(AH4-$E$3)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$5)^(AI4-$E$3)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$E$3)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$5)^(AK4-$E$3)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$5)^(AL4-$E$3)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$5)^(AM4-$E$3)","v":0.36604489974263904},{"$f":"1/(1+Inputs!$D$5)^(AN4-$E$3)","v":0.35538339780838735}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08}]
[]
["No Build Case Alternative ","Unit","Value ",2019,{"$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,{"$f":"Z12+1","v":2042},{"$f":"AA12+1","v":2043},{"$f":"AB12+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL12+1","v":2054},{"$f":"AM12+1","v":2055}]
[]
["Expected Number of Accidents","Number/year",null,{"$f":"Inputs!D111*(1+Inputs!D118)^(D12-2016)","v":4.3498741788188289},{"$f":"D14*(1+Inputs!$D$118)","v":4.3766668725318985},{"$f":"E14*(1+Inputs!$D$118)","v":4.4036245936473462},{"$f":"F14*(1+Inputs!$D$118)","v":4.4307483586379393},{"$f":"G14*(1+Inputs!$D$118)","v":4.4580391902373275},{"$f":"H14*(1+Inputs!$D$118)","v":4.4854981174786026},{"$f":"I14*(1+Inputs!$D$118)","v":4.5131261757331025},{"$f":"J14*(1+Inputs!$D$118)","v":4.5409244067494505},{"$f":"K14*(1+Inputs!$D$118)","v":4.5688938586928343},{"$f":"L14*(1+Inputs!$D$118)","v":4.5970355861845293},{"$f":"M14*(1+Inputs!$D$118)","v":4.625350650341665},{"$f":"N14*(1+Inputs!$D$118)","v":4.653840118817234},{"$f":"O14*(1+Inputs!$D$118)","v":4.68250506584035},{"$f":"P14*(1+Inputs!$D$118)","v":4.7113465722567547},{"$f":"Q14*(1+Inputs!$D$118)","v":4.7403657255695686},{"$f":"R14*(1+Inputs!$D$118)","v":4.7695636199802998},{"$f":"S14*(1+Inputs!$D$118)","v":4.7989413564300998},{"$f":"T14*(1+Inputs!$D$118)","v":4.8285000426412781},{"$f":"U14*(1+Inputs!$D$118)","v":4.8582407931590685},{"$f":"V14*(1+Inputs!$D$118)","v":4.8881647293936554},{"$f":"W14*(1+Inputs!$D$118)","v":4.918272979662456},{"$f":"X14*(1+Inputs!$D$118)","v":4.9485666792326679},{"$f":"Y14*(1+Inputs!$D$118)","v":4.979046970364073},{"$f":"Z14*(1+Inputs!$D$118)","v":5.0097150023521095},{"$f":"AA14*(1+Inputs!$D$118)","v":5.0405719315712059},{"$f":"AB14*(1+Inputs!$D$118)","v":5.0716189215183842},{"$f":"AC14*(1+Inputs!$D$118)","v":5.1028571428571325},{"$f":"AD14*(1+Inputs!$D$118)","v":5.1342877734615433},{"$f":"AE14*(1+Inputs!$D$118)","v":5.1659119984607278},{"$f":"AF14*(1+Inputs!$D$118)","v":5.1977310102835048},{"$f":"AG14*(1+Inputs!$D$118)","v":5.2297460087033585},{"$f":"AH14*(1+Inputs!$D$118)","v":5.2619582008836812},{"$f":"AI14*(1+Inputs!$D$118)","v":5.2943688014232881},{"$f":"AJ14*(1+Inputs!$D$118)","v":5.3269790324022175},{"$f":"AK14*(1+Inputs!$D$118)","v":5.3597901234278087},{"$f":"AL14*(1+Inputs!$D$118)","v":5.3928033116810674},{"$f":"AM14*(1+Inputs!$D$118)","v":5.4260198419633134}]
["Accidents by Severity"]
["Fatal","fatalities/year",null,{"$f":"D14*Inputs!$D$121","v":1.2677742101479747E-2},{"$f":"E14*Inputs!$D$121","v":1.2755829615539858E-2},{"$f":"F14*Inputs!$D$121","v":1.2834398103246799E-2},{"$f":"G14*Inputs!$D$121","v":1.2913450527118345E-2},{"$f":"H14*Inputs!$D$121","v":1.2992989867919672E-2},{"$f":"I14*Inputs!$D$121","v":1.3073019124775719E-2},{"$f":"J14*Inputs!$D$121","v":1.3153541315284302E-2},{"$f":"K14*Inputs!$D$121","v":1.3234559475629876E-2},{"$f":"L14*Inputs!$D$121","v":1.3316076660698027E-2},{"$f":"M14*Inputs!$D$121","v":1.3398095944190662E-2},{"$f":"N14*Inputs!$D$121","v":1.3480620418741899E-2},{"$f":"O14*Inputs!$D$121","v":1.3563653196034685E-2},{"$f":"P14*Inputs!$D$121","v":1.3647197406918119E-2},{"$f":"Q14*Inputs!$D$121","v":1.3731256201525516E-2},{"$f":"R14*Inputs!$D$121","v":1.3815832749393173E-2},{"$f":"S14*Inputs!$D$121","v":1.3900930239579889E-2},{"$f":"T14*Inputs!$D$121","v":1.3986551880787207E-2},{"$f":"U14*Inputs!$D$121","v":1.4072700901480408E-2},{"$f":"V14*Inputs!$D$121","v":1.4159380550010238E-2},{"$f":"W14*Inputs!$D$121","v":1.4246594094735394E-2},{"$f":"X14*Inputs!$D$121","v":1.4334344824145759E-2},{"$f":"Y14*Inputs!$D$121","v":1.4422636046986402E-2},{"$f":"Z14*Inputs!$D$121","v":1.4511471092382336E-2},{"$f":"AA14*Inputs!$D$121","v":1.460085330996405E-2},{"$f":"AB14*Inputs!$D$121","v":1.46907860699938E-2},{"$f":"AC14*Inputs!$D$121","v":1.4781272763492699E-2},{"$f":"AD14*Inputs!$D$121","v":1.4872316802368585E-2},{"$f":"AE14*Inputs!$D$121","v":1.4963921619544653E-2},{"$f":"AF14*Inputs!$D$121","v":1.5056090669088909E-2},{"$f":"AG14*Inputs!$D$121","v":1.5148827426344411E-2},{"$f":"AH14*Inputs!$D$121","v":1.5242135388060307E-2},{"$f":"AI14*Inputs!$D$121","v":1.5336018072523681E-2},{"$f":"AJ14*Inputs!$D$121","v":1.5430479019692226E-2},{"$f":"AK14*Inputs!$D$121","v":1.5525521791327707E-2},{"$f":"AL14*Inputs!$D$121","v":1.5621149971130271E-2},{"$f":"AM14*Inputs!$D$121","v":1.5717367164873576E-2},{"$f":"AN14*Inputs!$D$121","v":1.5814177000540743E-2}]
["Suspected Serious Injury",null,null,{"$f":"D14*Inputs!$D$122","v":0.12660838445344441},{"$f":"E14*Inputs!$D$122","v":0.12738821842719139},{"$f":"F14*Inputs!$D$122","v":0.12817285572442469},{"$f":"G14*Inputs!$D$122","v":0.12896232593082188},{"$f":"H14*Inputs!$D$122","v":0.12975665881429113},{"$f":"I14*Inputs!$D$122","v":0.13055588432609352},{"$f":"J14*Inputs!$D$122","v":0.13136003260197257},{"$f":"K14*Inputs!$D$122","v":0.13216913396329036},{"$f":"L14*Inputs!$D$122","v":0.13298321891817097},{"$f":"M14*Inputs!$D$122","v":0.13380231816265076},{"$f":"N14*Inputs!$D$122","v":0.13462646258183578},{"$f":"O14*Inputs!$D$122","v":0.13545568325106638},{"$f":"P14*Inputs!$D$122","v":0.13629001143708894},{"$f":"Q14*Inputs!$D$122","v":0.13712947859923483},{"$f":"R14*Inputs!$D$122","v":0.1379741163906065},{"$f":"S14*Inputs!$D$122","v":0.13882395665927116},{"$f":"T14*Inputs!$D$122","v":0.13967903144946159},{"$f":"U14*Inputs!$D$122","v":0.14053937300278435},{"$f":"V14*Inputs!$D$122","v":0.14140501375943559},{"$f":"W14*Inputs!$D$122","v":0.14227598635942415},{"$f":"X14*Inputs!$D$122","v":0.14315232364380232},{"$f":"Y14*Inputs!$D$122","v":0.14403405865590421},{"$f":"Z14*Inputs!$D$122","v":0.14492122464259161},{"$f":"AA14*Inputs!$D$122","v":0.14581385505550765},{"$f":"AB14*Inputs!$D$122","v":0.14671198355233808},{"$f":"AC14*Inputs!$D$122","v":0.14761564399808044},{"$f":"AD14*Inputs!$D$122","v":0.14852487046632096},{"$f":"AE14*Inputs!$D$122","v":0.14943969724051928},{"$f":"AF14*Inputs!$D$122","v":0.15036015881530124},{"$f":"AG14*Inputs!$D$122","v":0.15128628989775952},{"$f":"AH14*Inputs!$D$122","v":0.15221812540876226},{"$f":"AI14*Inputs!$D$122","v":0.15315570048426985},{"$f":"AJ14*Inputs!$D$122","v":0.1540990504766597},{"$f":"AK14*Inputs!$D$122","v":0.15504821095605936},{"$f":"AL14*Inputs!$D$122","v":0.15600321771168765},{"$f":"AM14*Inputs!$D$122","v":0.15696410675320413},{"$f":"AN14*Inputs!$D$122","v":0.15793091431206691}]
["Non-Incapacitating",null,null,{"$f":"D14*Inputs!$D$123","v":0.86304433674829018},{"$f":"E14*Inputs!$D$123","v":0.86836018764988454},{"$f":"F14*Inputs!$D$123","v":0.8737087810996943},{"$f":"G14*Inputs!$D$123","v":0.87909031877276311},{"$f":"H14*Inputs!$D$123","v":0.8845050035863361},{"$f":"I14*Inputs!$D$123","v":0.88995303970750983},{"$f":"J14*Inputs!$D$123","v":0.8954346325609317},{"$f":"K14*Inputs!$D$123","v":0.90094998883654576},{"$f":"L14*Inputs!$D$123","v":0.90649931649738524},{"$f":"M14*Inputs!$D$123","v":0.91208282478741498},{"$f":"N14*Inputs!$D$123","v":0.91770072423942073},{"$f":"O14*Inputs!$D$123","v":0.92335322668294784},{"$f":"P14*Inputs!$D$123","v":0.92904054525228807},{"$f":"Q14*Inputs!$D$123","v":0.93476289439451699},{"$f":"R14*Inputs!$D$123","v":0.94052048987757875},{"$f":"S14*Inputs!$D$123","v":0.94631354879842289},{"$f":"T14*Inputs!$D$123","v":0.95214228959118963},{"$f":"U14*Inputs!$D$123","v":0.95800693203544629},{"$f":"V14*Inputs!$D$123","v":0.96390769726447478},{"$f":"W14*Inputs!$D$123","v":0.96984480777360904},{"$f":"X14*Inputs!$D$123","v":0.97581848742862487},{"$f":"Y14*Inputs!$D$123","v":0.98182896147418097},{"$f":"Z14*Inputs!$D$123","v":0.98787645654231226},{"$f":"AA14*Inputs!$D$123","v":0.99396120066097482},{"$f":"AB14*Inputs!$D$123","v":1.0000834232626445},{"$f":"AC14*Inputs!$D$123","v":1.0062433551929675},{"$f":"AD14*Inputs!$D$123","v":1.0124412287194651},{"$f":"AE14*Inputs!$D$123","v":1.0186772775402908},{"$f":"AF14*Inputs!$D$123","v":1.0249517367930436},{"$f":"AG14*Inputs!$D$123","v":1.0312648430636326},{"$f":"AH14*Inputs!$D$123","v":1.0376168343951988},{"$f":"AI14*Inputs!$D$123","v":1.04400795029709},{"$f":"AJ14*Inputs!$D$123","v":1.0504384317538926},{"$f":"AK14*Inputs!$D$123","v":1.0569085212345177},{"$f":"AL14*Inputs!$D$123","v":1.0634184627013439},{"$f":"AM14*Inputs!$D$123","v":1.0699685016194158},{"$f":"AN14*Inputs!$D$123","v":1.0765588849657004}]
["Possible Injury",null,null,{"$f":"D14*Inputs!$D$124","v":1.1120351916213524},{"$f":"E14*Inputs!$D$124","v":1.1188846812990874},{"$f":"F14*Inputs!$D$124","v":1.1257763598474615},{"$f":"G14*Inputs!$D$124","v":1.1327104871253675},{"$f":"H14*Inputs!$D$124","v":1.1396873245922785},{"$f":"I14*Inputs!$D$124","v":1.1467071353181049},{"$f":"J14*Inputs!$D$124","v":1.1537701839931154},{"$f":"K14*Inputs!$D$124","v":1.1608767369379165},{"$f":"L14*Inputs!$D$124","v":1.1680270621134945},{"$f":"M14*Inputs!$D$124","v":1.1752214291313197},{"$f":"N14*Inputs!$D$124","v":1.1824601092635116},{"$f":"O14*Inputs!$D$124","v":1.1897433754530691},{"$f":"P14*Inputs!$D$124","v":1.19707150232416},{"$f":"Q14*Inputs!$D$124","v":1.2044447661924782},{"$f":"R14*Inputs!$D$124","v":1.2118634450756607},{"$f":"S14*Inputs!$D$124","v":1.2193278187037719},{"$f":"T14*Inputs!$D$124","v":1.2268381685298504},{"$f":"U14*Inputs!$D$124","v":1.2343947777405215},{"$f":"V14*Inputs!$D$124","v":1.2419979312666758},{"$f":"W14*Inputs!$D$124","v":1.2496479157942122},{"$f":"X14*Inputs!$D$124","v":1.2573450197748477},{"$f":"Y14*Inputs!$D$124","v":1.265089533436994},{"$f":"Z14*Inputs!$D$124","v":1.2728817487967015},{"$f":"AA14*Inputs!$D$124","v":1.280721959668669},{"$f":"AB14*Inputs!$D$124","v":1.2886104616773228},{"$f":"AC14*Inputs!$D$124","v":1.2965475522679641},{"$f":"AD14*Inputs!$D$124","v":1.3045335307179842},{"$f":"AE14*Inputs!$D$124","v":1.3125686981481479},{"$f":"AF14*Inputs!$D$124","v":1.3206533575339499},{"$f":"AG14*Inputs!$D$124","v":1.328787813717037},{"$f":"AH14*Inputs!$D$124","v":1.3369723734167032},{"$f":"AI14*Inputs!$D$124","v":1.345207345241455},{"$f":"AJ14*Inputs!$D$124","v":1.3534930397006479},{"$f":"AK14*Inputs!$D$124","v":1.3618297692161938},{"$f":"AL14*Inputs!$D$124","v":1.3702178481343423},{"$f":"AM14*Inputs!$D$124","v":1.3786575927375331},{"$f":"AN14*Inputs!$D$124","v":1.3871493212563206}]
["PDO",null,null,{"$f":"D14*Inputs!$D$125","v":2.2355085238942625},{"$f":"E14*Inputs!$D$125","v":2.2492779555401956},{"$f":"F14*Inputs!$D$125","v":2.263132198872519},{"$f":"G14*Inputs!$D$125","v":2.2770717762818684},{"$f":"H14*Inputs!$D$125","v":2.2910972133765024},{"$f":"I14*Inputs!$D$125","v":2.3052090390021189},{"$f":"J14*Inputs!$D$125","v":2.3194077852617987},{"$f":"K14*Inputs!$D$125","v":2.3336939875360683},{"$f":"L14*Inputs!$D$125","v":2.3480681845030857},{"$f":"M14*Inputs!$D$125","v":2.3625309181589538},{"$f":"N14*Inputs!$D$125","v":2.3770827338381553},{"$f":"O14*Inputs!$D$125","v":2.3917241802341165},{"$f":"P14*Inputs!$D$125","v":2.4064558094198953},{"$f":"Q14*Inputs!$D$125","v":2.4212781768689995},{"$f":"R14*Inputs!$D$125","v":2.4361918414763295},{"$f":"S14*Inputs!$D$125","v":2.4511973655792541},{"$f":"T14*Inputs!$D$125","v":2.4662953149788112},{"$f":"U14*Inputs!$D$125","v":2.4814862589610458},{"$f":"V14*Inputs!$D$125","v":2.4967707703184723},{"$f":"W14*Inputs!$D$125","v":2.5121494253716747},{"$f":"X14*Inputs!$D$125","v":2.5276228039910356},{"$f":"Y14*Inputs!$D$125","v":2.5431914896186028},{"$f":"Z14*Inputs!$D$125","v":2.5588560692900857},{"$f":"AA14*Inputs!$D$125","v":2.5746171336569943},{"$f":"AB14*Inputs!$D$125","v":2.590475277008907},{"$f":"AC14*Inputs!$D$125","v":2.6064310972958795},{"$f":"AD14*Inputs!$D$125","v":2.6224851961509943},{"$f":"AE14*Inputs!$D$125","v":2.6386381789130406},{"$f":"AF14*Inputs!$D$125","v":2.6548906546493445},{"$f":"AG14*Inputs!$D$125","v":2.6712432361787317},{"$f":"AH14*Inputs!$D$125","v":2.6876965400946342},{"$f":"AI14*Inputs!$D$125","v":2.7042511867883428},{"$f":"AJ14*Inputs!$D$125","v":2.7209078004723959},{"$f":"AK14*Inputs!$D$125","v":2.7376670092041193},{"$f":"AL14*Inputs!$D$125","v":2.7545294449093047},{"$f":"AM14*Inputs!$D$125","v":2.771495743406041},{"$f":"AN14*Inputs!$D$125","v":2.7885665444286851}]
[]
["Cost of Fatalities","$/year",null,{"$f":"(D16*AccidentCost_Fatality)","v":147061.80837716506},{"$f":"(E16*AccidentCost_Fatality)","v":147967.62354026237},{"$f":"(F16*AccidentCost_Fatality)","v":148879.01799766286},{"$f":"(G16*AccidentCost_Fatality)","v":149796.0261145728},150718.6824678682,151647.02184739834,152581.07925729791,153520.88991730654,154466.48926409712,155417.91295261169,156375.19685740603,157338.37707400235,158307.48992025017,159282.57193769599,160263.6598929608,161250.79077912672,162244.00181713159,163243.33045717273,164248.81438011877,165260.49149893058,166278.39996009081,167302.57814504227,168333.0646716351,{"$f":"(AA16*AccidentCost_Fatality)","v":169369.89839558298},170413.11841192807,171462.76405651533,172518.87490747558,173581.49078671797,174650.65176143133,175726.39814559516,176808.77050149956,177897.80964127471,178993.55662842983,180096.05277940139,181205.33966511115,{"$f":"(AM16*AccidentCost_Fatality)","v":182321.45911253348},183444.45320627262]
["Cost of Serious Injuries","$/year",null,{"$f":"D17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":101148.95764047017},{"$f":"E17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":101771.97636010434},{"$f":"F17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":102398.83251251158},{"$f":"G17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":103029.54973404476},{"$f":"H17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":103664.15180664296},{"$f":"I17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":104302.66265872803},{"$f":"J17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":104945.10636610711},{"$f":"K17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":105591.50715288022},{"$f":"L17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":106241.8893923538},{"$f":"M17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":106896.27760795962},{"$f":"N17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":107554.69647417958},{"$f":"O17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":108217.17081747596},{"$f":"P17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":108883.7256172276},{"$f":"Q17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":109554.38600667189},{"$f":"R17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":110229.17727385221},{"$f":"S17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":110908.12486257163},{"$f":"T17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":111591.25437335225},{"$f":"U17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":112278.59156440044},{"$f":"V17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":112970.16235257821},{"$f":"W17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":113665.99281438027},{"$f":"X17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":114366.1091869174},{"$f":"Y17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":115070.53786890574},{"$f":"Z17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":115779.30542166214},{"$f":"AA17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":116492.43857010572},{"$f":"AB17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":117209.96420376551},{"$f":"AC17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":117931.90937779442},{"$f":"AD17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":118658.3013139894},{"$f":"AE17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":119389.16740181773},{"$f":"AF17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":120124.53519944994},{"$f":"AG17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":120864.43243479886},{"$f":"AH17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":121608.88700656506},{"$f":"AI17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":122357.92698528898},{"$f":"AJ17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":123111.58061440916},{"$f":"AK17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":123869.87631132729},{"$f":"AL17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":124632.8426684798},{"$f":"AM17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":125400.50845441582},{"$f":"AN17*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":126172.902614882}]
["Cost of Non-Incapacitating Injuries","$/year",null,{"$f":"D18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":187784.63896703997},{"$f":"E18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":188941.28306961249},{"$f":"F18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":190105.05142679589},{"$f":"G18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":191275.98791985287},{"$f":"H18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":192454.13670032934},{"$f":"I18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":193639.54219171882},{"$f":"J18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":194832.24909113775},{"$f":"K18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":196032.30237101097},{"$f":"L18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":197239.74728076707},{"$f":"M18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":198454.6293485449},{"$f":"N18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":199676.99438291008},{"$f":"O18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":200906.88847458252},{"$f":"P18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":202144.35799817383},{"$f":"Q18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":203389.44961393659},{"$f":"R18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":204642.21026952309},{"$f":"S18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":205902.68720175605},{"$f":"T18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":207170.92793840941},{"$f":"U18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":208446.98030000055},{"$f":"V18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":209730.89240159348},{"$f":"W18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":211022.71265461296},{"$f":"X18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":212322.48976866991},{"$f":"Y18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":213630.27275339817},{"$f":"Z18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":214946.11092030248},{"$f":"AA18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":216270.05388461752},{"$f":"AB18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":217602.15156717924},{"$f":"AC18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":218942.45419630661},{"$f":"AD18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":220291.01230969609},{"$f":"AE18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":221647.87675632662},{"$f":"AF18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":223013.09869837761},{"$f":"AG18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":224386.72961315745},{"$f":"AH18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":225768.82129504494},{"$f":"AI18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":227159.42585744202},{"$f":"AJ18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":228558.59573473898},{"$f":"AK18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":229966.3836842913},{"$f":"AL18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":231382.84278840918},{"$f":"AM18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":232808.02645635896},{"$f":"AN18*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":234241.98842637695}]
["Cost of Possible Injuries ","$/year",null,{"$f":"D19*AccidentCost_Injury*NumberInjuryperCrash_Bridge","v":123622.72818216249},124384.17225065693,125150.3063715226,125921.15943275286,126696.76050027441,127477.13881904307,128262.32381414666,129052.34509191429,129847.23244103295,130647.01583367054,131451.72542660605,132261.39156236677,133076.04477037222,133895.71576808541,134720.43546217104,135550.23494966089,136385.14551912641,137225.19865185829,138070.42602305382,138920.85950301099,139776.53115833027,140637.47325312375,141503.7182502317,142375.29881244659,143252.24780374463,144134.59829052503,145022.38354285684,145915.63703573329,146814.39245033413,147718.68367529556,148628.54480798804,149544.01015580207,150465.11423744162,151391.89178422582,152324.37774139858,{"$f":"AM19*AccidentCost_Injury*NumberInjuryperCrash_Bridge","v":153262.60726944607},154206.61574542263]
["Cost PDO Accidents","$/year",null,{"$f":"D20*AccidentCost_PDO*DamagedVeh_PDOcrash","v":19538.344498835853},19658.689331421308,19779.775418145819,19901.607324703527,20024.189644910628,20147.527000878516,20271.62404318812,20396.485451065233,20522.115932556968,20648.520224709257,20775.703093745477,20903.669335246177,21032.423774329884,21161.971265835055,21292.316694503119,21423.464975162682,21555.421052914808,21688.18990331954,21821.776532583448,21956.185977748435,22091.42330688165,22227.493619266585,22364.402045595347,22502.153748162131,22640.753921057847,22780.207790365985,22920.520614359688,23061.697683699975,23203.744321635269,23346.665884202113,23490.467760427102,23635.155372530113,23780.734176128739,23927.209660444001,24074.587348507321,{"$f":"AM20*AccidentCost_PDO*DamagedVeh_PDOcrash","v":24222.872797368796},24372.071598306709]
[]
["Total Accident Cost ",null,null,{"$f":"SUM(D22:D26)","v":579156.47766567359},582723.74455205735,586312.98372663872,589924.33052592678,593557.92112002545,597213.8925177668,600892.38257187768,604593.52998417732,608317.47431080777,612064.35596749606,615834.3162348473,619627.49726367381,623444.0420803536,627284.09459222504,631147.79959301022,635035.30276827794,638946.75070093444,642882.29087675153,646842.07168992772,650826.24244868325,654834.95338089007,658868.35563973652,662926.60130942671,667009.84341091488,671118.23590767523,675251.93371150747,679411.0926883776,683595.86966429569,687806.42243122822,692042.90975304914,696305.49137152475,700594.32801233802,704909.58139114839,709251.41421968979,713619.99021190603,{"$f":"SUM(AM22:AM26)","v":718015.47409012308},722438.03159126104]
[]
["Build (Alternative Case)","Unit","Value ",2019,{"$f":"D30+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z30+1","v":2042},{"$f":"AA30+1","v":2043},{"$f":"AB30+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL30+1","v":2054},{"$f":"AM30+1","v":2055}]
[]
["Expected Number of Accidents","Number/year",null,{"$f":"Inputs!D112*(1+Inputs!D119)^(D30-2016)","v":1.8620514028627966},{"$f":"D32*(1+Inputs!$D$119)","v":1.8735205559610226},{"$f":"E32*(1+Inputs!$D$119)","v":1.8850603523683369},{"$f":"F32*(1+Inputs!$D$119)","v":1.8966712272064155},{"$f":"G32*(1+Inputs!$D$119)","v":1.9083536182770306},{"$f":"H32*(1+Inputs!$D$119)","v":1.9201079660785589},{"$f":"I32*(1+Inputs!$D$119)","v":1.9319347138225906},{"$f":"J32*(1+Inputs!$D$119)","v":1.9438343074506412},{"$f":"K32*(1+Inputs!$D$119)","v":1.9558071956509668},{"$f":"L32*(1+Inputs!$D$119)","v":1.967853829875482},{"$f":"M32*(1+Inputs!$D$119)","v":1.9799746643567819},{"$f":"N32*(1+Inputs!$D$119)","v":1.9921701561252709},{"$f":"O32*(1+Inputs!$D$119)","v":2.0044407650263945},{"$f":"P32*(1+Inputs!$D$119)","v":2.0167869537379781},{"$f":"Q32*(1+Inputs!$D$119)","v":2.0292091877876737},{"$f":"R32*(1+Inputs!$D$119)","v":2.0417079355705128},{"$f":"S32*(1+Inputs!$D$119)","v":2.0542836683665673},{"$f":"T32*(1+Inputs!$D$119)","v":2.0669368603587208},{"$f":"U32*(1+Inputs!$D$119)","v":2.0796679886505469},{"$f":"V32*(1+Inputs!$D$119)","v":2.0924775332842995},{"$f":"W32*(1+Inputs!$D$119)","v":2.1053659772590141},{"$f":"X32*(1+Inputs!$D$119)","v":2.1183338065487187},{"$f":"Y32*(1+Inputs!$D$119)","v":2.1313815101207587},{"$f":"Z32*(1+Inputs!$D$119)","v":2.1445095799542337},{"$f":"AA32*(1+Inputs!$D$119)","v":2.1577185110585488},{"$f":"AB32*(1+Inputs!$D$119)","v":2.1710088014920781},{"$f":"AC32*(1+Inputs!$D$119)","v":2.1843809523809457},{"$f":"AD32*(1+Inputs!$D$119)","v":2.1978354679379213},{"$f":"AE32*(1+Inputs!$D$119)","v":2.2113728554814318},{"$f":"AF32*(1+Inputs!$D$119)","v":2.2249936254546907},{"$f":"AG32*(1+Inputs!$D$119)","v":2.238698291444944},{"$f":"AH32*(1+Inputs!$D$119)","v":2.2524873702028363},{"$f":"AI32*(1+Inputs!$D$119)","v":2.2663613816618962},{"$f":"AJ32*(1+Inputs!$D$119)","v":2.2803208489581395},{"$f":"AK32*(1+Inputs!$D$119)","v":2.2943662984497961},{"$f":"AL32*(1+Inputs!$D$119)","v":2.3084982597371559},{"$f":"AM32*(1+Inputs!$D$119)","v":2.3227172656825386}]
["Accidents by Severity"]
["Fatal","fatalities/year",null,{"$f":"D32*Inputs!$D$121","v":5.4269632855457155E-3},{"$f":"E32*Inputs!$D$121","v":5.4603902213889903E-3},{"$f":"F32*Inputs!$D$121","v":5.4940230477056448E-3},{"$f":"G32*Inputs!$D$121","v":5.5278630326611846E-3},{"$f":"H32*Inputs!$D$121","v":5.5619114522322786E-3},{"$f":"I32*Inputs!$D$121","v":5.5961695902548673E-3},{"$f":"J32*Inputs!$D$121","v":5.6306387384725759E-3},{"$f":"K32*Inputs!$D$121","v":5.6653201965854178E-3},{"$f":"L32*Inputs!$D$121","v":5.7002152722988022E-3},{"$f":"M32*Inputs!$D$121","v":5.735325281372842E-3},{"$f":"N32*Inputs!$D$121","v":5.7706515476719676E-3},{"$f":"O32*Inputs!$D$121","v":5.8061954032148436E-3},{"$f":"P32*Inputs!$D$121","v":5.8419581882245952E-3},{"$f":"Q32*Inputs!$D$121","v":5.8779412511793406E-3},{"$f":"R32*Inputs!$D$121","v":5.9141459488630385E-3},{"$f":"S32*Inputs!$D$121","v":5.95057364641665E-3},{"$f":"T32*Inputs!$D$121","v":5.9872257173896066E-3},{"$f":"U32*Inputs!$D$121","v":6.0241035437916084E-3},{"$f":"V32*Inputs!$D$121","v":6.0612085161447287E-3},{"$f":"W32*Inputs!$D$121","v":6.098542033535847E-3},{"$f":"X32*Inputs!$D$121","v":6.1361055036694059E-3},{"$f":"Y32*Inputs!$D$121","v":6.1739003429204884E-3},{"$f":"Z32*Inputs!$D$121","v":6.2119279763882219E-3},{"$f":"AA32*Inputs!$D$121","v":6.2501898379495151E-3},{"$f":"AB32*Inputs!$D$121","v":6.2886873703131277E-3},{"$f":"AC32*Inputs!$D$121","v":6.3274220250740618E-3},{"$f":"AD32*Inputs!$D$121","v":6.3663952627682997E-3},{"$f":"AE32*Inputs!$D$121","v":6.405608552927879E-3},{"$f":"AF32*Inputs!$D$121","v":6.4450633741362975E-3},{"$f":"AG32*Inputs!$D$121","v":6.4847612140842672E-3},{"$f":"AH32*Inputs!$D$121","v":6.5247035696258081E-3},{"$f":"AI32*Inputs!$D$121","v":6.5648919468346912E-3},{"$f":"AJ32*Inputs!$D$121","v":6.605327861061226E-3},{"$f":"AK32*Inputs!$D$121","v":6.6460128369893959E-3},{"$f":"AL32*Inputs!$D$121","v":6.6869484086943543E-3},{"$f":"AM32*Inputs!$D$121","v":6.7281361197002601E-3},{"$f":"AN32*Inputs!$D$121","v":6.7695775230384864E-3}]
["Suspected Serious Injury",null,null,{"$f":"D32*Inputs!$D$122","v":5.4197273344983213E-2},{"$f":"E32*Inputs!$D$122","v":5.4531097010938057E-2},{"$f":"F32*Inputs!$D$122","v":5.4866976836420375E-2},{"$f":"G32*Inputs!$D$122","v":5.5204925486176365E-2},{"$f":"H32*Inputs!$D$122","v":5.554495570295969E-2},{"$f":"I32*Inputs!$D$122","v":5.5887080308011941E-2},{"$f":"J32*Inputs!$D$122","v":5.6231312201546133E-2},{"$f":"K32*Inputs!$D$122","v":5.6577664363233041E-2},{"$f":"L32*Inputs!$D$122","v":5.6926149852690705E-2},{"$f":"M32*Inputs!$D$122","v":5.7276781809976786E-2},{"$f":"N32*Inputs!$D$122","v":5.7629573456084056E-2},{"$f":"O32*Inputs!$D$122","v":5.7984538093438912E-2},{"$f":"P32*Inputs!$D$122","v":5.8341689106402958E-2},{"$f":"Q32*Inputs!$D$122","v":5.8701039961777682E-2},{"$f":"R32*Inputs!$D$122","v":5.9062604209312211E-2},{"$f":"S32*Inputs!$D$122","v":5.9426395482214275E-2},{"$f":"T32*Inputs!$D$122","v":5.9792427497664204E-2},{"$f":"U32*Inputs!$D$122","v":6.0160714057332199E-2},{"$f":"V32*Inputs!$D$122","v":6.0531269047898691E-2},{"$f":"W32*Inputs!$D$122","v":6.0904106441577996E-2},{"$f":"X32*Inputs!$D$122","v":6.1279240296645138E-2},{"$f":"Y32*Inputs!$D$122","v":6.1656684757965943E-2},{"$f":"Z32*Inputs!$D$122","v":6.2036454057530374E-2},{"$f":"AA32*Inputs!$D$122","v":6.2418562514989159E-2},{"$f":"AB32*Inputs!$D$122","v":6.280302453819378E-2},{"$f":"AC32*Inputs!$D$122","v":6.3189854623739633E-2},{"$f":"AD32*Inputs!$D$122","v":6.3579067357512759E-2},{"$f":"AE32*Inputs!$D$122","v":6.3970677415239763E-2},{"$f":"AF32*Inputs!$D$122","v":6.4364699563041153E-2},{"$f":"AG32*Inputs!$D$122","v":6.476114865798821E-2},{"$f":"AH32*Inputs!$D$122","v":6.5160039648663071E-2},{"$f":"AI32*Inputs!$D$122","v":6.5561387575722455E-2},{"$f":"AJ32*Inputs!$D$122","v":6.5965207572464782E-2},{"$f":"AK32*Inputs!$D$122","v":6.6371514865400771E-2},{"$f":"AL32*Inputs!$D$122","v":6.6780324774827621E-2},{"$f":"AM32*Inputs!$D$122","v":6.71916527154066E-2},{"$f":"AN32*Inputs!$D$122","v":6.7605514196744348E-2}]
["Non-Incapacitating",null,null,{"$f":"D32*Inputs!$D$123","v":0.36944354064312768},{"$f":"E32*Inputs!$D$123","v":0.37171909787117852},{"$f":"F32*Inputs!$D$123","v":0.37400867120758829},{"$f":"G32*Inputs!$D$123","v":0.3763123469834283},{"$f":"H32*Inputs!$D$123","v":0.37863021206151914},{"$f":"I32*Inputs!$D$123","v":0.38096235383970578},{"$f":"J32*Inputs!$D$123","v":0.38330886025415312},{"$f":"K32*Inputs!$D$123","v":0.38566981978266152},{"$f":"L32*Inputs!$D$123","v":0.38804532144800336},{"$f":"M32*Inputs!$D$123","v":0.39043545482127923},{"$f":"N32*Inputs!$D$123","v":0.39284031002529568},{"$f":"O32*Inputs!$D$123","v":0.3952599777379634},{"$f":"P32*Inputs!$D$123","v":0.39769454919571612},{"$f":"Q32*Inputs!$D$123","v":0.40014411619695089},{"$f":"R32*Inputs!$D$123","v":0.40260877110548959},{"$f":"S32*Inputs!$D$123","v":0.40508860685406145},{"$f":"T32*Inputs!$D$123","v":0.40758371694780715},{"$f":"U32*Inputs!$D$123","v":0.41009419546780473},{"$f":"V32*Inputs!$D$123","v":0.41262013707461692},{"$f":"W32*Inputs!$D$123","v":0.41516163701186032},{"$f":"X32*Inputs!$D$123","v":0.41771879110979687},{"$f":"Y32*Inputs!$D$123","v":0.42029169578894721},{"$f":"Z32*Inputs!$D$123","v":0.42288044806372616},{"$f":"AA32*Inputs!$D$123","v":0.42548514554610101},{"$f":"AB32*Inputs!$D$123","v":0.42810588644927189},{"$f":"AC32*Inputs!$D$123","v":0.43074276959137514},{"$f":"AD32*Inputs!$D$123","v":0.43339589439920911},{"$f":"AE32*Inputs!$D$123","v":0.43606536091198367},{"$f":"AF32*Inputs!$D$123","v":0.43875126978509182},{"$f":"AG32*Inputs!$D$123","v":0.44145372229390539},{"$f":"AH32*Inputs!$D$123","v":0.44417282033759337},{"$f":"AI32*Inputs!$D$123","v":0.44690866644296429},{"$f":"AJ32*Inputs!$D$123","v":0.44966136376833243},{"$f":"AK32*Inputs!$D$123","v":0.45243101610740699},{"$f":"AL32*Inputs!$D$123","v":0.4552177278932063},{"$f":"AM32*Inputs!$D$123","v":0.45802160420199506},{"$f":"AN32*Inputs!$D$123","v":0.46084275075724668}]
["Possible Injury",null,null,{"$f":"D32*Inputs!$D$124","v":0.47602909957124551},{"$f":"E32*Inputs!$D$124","v":0.47896116181925835},{"$f":"F32*Inputs!$D$124","v":0.4819112838645272},{"$f":"G32*Inputs!$D$124","v":0.48487957694489398},{"$f":"H32*Inputs!$D$124","v":0.48786615298336111},{"$f":"I32*Inputs!$D$124","v":0.49087112459231141},{"$f":"J32*Inputs!$D$124","v":0.49389460507775451},{"$f":"K32*Inputs!$D$124","v":0.49693670844359916},{"$f":"L32*Inputs!$D$124","v":0.49999754939595187},{"$f":"M32*Inputs!$D$124","v":0.50307724334744186},{"$f":"N32*Inputs!$D$124","v":0.50617590642157317},{"$f":"O32*Inputs!$D$124","v":0.50929365545710292},{"$f":"P32*Inputs!$D$124","v":0.51243060801244722},{"$f":"Q32*Inputs!$D$124","v":0.51558688237011319},{"$f":"R32*Inputs!$D$124","v":0.51876259754115972},{"$f":"S32*Inputs!$D$124","v":0.52195787326968446},{"$f":"T32*Inputs!$D$124","v":0.52517283003733906},{"$f":"U32*Inputs!$D$124","v":0.528407589067872},{"$f":"V32*Inputs!$D$124","v":0.53166227233169938},{"$f":"W32*Inputs!$D$124","v":0.53493700255050436},{"$f":"X32*Inputs!$D$124","v":0.53823190320186398},{"$f":"Y32*Inputs!$D$124","v":0.54154709852390559},{"$f":"Z32*Inputs!$D$124","v":0.54488271351999085},{"$f":"AA32*Inputs!$D$124","v":0.54823887396342952},{"$f":"AB32*Inputs!$D$124","v":0.55161570640222179},{"$f":"AC32*Inputs!$D$124","v":0.55501333816382969},{"$f":"AD32*Inputs!$D$124","v":0.55843189735997856},{"$f":"AE32*Inputs!$D$124","v":0.56187151289148729},{"$f":"AF32*Inputs!$D$124","v":0.5653323144531287},{"$f":"AG32*Inputs!$D$124","v":0.56881443253852038},{"$f":"AH32*Inputs!$D$124","v":0.57231799844504427},{"$f":"AI32*Inputs!$D$124","v":0.57584314427879768},{"$f":"AJ32*Inputs!$D$124","v":0.57939000295957488},{"$f":"AK32*Inputs!$D$124","v":0.58295870822587881},{"$f":"AL32*Inputs!$D$124","v":0.58654939463996347},{"$f":"AM32*Inputs!$D$124","v":0.59016219759290822},{"$f":"AN32*Inputs!$D$124","v":0.59379725330972255}]
["PDO",null,null,{"$f":"D32*Inputs!$D$125","v":0.95695452601789455},{"$f":"E32*Inputs!$D$125","v":0.96284880903825876},{"$f":"F32*Inputs!$D$125","v":0.96877939741209551},{"$f":"G32*Inputs!$D$125","v":0.97474651475925567},{"$f":"H32*Inputs!$D$125","v":0.98075038607695852},{"$f":"I32*Inputs!$D$125","v":0.98679123774827504},{"$f":"J32*Inputs!$D$125","v":0.99286929755066444},{"$f":"K32*Inputs!$D$125","v":0.99898479466456214},{"$f":"L32*Inputs!$D$125","v":1.0051379596820222},{"$f":"M32*Inputs!$D$125","v":1.0113290246154114},{"$f":"N32*Inputs!$D$125","v":1.0175582229061571},{"$f":"O32*Inputs!$D$125","v":1.023825789433551},{"$f":"P32*Inputs!$D$125","v":1.0301319605236037},{"$f":"Q32*Inputs!$D$125","v":1.0364769739579571},{"$f":"R32*Inputs!$D$125","v":1.0428610689828492},{"$f":"S32*Inputs!$D$125","v":1.0492844863181361},{"$f":"T32*Inputs!$D$125","v":1.0557474681663674},{"$f":"U32*Inputs!$D$125","v":1.0622502582219204},{"$f":"V32*Inputs!$D$125","v":1.0687931016801873},{"$f":"W32*Inputs!$D$125","v":1.0753762452468212},{"$f":"X32*Inputs!$D$125","v":1.0819999371470388},{"$f":"Y32*Inputs!$D$125","v":1.0886644271349797},{"$f":"Z32*Inputs!$D$125","v":1.0953699665031231},{"$f":"AA32*Inputs!$D$125","v":1.1021168080917647},{"$f":"AB32*Inputs!$D$125","v":1.1089052062985483},{"$f":"AC32*Inputs!$D$125","v":1.1157354170880596},{"$f":"AD32*Inputs!$D$125","v":1.122607698001477},{"$f":"AE32*Inputs!$D$125","v":1.1295223081662829},{"$f":"AF32*Inputs!$D$125","v":1.1364795083060339},{"$f":"AG32*Inputs!$D$125","v":1.1434795607501924},{"$f":"AH32*Inputs!$D$125","v":1.1505227294440177},{"$f":"AI32*Inputs!$D$125","v":1.1576092799585174},{"$f":"AJ32*Inputs!$D$125","v":1.1647394795004629},{"$f":"AK32*Inputs!$D$125","v":1.1719135969224637},{"$f":"AL32*Inputs!$D$125","v":1.1791319027331044},{"$f":"AM32*Inputs!$D$125","v":1.1863946691071461},{"$f":"AN32*Inputs!$D$125","v":1.1937021698957866}]
[]
["Cost of Fatalities","$/year",null,{"$f":"(D34*AccidentCost_Fatality)","v":62952.774112330299},{"$f":"(E34*AccidentCost_Fatality)","v":63340.526568112291},{"$f":"(F34*AccidentCost_Fatality)","v":63730.667353385477},{"$f":"(G34*AccidentCost_Fatality)","v":64123.211178869744},64518.172845894434,64915.56724695646,65315.409366281878,65717.71428039085,66122.497158666112,66529.773263924973,66939.55795299483,67351.866677292186,67766.714983405298,68184.118513680354,68604.09300681125,69026.654298433146,69451.818321719431,69879.601107982657,70310.018787278852,70743.08758901582,71178.823842565107,71617.243977877661,72058.364526103367,72502.202120214381,72948.773495632282,73398.095490859123,73850.185048112282,74305.059213963395,74762.735139981058,75223.230083377493,75686.561407659377,76152.746583282424,76621.803188310223,77093.748909076996,77568.601540854506,{"$f":"(AM34*AccidentCost_Fatality)","v":78046.378988523022},78527.099267246449]
["Cost of Serious Injuries","$/year",null,{"$f":"D35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":43298.852042587227},{"$f":"E35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":43565.54777520254},{"$f":"F35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":43833.886198338274},{"$f":"G35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":44103.877430012129},{"$f":"H35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":44375.531650562931},{"$f":"I35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":44648.859103034432},{"$f":"J35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":44923.870093561622},{"$f":"K35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":45200.574991759233},{"$f":"L35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":45478.98423111283},{"$f":"M35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":45759.108309372175},{"$f":"N35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":46040.957788947024},{"$f":"O35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":46324.543297305463},{"$f":"P35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":46609.875527374599},{"$f":"Q35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":46896.965237943732},{"$f":"R35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":47185.823254070034},{"$f":"S35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":47476.460467486766},{"$f":"T35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":47768.887837013899},{"$f":"U35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":48063.116388971379},{"$f":"V35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":48359.157217594831},{"$f":"W35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":48657.021485453959},{"$f":"X35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":48956.720423873361},{"$f":"Y35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":49258.265333356088},{"$f":"Z35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":49561.667584009701},{"$f":"AA35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":49866.938615975014},{"$f":"AB35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":50174.089939857462},{"$f":"AC35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":50483.13313716108},{"$f":"AD35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":50794.079860725236},{"$f":"AE35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":51106.941835164034},{"$f":"AF35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":51421.730857308328},{"$f":"AG35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":51738.458796650673},{"$f":"AH35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":52057.137595792716},{"$f":"AI35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":52377.779270895575},{"$f":"AJ35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":52700.39591213299},{"$f":"AK35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":53024.999684147064},{"$f":"AL35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":53351.602826507085},{"$f":"AM35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":53680.217654170912},{"$f":"AN35*Inputs!$D$140*NumberInjuryperCrash_Bridge","v":54010.856557949424}]
["Cost of Non-Incapacitating Injuries","$/year",null,{"$f":"D36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":80385.003347294289},{"$f":"E36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":80880.128191202515},{"$f":"F36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":81378.302716031889},{"$f":"G36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":81879.545706042263},{"$f":"H36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":82383.876061193587},{"$f":"I36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":82891.31279785854},{"$f":"J36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":83401.875049539653},{"$f":"K36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":83915.582067590614},{"$f":"L36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":84432.453221942356},{"$f":"M36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":84952.508001833208},{"$f":"N36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":85475.76601654393},{"$f":"O36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":86002.246996137023},{"$f":"P36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":86531.970792200693},{"$f":"Q36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":87064.957378597363},{"$f":"R36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":87601.226852216845},{"$f":"S36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":88140.799433734108},{"$f":"T36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":88683.695468371676},{"$f":"U36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":89229.935426666823},{"$f":"V36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":89779.539905243451},{"$f":"W36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":90332.529627588607},{"$f":"X36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":90888.925444834036},{"$f":"Y36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":91448.748336542296},{"$f":"Z36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":92012.019411497793},{"$f":"AA36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":92578.759908502834},{"$f":"AB36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":93148.991197178373},{"$f":"AC36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":93722.734778769765},{"$f":"AD36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":94300.012286957513},{"$f":"AE36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":94880.845488673047},{"$f":"AF36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":95465.256284919407},{"$f":"AG36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":96053.266711597113},{"$f":"AH36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":96644.898940334911},{"$f":"AI36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":97240.175279325951},{"$f":"AJ36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":97839.118174168849},{"$f":"AK36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":98441.750208714046},{"$f":"AL36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":99048.094105915385},{"$f":"AM36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":99658.172728686899},{"$f":"AN36*Inputs!$D$141*NumberInjuryperCrash_Bridge","v":100272.00908076475}]
["Cost of Possible Injuries ","$/year",null,{"$f":"D37*AccidentCost_Injury*NumberInjuryperCrash_Bridge","v":52919.202941136216},53245.15443712331,53573.113604651757,53903.092809809976,54235.104494854291,54569.16117867807,54905.275457283809,55243.460004258028,55583.727571249176,55926.090988448421,56270.563165073443,56617.157089855209,56965.885831527725,57316.762539320742,57669.800443455642,58025.01285564428,58382.413169590902,58742.014861497191,59103.831490570352,59467.876699534463,59834.164215144818,60202.707848705541,60573.521496590343,60946.619140766532,61322.014849322193,61699.722776996619,62079.757165714094,62462.132345120859,62846.86273312541,63233.962836442231,63623.447251138678,64015.330663185377,64409.627849010016,64806.353676054496,65205.523103335458,{"$f":"AM37*AccidentCost_Injury*NumberInjuryperCrash_Bridge","v":65607.151182008427},66011.253055935231]
["Cost PDO Accidents","$/year",null,{"$f":"D38*AccidentCost_PDO*DamagedVeh_PDOcrash","v":8363.7825573963983},8415.2985909943818,8467.1319333817137,8519.2845389958929,8571.7583743126179,8624.5554179199244,8677.6776605928062,8731.1271053682722,8784.905767620874,8839.0156751386967,8893.4588681998121,8948.2373996492333,9003.3533349762947,9058.808752392546,9114.605742910102,9170.7464104205083,9227.2328717740511,9284.0672568595837,9341.2517086848366,9398.7883834572167,9456.6794506651186,9514.9270931597221,9573.5335072372964,9632.500902722024,9691.8315030493104,9751.5275453496415,9811.5912805329081,9872.0249733733108,9932.8309025947365,9994.0113609566815,10055.568655340714,10117.505106837441,10179.823050834046,10242.524837102332,10305.612829887334,{"$f":"AM38*AccidentCost_PDO*DamagedVeh_PDOcrash","v":10369.089407996456},10432.956964889174]
[]
["Total Accident Cost",null,null,{"$f":"SUM(D40:D44)","v":247919.61500074441},{"$f":"SUM(E40:E44)","v":249446.65556263502},{"$f":"SUM(F40:F44)","v":250983.10180578911},{"$f":"SUM(G40:G44)","v":252529.01166372999},{"$f":"SUM(H40:H44)","v":254084.44342681786},255649.45574444742,257224.10762725974,258808.458449367,260402.56795059136,262006.49623871746,263620.30379175901,265244.0514602391,266877.80046948459,268521.61242193473,270175.54929946386,271839.67346571881,273514.04766847001,275198.7350419776,276893.79910937231,278599.30378505006,280315.31337708246,282041.89258964127,283779.10652543849,{"$f":"SUM(AA40:AA44)","v":285527.02068818081},{"$f":"SUM(AB40:AB44)","v":287285.70098503958},{"$f":"SUM(AC40:AC44)","v":289055.21372913622},290835.62564204202,292627.00385629467,294429.41591792891,296242.92978902423,298067.61385026638,299903.53690352675,301750.76817445614,303609.37731509493,305479.43440649973,{"$f":"SUM(AM40:AM44)","v":307361.00996138575},309254.17492678505]
[]
["No Build Less Build","Unit","Value ",2019,{"$f":"D48+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z48+1","v":2042},{"$f":"AA48+1","v":2043},{"$f":"AB48+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL48+1","v":2054},{"$f":"AM48+1","v":2055}]
["Undiscounted Impacts",null,"Total over 20 Years"]
["Fatality",null,{"$f":"SUM(D50:AD50)","v":1862717.5108541208},null,null,null,null,null,null,null,{"$f":"K22-K40","v":87803.175636915694},88343.992105431011,88888.139688686715,89435.6389044112,89986.51039671016,90540.774936844871,91098.453424015635,91659.566886149551,92224.136480693574,92792.183495412159,93363.729349190078,93938.795592839917,94517.403909914763,95099.576117525707,95685.334167164605,96274.700145531737,96867.696275368595,97464.344916295784,98064.668565656204,98668.689859363294,99276.431572754576,99887.916621450277,100503.16806221766,101122.20909384018,101745.06305799229,102371.7534401196,103002.30387032439,103636.73812425665,{"$f":"AM22-AM40","v":104275.08012401046},104917.35393902617]
["Suspected Serious Injury",null,{"$f":"SUM(D51:AD51)","v":1281175.1513236598},null,null,null,null,null,null,null,{"$f":"K23-K41","v":60390.932161120989},60762.905161240968,61137.169298587447,61513.738685232558,61892.627520170492,62273.850089852996,62657.42076872816,63043.354019782179,63431.664395084859,63822.366536338348,64215.475175429063,64611.005134983374,65008.971328926309,65409.388763044037,65812.272535549651,66217.637837652437,66625.499954130704,67035.874263908045,67448.776240633335,67864.221453264166,68282.225566653695,68702.804342141608,69125.973638148193,69551.749410772347,69980.147714393417,70411.184702276165,70844.876627180231,71281.239841972711,{"$f":"AM23-AM41","v":71720.290800244897},72162.046056932566]
["Non-Incapacitating Injury",null,2378521.9230830413,null,null,null,null,null,null,null,{"$f":"K24-K42","v":112116.72030342036},112807.29405882471,113502.12134671169,114201.22836636615,114904.6414784455,115612.38720597314,116324.49223533923,117040.98341730624,117761.88776802194,118487.23247003774,119217.04487333373,119951.35249635002,120690.18302702435,121433.56432383588,122181.52441685587,122934.09150880469,123691.29397611468,124453.16037000087,125219.71941753685,125991.00002273858,126767.03126765357,127547.8424134582,128333.46290156034,129123.92235471003,129919.25057811607,130719.47756057013,131524.63347557726,132334.74868249381,{"$f":"AM24-AM42","v":133149.85372767207},133969.9793456122]
["Possible Injury",null,1565832.9179109228,null,null,null,null,null,null,null,{"$f":"K25-K43","v":73808.885087656265},74263.504869783763,74720.924845222122,75181.162261532605,75644.234472511569,76110.158938844485,76578.953228764673,77050.635018715402,77525.222094016615,78002.732349535509,78483.183790361101,78966.594532483461,79452.982803476523,79942.366943185451,80434.765404418213,80930.196753641358,81428.67967168006,81930.232954422434,82434.875513528415,82942.626377142748,83453.504690612433,83967.529717208716,84484.720838853333,85005.09755684936,85528.679492616691,86055.4863884316,86585.538108171328,87118.854638063116,{"$f":"AM25-AM43","v":87655.456087437648},88195.362689487403]
["PDO",null,247477.00869924127,null,null,null,null,null,null,null,{"$f":"K26-K44","v":11665.358345696961},11737.210164936094,11809.50454957056,11882.244225545664,11955.431935596944,12029.070439353589,12103.162513442508,12177.710951593017,12252.718564742174,12328.188181140757,12404.122646459957,12480.524823898611,12557.397594291218,12634.743856216532,12712.566526106863,12790.868538358051,12869.652845440107,12948.922418008537,13028.680245016343,13108.92933382678,13189.672710326664,13270.913419040533,13352.654523245432,13434.899105086388,13517.650265692671,13600.911125294693,13684.684823341669,13768.974518619987,{"$f":"AM26-AM44","v":13853.78338937234},13939.114633417536]
["Total",null,7335724.5118709886,null,null,null,null,null,null,null,{"$f":"K28-K46","v":345785.07153481035},347914.90636021644,350057.8597287786,352214.01244308829,354383.4458034347,356566.24161086901,358762.48217029031,360972.25029354636,363195.62930255913,365432.70303246443,367683.55583477393,369948.27258055541,372226.93866363319,374519.64000380761,376826.46305009525,379147.49478398822,381482.82272273407,383832.53492263565,386196.71998237126,388575.46704633557,390968.86580800102,393377.0065132993,395799.97996402491,398237.87752125837,400690.79110881127,403158.81321669224,405642.03690459486,408140.5558054063,{"$f":"AM28-AM46","v":410654.46412873734},413183.85666447598]
[]
["Discounted Impacts, at 7%"]
["Fatality",null,{"$f":"SUM(D58:AD58)","v":694085.93334616639},null,null,null,null,null,null,null,{"$f":"K50*K$6","v":58506.963312054235},55016.198280711513,51733.706586664608,48647.061789680818,45744.578861841037,43015.269951844748,40448.802788598048,38035.461566613529,35766.110165147802,33632.1575618356,31625.525309888322,29738.616955735935,27964.289281337726,26295.825262294475,24726.908639390476,{"$f":"Z50*Z$6","v":23251.600007301429},21864.314329947993,20559.799797375363,19333.117944118101,18179.624953784627,17094.954079086852,16074.999110762736,15115.898832810784,14214.022405188731,13365.955618640401,12568.48796961586,11818.600506354758,11113.454400122091,{"$f":"AM50*AM$6","v":10450.380198330877},9826.8677188675283]
["Suspected Serious Injury",null,477391.57736196317,null,null,null,null,null,null,null,40241.02803459351,37840.083505320697,35582.389159112034,33459.398103401836,31463.073388236426,29585.857581009626,27820.644156494127,26160.750593860528,24599.89307883869,23132.162715251568,21752.00315586638,20454.189567880854,19233.808853414634,18086.241050127242,17007.1418415513,15992.426110930883,15038.252476305277,14141.008748292918,13297.298255523547,12503.926985951048,11757.891495368211,11056.367537349061,10396.699371575382,9776.3897100722152,9193.0902632922207,8644.5928502592269,8128.8210391171679,7643.8222864379804,{"$f":"AM51*AM$6","v":7187.7605455306666},6758.9093157688576]
["Non-Incapacitating Injury",null,886285.01066187827,null,null,null,null,null,null,null,74708.10473399506,70250.713257832263,66059.268011232009,62117.901553024516,58411.693158561306,54926.612334730227,51649.465705096671,48567.84706409397,45670.090411186131,42945.225787204137,40382.937745667659,37973.526301877631,35707.870211945912,33577.392442748409,31574.027702082247,29690.19190610672,27918.753468481649,26253.00630251355,24686.644434104055,23213.738129394049,21828.711446730096,20526.321127972657,19301.636749235204,18150.022055911544,17067.117411331885,16048.823292603911,15091.284771159611,14190.87691925619,{"$f":"AM52*AM$6","v":13344.19108718495},12548.021999238057]
["Possible Injury",null,583460.77489442169,null,null,null,null,null,null,null,49181.976626726304,46247.578489102911,43488.258561439259,40893.570960741541,38453.693048173875,36159.388243759306,34001.971059708434,31973.274220002459,30065.617741756883,28271.779861317471,26584.969695024436,24998.801531147488,23507.270655669163,22104.730620401049,20785.87186737722,19545.701628603918,18379.525025072497,17282.9272934826,16251.757073391927,15282.110691522965,14370.317383732436,13512.925398698502,12706.688930718956,11948.555832152124,11235.656058983941,10565.290805779719,9934.9222888892837,9342.1641392278598,{"$f":"AM53*AM$6","v":8784.7723682630258},8260.6368730078739]
["PDO",null,92214.900844501914,null,null,null,null,null,null,null,7773.1208216882269,7309.3446006591512,6873.2391682523084,6463.1535718999348,6077.5353616255052,5714.9247129757523,5373.9489006026306,5053.3171015739936,4751.8155087400664,4468.3027356564489,4201.705495668285,3951.0145387978991,3715.2808310544165,3493.6119617013792,3285.1687648815023,3089.1621428091344,2904.8500785040619,2731.5348267578488,2568.5602726986281,2415.309447954744,2271.2021950142212,2135.6929709381347,2008.2687821134302,1888.4472422268357,1775.7747461080214,1669.8247525287397,1570.1961694572119,1476.5118356548412,{"$f":"AM54*AM$6","v":1388.4170928670942},1305.5784432033129]
["Total",null,{"$f":"SUM(D63:AD63)","v":2733438.1971089314},null,null,null,null,null,null,null,{"$f":"K55*K6","v":230411.1935290574},216663.91813362646,203736.86148670025,191581.08597874871,180150.57381843816,169402.05282431963,159294.83261049996,149790.65054614446,140853.52690566957,132449.62866126519,124547.14140211508,117116.14889543981,110128.51983342186,103557.80133727255,97379.118815282753,91569.081795752078,86105.695378311459,80968.276968422273,76137.377979836281,71594.71020860743,67323.076599931825,63306.306145721086,59529.192666453746,55977.43724555146,52637.594098356487,49497.019670787464,46543.824774978035,43766.82958069897,{"$f":"AM55*AM6","v":41155.521292176607},38700.014350085643]
[]
["Discounted Impacts, at 3%"]
["Fatality",null,{"$f":"SUM(D66:AD66)","v":1188092.3919747826},null,null,null,null,null,null,null,{"$f":"K50*K$7","v":73533.777282746698},71831.750059110214,70169.118291236344,68544.970124183383,66958.414808982925,65408.582214116694,63894.622348301244,62415.704894317852,60971.018753633012,59559.771601558808,58181.189452709943,56834.516236518466,55519.013382574085,54233.959415561963,52978.649559576348,{"$f":"Z50*Z$7","v":51752.395351592757},50554.524263886829,49384.379335192731,48241.318810398894,47124.715788583351,46033.957879195776,44968.446866197526,43927.598379975709,42910.841576851024,41917.618826003854,40947.385403646855,39999.60919427628,39073.770398838082,{"$f":"AM50*AM$7","v":38169.36124964906},37285.885731916314]
["Suspected Serious Injury",null,817168.70175167907,null,null,null,null,null,null,null,50576.454931389409,49405.802391166289,48262.246004119377,47145.158597375696,46053.92751472845,44987.954280631551,43946.654271971274,42929.456397434973,41935.802784301537,40965.14847248124,40016.961115637365,39090.720689225906,38185.919205292841,37302.060433872954,36438.659630837072,35595.24327203865,34771.348793613863,33966.524338292737,33180.328507582286,32412.330119685568,31662.107973023969,30929.250615233261,30213.356117506246,29514.031854158682,28830.894287297444,28163.56875647257,27511.689273198412,26874.898320230481,{"$f":"AM51*AM$7","v":26252.84665548856},25645.193120518037]
["Non-Incapacitating Injury",null,1517086.613774525,null,null,null,null,null,null,null,93895.988165119183,91722.653216843915,89599.622705315094,87525.732274178663,85499.844517501144,83520.848355969531,81587.658427530681,79699.214492134008,77854.480850253167,76052.445774866021,74292.120956582396,72572.540961615014,70892.762702296313,69251.864919850676,67648.947679138771,66083.131875096456,64553.558750597578,63059.389425476926,61599.804436453924,60174.003287705833,58781.204011842994,57420.642741046431,56091.573288131258,54793.266737307575,53525.011044413157,52286.110646399597,51075.886079857148,49893.673608369296,{"$f":"AM52*AM$7","v":48738.824858492779},47610.706464163137]
["Possible Injury",null,998731.24402025074,null,null,null,null,null,null,null,61813.779264285076,60383.025412226991,58985.388069295928,57620.100714279819,56286.414568016946,54983.598182734735,53710.93704089427,52467.733163319535,51253.304726397408,50066.985688137807,48908.125422889017,47776.088364508287,46670.253657791349,45590.014817970201,44534.779398092178,43503.96866409792,42497.017277420062,41513.372984928494,40552.496316052369,39613.860286912408,38696.950111301485,37801.262918354972,36926.307476755814,36071.603925323303,35236.683509837749,34421.088325956465,33624.371068080472,32846.094784033849,{"$f":"AM53*AM$7","v":32085.832635421411},31343.167663533106]
["PDO",null,157847.63363792325,null,null,null,null,null,null,null,9769.5539630944841,9543.4259519624629,9322.5319441034353,9106.7507922516379,8895.9641532396618,8690.0564230942546,8488.9146736343919,8292.4285905368633,8100.4904128354074,7912.9948738202047,7729.8391433053557,7550.9227712325774,7376.1476325803424,7205.4178735481055,7038.6398589861737,6875.7221210423859,6716.5753089974205,6561.1121402612152,6409.2473525036448,6260.8976568932076,6115.9816924180031,5974.41998126407,5836.134885226511,5701.05056312953,5569.0929292320616,5440.189612596123,5314.2699173956498,5191.2647841440203,{"$f":"AM54*AM$7","v":5071.1067518190366},4953.7299208645372]
["Total",null,4678926.5851591621,null,null,null,null,null,null,null,{"$f":"K55*K7","v":289589.55360663496},282886.65703130979,276338.90701407025,269942.71250226931,263694.56556246913,257591.03945654671,251628.78676233193,245804.53753774319,240115.0975274205,234557.34641086403,229128.2360911241,223824.78902310025,218644.09658053494,213583.31746080393,208639.67612663057,203810.46128386815,199093.02439451573,194484.77822415211,189983.19542299118,185585.80713978037,181290.20166778227,177094.02312209626,172994.97014759551,168990.79465677013,165079.30059678433,161258.34274507163,157525.82553280794,153879.70189561573,{"$f":"AM55*AM7","v":150317.97215087083},146838.68290099516]
[]
["Accidents Avoided",null,"Count over 20 Years"]
["Fatality",null,{"$f":"SUM(D16:AD16)-SUM(D34:AD34)","v":0.21228210705038961}]
["Suspected Serious Injury",null,{"$f":"SUM(D17:AD17)-SUM(D35:AD35)","v":2.1199906424098884}]
["Non-Incapacitating Injury",null,14.451222371959185]
["Possible Injury",null,18.620442954428835]
["PDO",null,37.432411543218677]
["Total",null,{"$f":"SUM(C74:C78)","v":72.836349619066979}]

{"sheet":"Calc-4","index":13,"n_rows":212,"n_cols":40,"rows_kept":212,"cut":false,"hidden":false,"merged":[[87,2,88,2],[87,1,88,1],[87,0,88,0],[142,0,143,0],[142,1,143,1],[142,2,143,2]]}
["Environmental Impacts"]
[]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020}]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S4+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,{"$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},{"$f":"AM4+1","v":2055}]
["Benefits Index","Number",null,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$4)^(D4-$E$3)","v":1.07},{"$f":"1/(1+Inputs!$D$4)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$4)^(F4-$E$3)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$4)^(G4-$E$3)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$4)^(H4-$E$3)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$4)^(I4-$E$3)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$4)^(J4-$E$3)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$4)^(K4-$E$3)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$4)^(L4-$E$3)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$4)^(M4-$E$3)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$4)^(N4-$E$3)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$4)^(O4-$E$3)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$4)^(P4-$E$3)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$4)^(Q4-$E$3)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$4)^(R4-$E$3)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$4)^(S4-$E$3)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$4)^(T4-$E$3)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$4)^(U4-$E$3)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$4)^(V4-$E$3)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$4)^(W4-$E$3)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$4)^(X4-$E$3)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$4)^(Y4-$E$3)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$4)^(Z4-$E$3)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$4)^(AA4-$E$3)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$4)^(AB4-$E$3)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$4)^(AC4-$E$3)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$4)^(AD4-$E$3)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$4)^(AE4-$E$3)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$4)^(AF4-$E$3)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$4)^(AG4-$E$3)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$4)^(AH4-$E$3)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$4)^(AI4-$E$3)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$4)^(AJ4-$E$3)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$4)^(AK4-$E$3)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$4)^(AL4-$E$3)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$4)^(AM4-$E$3)","v":0.10021934469772288},{"$f":"1/(1+Inputs!$D$4)^(AN4-$E$3)","v":9.366293896983445E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$5)^(D4-$E$3)","v":1.03},{"$f":"1/(1+Inputs!$D$5)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$5)^(F4-$E$3)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$5)^(G4-$E$3)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$5)^(H4-$E$3)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$5)^(I4-$E$3)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$5)^(J4-$E$3)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$5)^(K4-$E$3)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$5)^(L4-$E$3)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$5)^(M4-$E$3)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$5)^(N4-$E$3)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$5)^(O4-$E$3)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$5)^(P4-$E$3)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$5)^(Q4-$E$3)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$5)^(R4-$E$3)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$5)^(S4-$E$3)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$5)^(T4-$E$3)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$5)^(U4-$E$3)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$5)^(V4-$E$3)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$5)^(W4-$E$3)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$5)^(X4-$E$3)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$5)^(Y4-$E$3)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$5)^(Z4-$E$3)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$5)^(AA4-$E$3)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$5)^(AB4-$E$3)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$5)^(AC4-$E$3)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$5)^(AD4-$E$3)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$5)^(AE4-$E$3)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$5)^(AF4-$E$3)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$5)^(AG4-$E$3)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$5)^(AH4-$E$3)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$5)^(AI4-$E$3)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$E$3)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$5)^(AK4-$E$3)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$5)^(AL4-$E$3)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$5)^(AM4-$E$3)","v":0.36604489974263904},{"$f":"1/(1+Inputs!$D$5)^(AN4-$E$3)","v":0.35538339780838735}]
[]
[]
["Average Speed, No Build","m/h",25]
["Emission Factors","g/VMT"]
["Autos"]
["NOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.1206678881875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.11085715774375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.10104642730000001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":9.1235696856250006E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":8.1424966412499994E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":7.1614235968749995E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":6.1803505525000003E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.1992775081249998E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.2182044637499999E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.237131419375E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.2560583750000002E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.0707649250000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.8854714750000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.7001780250000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.5148845750000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.329591125E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.144297675E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":9.5900422499999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":7.7371077499999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.8841732500000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.03123875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.8772153437500001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7231919375000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.5691685312499999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.415145125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.2611217187500001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.1070983124999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.9530749062499999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.7990515000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.6450280937500002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4910046874999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4633623374999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4357199875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4080776375000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3804352875000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3527929375000002E-3}]
["SOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.7394993750000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.7027638124999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.66602825E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.6292926874999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.592557125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.5558215624999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.519086E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.4823504375000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.445614875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.4088793125000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.37214375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3587293125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.345314875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3319004375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.318486E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3050715625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.291657125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2782426875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.26482825E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2514138125000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2379993750000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2354534375000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2329075000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2303615625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.227815625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2252696875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.22272375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2201778125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.217631875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2150859375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.21254E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2122904999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2120410000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2117915E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2115419999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2112925000000001E-3}]
["PM2.5",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.6285658125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.573765425E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.5189650375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.46416465E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.4093642625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.354563875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.2997634875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.2449631E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.1901627125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.135362325E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.0805619375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.0588958999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.0372298625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.0155638250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.9389778749999999E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.7223174999999998E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.5056571249999998E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.2889967499999997E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.0723363749999997E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.8556759999999996E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.6390156249999996E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.6158199999999995E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.5926243749999995E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.5694287500000005E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.5462331250000005E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.5230375000000004E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4998418750000004E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4766462500000003E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4534506250000003E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4302550000000002E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4070593750000002E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4112078749999999E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4153563749999997E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4195048749999995E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4236533750000004E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4278018750000001E-4}]
["CO2",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":261.85237121249997},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":256.32242107249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":250.79247093250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":245.2625207925},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":239.73257065249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":234.2026205125},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":228.67267037249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":223.14272023250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":217.6127700925},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":212.08281995249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":206.55286981250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":204.53352681562501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":202.51418381875001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":200.49484082187499},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":198.47549782499999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":196.45615482812499},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":194.43681183125},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":192.417468834375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":190.3981258375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":188.37878284062501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":186.35943984375001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":185.9762146875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":185.59298953125},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":185.20976437499999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":184.82653921875001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":184.44331406250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":184.06008890625},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":183.67686375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":183.29363859374999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.91041343750001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.52718828125001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.48965681000001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.45212533874999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.4145938675},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.37706239625001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":182.33953092499999}]
["Trucks"]
["NOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.9213064447499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.7938080449999996},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.6663096452500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.5388112454999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.4113128457500004},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.2838144460000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.1563160462499997},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.0288176465000003},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.90131924675},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7738208470000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.6463224472500002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.6273957222375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.6084689972250001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.5895422722124999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.5706155472000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.5516888221874998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.532762097175},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.5138353721625002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4949086471499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4759819221375001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4570551971249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4522804658249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.447505734525},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.442731003225},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4379562719250001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4331815406250001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4284068093250002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4236320780249998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4188573467249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4140826154249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.409307884125},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.40618503853125},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4030621929375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.39993934734375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.3968165017500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.3936936561562501}]
["SOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.9147649999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.8387164999999996E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.7626680000000003E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.6866195000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.6105709999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.5345224999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.4584739999999996E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.3824255000000003E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.3063770000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.2303284999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.1542799999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.1264279999999997E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.0985759999999996E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.0707240000000004E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.0428720000000003E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.0150200000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.9871680000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.9593160000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.931464E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.9036119999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8757599999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8721195E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8684790000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8648385E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8611980000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8575574999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8539170000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8502764999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8466360000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8429954999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.839355E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8387797500000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8382045000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8376292499999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.8370539999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.83647875E-3}]
["PM2.5",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.1236476955},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.1154851860875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.10732267667500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.9160167262500001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.0997657849999997E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.2835148437500006E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.4672639025000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":6.6510129612499996E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.8347620199999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.0185110787500001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.2022601375000003E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0954642737499998E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.98866841E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.8818725462500002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.7750766824999997E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.6682808187499999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.5614849550000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.4546890912500003E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.3478932274999998E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.24109736375E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.1343015000000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.1020298500000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.0697582000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.0374865500000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.0052149E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.97294325E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.9406715999999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.9083999499999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.8761282999999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.8438566500000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.8115850000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.7879668999999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.7643488000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.7407306999999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.7171126E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.6934944999999998E-2}]
["CO2",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1462.6499632499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1440.85796805},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1419.06597285},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1397.27397765},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1375.48198245},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1353.6899872500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1331.8979920500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1310.1059968500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1288.3140016499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1266.5220064499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1244.73001125},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1236.477008325},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1228.2240053999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1219.971002475},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1211.7179995500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1203.4649966249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1195.2119937},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1186.9589907750001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1178.7059878499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1170.452984925},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1162.1999820000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1161.107986725},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1160.01599145},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1158.923996175},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1157.8320008999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1156.7400056250001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1155.64801035},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1154.556015075},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1153.4640198},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1152.3720245249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1151.2800292500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1151.107525575},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1150.9350219},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1150.7625182249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1150.59001455},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$10 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1150.4175108750001}]
[]
["Average Speed, Build","m/h",35]
["Emission Factors","g/VMT"]
["Autos"]
["NOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.11006365343750001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.10115823897499999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":9.2252824512499998E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":8.3347410050000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":7.4441995587500004E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":6.5536581125000007E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.6631166662500003E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.7725752199999999E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.8820337737500002E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.9914923275000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.1009508812500001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.928395963125E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.7558410449999999E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.5832861268750002E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.4107312087500001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.238176290625E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.0656213725E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":8.9306645437499995E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":7.2051153625000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.4795661812500002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7540170000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.6105822624999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4671475249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.3237127875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.1802780500000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.0368433124999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.893408575E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.7499738375000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.6065391000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4631043624999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.319669625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.29392753125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.2681854375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.24244334375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.21670125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.1909591562500001E-3}]
["SOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.48879875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.4573886875000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.4259786249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3945685625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3631584999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3317484375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3003383750000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2689283124999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.23751825E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2061081874999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.174698125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.1632276250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.1517571249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.140286625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.1288161250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.1173456249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.105875125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0944046250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.082934125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.071463625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0599931249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0578133749999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0556336249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.053453875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.051274125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.049094375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.046914625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.044734875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0425551250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0403753750000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0381956250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0379822500000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0377688750000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0375555000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.0373421250000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.03712875E-3}]
["PM2.5",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.515805125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.46067074375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.4055363625000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.3504019812500001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.2952676000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.2401332187499999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.1849988374999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.12986445625E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.074730075E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.01959569375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.6446131249999995E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.4518499999999997E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.2590868749999999E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.0663237500000001E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.8735606250000003E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.6807975000000005E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4880343749999996E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.2952712499999998E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.102508125E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.9097450000000001E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.7169818750000003E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.6962613125000005E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.6755407499999996E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.6548201874999998E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.634099625E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.6133790625000002E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5926585000000003E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5719379375000005E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5512173749999996E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5304968124999998E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.50977625E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5134840000000002E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5171917500000004E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5208994999999995E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5246072499999996E-4},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.5283149999999998E-4}]
["CO2",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":224.1130008625},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":219.38475722562501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":214.65651358874999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":209.928269951875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":205.200026315},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":200.47178267812501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":195.74353904124999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":191.015295404375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":186.2870517675},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":181.55880813062501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":176.83056449374999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":175.10390157250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":173.37723865125},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":171.65057573000001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":169.92391280875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":168.19724988749999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":166.47058696625001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":164.743924045},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":163.01726112374999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":161.29059820250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":159.56393528125},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":159.23581648187499},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":158.90769768249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":158.57957888312501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":158.25146008375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":157.923341284375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":157.59522248499999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":157.26710368562499},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.93898488625001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.61086608687501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.2827472875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.25059777749999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.21844826750001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.1862987575},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.15414924749999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":156.1219997375}]
["Trucks"]
["NOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7160417809375001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.5963951346187502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4767484883000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.3571018419812502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.2374551956625002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.1178085493437502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.9981619030250002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.8785152567062502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.7588686103875002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.6392219640687502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.5195753177500002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.5024425387187499},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4853097596875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4681769806562501},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4510442016249998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4339114225937499},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.4167786435625001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3996458645312502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3825130854999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.36538030646875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3482475274375001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.34385840921875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3394692909999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3350801727812498},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3306910545625001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.32630193634375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3219128181249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3175236999062498},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3131345816875002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3087454634687501},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.30435634525},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3015143780687501},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.2986724108874999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.29583044370625},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.2929884765250002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.2901465093437499}]
["SOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.2120600000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.1429250000000004E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.0737899999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":4.0046550000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.9355199999999996E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.866385E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.7972499999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.7281150000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.65898E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.5898449999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.5207099999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.4962525000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.4717950000000002E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.4473375000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.4228800000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.3984225000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.373965E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.3495075E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.32505E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.3005924999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2761349999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2729842499999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2698334999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.26668275E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.263532E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.26038125E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2572305E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.25407975E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2509290000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2477782500000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2446275000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2441872499999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2437469999999999E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2433067500000001E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2428664999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":3.2424262499999999E-3}]
["PM2.5",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.0981403000000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":8.4915689774999997E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.8849976550000006E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":7.2784263325000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":6.6718550099999996E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":6.0652836874999998E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.458712365E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.8521410425000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.2455697200000003E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.6389983974999998E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":3.032427075E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.952512685E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.8725982949999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.7926839049999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.7127695149999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.6328551249999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.5529407350000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.4730263450000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.3931119550000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.3131975650000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.2332831750000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.2098312075000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.1863792399999998E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.1629272724999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.139475305E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.1160233375E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.0925713700000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.0691194025000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.0456674349999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":2.0222154674999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.9987635E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.9817074437499999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.9646513875E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.9475953312499999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.9305392750000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":1.9134832187499999E-2}]
["CO2",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1253.6924744999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1233.8137299749999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1213.9349854500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1194.0562409250001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1174.1774964000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1154.2987518750001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1134.4200073500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1114.5412628250001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1094.6625183000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1074.7837737750001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1054.9050292500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1047.6540252},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1040.4030211500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1033.1520171},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1025.9010130500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1018.650009},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1011.3990049499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1004.1480009000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":996.89699685000005},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":989.64599280000004},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":982.39498875000004},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":981.44999062500005},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":980.50499249999996},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":979.55999437499997},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":978.61499624999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":977.66999812500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":976.72500000000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":975.78000187500004},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":974.83500375000006},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":973.89000562499996},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":972.94500749999997},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":972.81300675},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":972.68100600000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":972.54900525000005},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":972.41700449999996},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$23 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":972.28500374999999}]
[]
["Average Speed, Idling","m/h",2.5]
["Emission Factors","g/VMT"]
["Autos"]
["NOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.21047535218749999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.1928867353},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.17529811841250001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.15770950152499999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.1401208846375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.12253226775000001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":0.1049436508625},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":8.7355033974999996E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":6.9766417087500004E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.2177800199999999E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.4589183312500001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.1749063500000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.8908943687500001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.6068823875000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.3228704062500001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":2.0388584250000001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.7548464437500001E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.4708344625E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":1.18682248125E-2},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":9.0281049999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":6.1879851874999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.9519231750000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.7158611624999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.4797991499999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.2437371375000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":5.0076751250000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.7716131124999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.5355511000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.2994890875000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":4.0634270749999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.8273650625000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7849935625000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7426220625000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.7002505625000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.6578790625000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":3.6155075625000001E-3}]
["SOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":8.6787749999999997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":8.4959508749999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":8.3131267500000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":8.1303026250000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":7.9474785000000006E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":7.764654375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":7.5818302500000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":7.3990061249999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":7.2161819999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":7.033357875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.8505337500000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.7842371250000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.7179405000000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.651643875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.5853472499999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.5190506249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.4527539999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.3864573749999997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.3201607499999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.2538641250000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1875675000000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1748473124999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1621271249999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1494069375E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1366867500000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1239665625000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.1112463749999997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0985261874999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.085806E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0730858125000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0603656250000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0591151875000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0578647500000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0566143124999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0553638749999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":6.0541134374999996E-3}]
["PM2.5",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":6.3789019374999997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":6.2226461687500002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":6.0663903999999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.9101346312500002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.7538788624999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.5976230937500003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.4413673249999999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.2851115562500004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":5.1288557875E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.9726000187499996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.81634425E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.7459579437500003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.6755716374999997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.60518533125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.5347990250000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.4644127187499997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.3940264125E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.3236401062500002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.2532537999999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.1828674937499999E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.1124811875000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.1014384875000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0903957875000002E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0793530875000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0683103875000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0572676875000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0462249875000003E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0351822875000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0241395875000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0130968875000004E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0020541874999996E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0040303999999997E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0060066124999998E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.007982825E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0099590375000001E-3},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":4.0119352500000002E-3}]
["CO2",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1306.4437867500001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1278.92271661875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1251.4016464875001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1223.88057635625},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1196.3595062249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1168.83843609375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1141.3173659624999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1113.7962958312501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1086.2752257},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1058.7541555687501},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1031.2330854375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1021.2532102500001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1011.2733350625},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":1001.2934598750001},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":991.3135846875},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":981.33370950000005},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":971.3538343125},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":961.37395912500006},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":951.3940839375},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":941.41420874999994},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":931.4343335625},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":929.51959053749999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":927.60484751249999},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":925.69010448749998},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":923.77536146249997},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":921.86061843749997},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":919.94587541249996},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":918.03113238749995},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":916.11638936249994},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":914.20164633750005},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":912.28690331250004},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":912.09846491250005},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":911.91002651250005},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":911.72158811249994},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":911.53314971249995},{"$f":"_xlfn.XLOOKUP(\"Passenger Car\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":911.34471131249995}]
["Trucks"]
["NOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":26.41814066625},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":25.980034609562502},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":25.541928552875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":25.103822496187501},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":24.665716439499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":24.2276103828125},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":23.789504326125002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":23.3513982694375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":22.913292212750001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":22.475186156062499},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":22.037080099375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.967489774874998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.897899450375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.828309125874998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.758718801375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.689128476874998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.619538152375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.549947827874998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.480357503375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.410767178874998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.341176854375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.322298966062501},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.303421077749999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.2845431894375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.265665301125001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.246787412812498},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.227909524499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.2090316361875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.190153747875001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.171275859562499},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.15239797125},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.138494977499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.124591983750001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.11068899},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.096785996249999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[NOX])","v":21.082883002500001}]
["SOX",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.6739174999999998E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.64390175E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.6138860000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.5838702499999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.5538545000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.5238387500000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.493823E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.46380725E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.4337915E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.4037757499999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3737600000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3648357425E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.355911485E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3469872274999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.33806297E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3291387125E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3202144549999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.3112901975000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.30236594E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2934416825E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2845174250000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2833151825E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2821129400000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2809106975E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2797084550000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2785062125E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2773039700000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2761017275E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2748994850000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2736972425E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.272495E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2722415000000001E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2719879999999999E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2717345E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.271481E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[SOX])","v":1.2712275E-2}]
["PM2.5",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.47559826049999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.44340381157499997},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.41120936265000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.37901491372500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.34682046480000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.314626015875},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.28243156694999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.25023711802499998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.2180426691},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.185848220175},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.15365377124999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.14942150139999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.14518923154999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.14095696169999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.13672469185},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.132492422},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.12826015215},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.1240278823},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.11979561245000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.11556334259999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.11133107275},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.110129180475},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.1089272882},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.10772539592499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.10652350365},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.105321611375},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.10411971909999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.102917826825},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.10171593455},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":0.10051404227500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.9312150000000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.8440177424999997E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.7568204850000007E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.6696232275000002E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.5824259699999997E-2},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[PM2.5])","v":9.4952287125000007E-2}]
["CO2",null,null,null,{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & E$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4976.4301754999997},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & F$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4890.3449093999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & G$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4804.2596432999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & H$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4718.1743772},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & I$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4632.0891111000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & J$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4546.0038450000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & K$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4459.9185789000003},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & L$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4373.8333128000004},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & M$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4287.7480466999996},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & N$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4201.6627805999997},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & O$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4115.5775144999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & P$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4089.2002806},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Q$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4062.8230466999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & R$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4036.4458128000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & S$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":4010.0685788999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & T$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3983.6913450000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & U$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3957.3141111},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & V$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3930.9368771999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & W$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3904.5596433000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & X$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3878.1824093999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Y$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3851.8051755000001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & Z$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3848.1991696499999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AA$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3844.5931638000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AB$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3840.98715795},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AC$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3837.3811520999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AD$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3833.77514625},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AE$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3830.1691403999998},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AF$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3826.5631345500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AG$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3822.9571286999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AH$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3819.3511228500001},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AI$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3815.7451169999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AJ$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3814.9846068000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AK$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3814.2240965999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AL$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3813.4635864000002},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AM$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3812.7030761999999},{"$f":"_xlfn.XLOOKUP(\"Combination Short-haul Truck\" & $C$36 & AN$4, emissionsFactors[Vehicle] & emissionsFactors[Speed (mph)] & emissionsFactors[Year], emissionsFactors[CO2])","v":3811.9425660000002}]
[]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08}]
[]
["Unit Cost of Emissions","$/metric ton"]
["NOX",null,null,null,null,{"$f":"VLOOKUP(F$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":15600},{"$f":"VLOOKUP(G$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":15800},{"$f":"VLOOKUP(H$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":16000},{"$f":"VLOOKUP(I$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":16200},{"$f":"VLOOKUP(J$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":16500},{"$f":"VLOOKUP(K$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":16800},{"$f":"VLOOKUP(L$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":17100},{"$f":"VLOOKUP(M$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":17400},{"$f":"VLOOKUP(N$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":17700},{"$f":"VLOOKUP(O$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(P$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(Q$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(R$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(S$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(T$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(U$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(V$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(W$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(X$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(Y$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(Z$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AA$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AB$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AC$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AD$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AE$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AF$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AG$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AH$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AI$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AJ$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AK$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AL$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AM$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100},{"$f":"VLOOKUP(AN$4, 'US DOT BCA Guidance'!$B$136:$F$165, 2)","v":18100}]
["SOX",null,null,null,null,{"$f":"VLOOKUP(F$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":41500},{"$f":"VLOOKUP(G$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":42300},{"$f":"VLOOKUP(H$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":43100},{"$f":"VLOOKUP(I$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":44000},{"$f":"VLOOKUP(J$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":44900},{"$f":"VLOOKUP(K$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":45700},{"$f":"VLOOKUP(L$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":46500},{"$f":"VLOOKUP(M$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":47300},{"$f":"VLOOKUP(N$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":48200},{"$f":"VLOOKUP(O$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(P$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(Q$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(R$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(S$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(T$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(U$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(V$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(W$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(X$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(Y$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(Z$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AA$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AB$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AC$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AD$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AE$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AF$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AG$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AH$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AI$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AJ$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AK$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AL$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AM$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100},{"$f":"VLOOKUP(AN$4, 'US DOT BCA Guidance'!$B$136:$F$167, 3)","v":49100}]
["PM2.5",null,null,null,null,{"$f":"VLOOKUP(F$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":748600},{"$f":"VLOOKUP(G$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":761600},{"$f":"VLOOKUP(H$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":774700},{"$f":"VLOOKUP(I$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":788100},{"$f":"VLOOKUP(J$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":801700},{"$f":"VLOOKUP(K$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":814500},{"$f":"VLOOKUP(L$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":827400},{"$f":"VLOOKUP(M$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":840600},{"$f":"VLOOKUP(N$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":854000},{"$f":"VLOOKUP(O$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(P$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(Q$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(R$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(S$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(T$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(U$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(V$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(W$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(X$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(Y$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(Z$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AA$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AB$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AC$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AD$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AE$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AF$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AG$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AH$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AI$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AJ$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AK$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AL$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AM$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600},{"$f":"VLOOKUP(AN$4, 'US DOT BCA Guidance'!$B$136:$F$167, 4)","v":867600}]
["CO2",null,null,null,null,{"$f":"VLOOKUP(F$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":52},{"$f":"VLOOKUP(G$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":53},{"$f":"VLOOKUP(H$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":54},{"$f":"VLOOKUP(I$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":55},{"$f":"VLOOKUP(J$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":56},{"$f":"VLOOKUP(K$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":57},{"$f":"VLOOKUP(L$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":58},{"$f":"VLOOKUP(M$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":60},{"$f":"VLOOKUP(N$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":61},{"$f":"VLOOKUP(O$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":62},{"$f":"VLOOKUP(P$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":63},{"$f":"VLOOKUP(Q$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":64},{"$f":"VLOOKUP(R$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":65},{"$f":"VLOOKUP(S$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":66},{"$f":"VLOOKUP(T$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":67},{"$f":"VLOOKUP(U$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":69},{"$f":"VLOOKUP(V$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":70},{"$f":"VLOOKUP(W$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":71},{"$f":"VLOOKUP(X$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":72},{"$f":"VLOOKUP(Y$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":73},{"$f":"VLOOKUP(Z$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":74},{"$f":"VLOOKUP(AA$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":75},{"$f":"VLOOKUP(AB$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":77},{"$f":"VLOOKUP(AC$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":78},{"$f":"VLOOKUP(AD$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":79},{"$f":"VLOOKUP(AE$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":80},{"$f":"VLOOKUP(AF$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":81},{"$f":"VLOOKUP(AG$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":82},{"$f":"VLOOKUP(AH$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":83},{"$f":"VLOOKUP(AI$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":85},{"$f":"VLOOKUP(AJ$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":85},{"$f":"VLOOKUP(AK$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":85},{"$f":"VLOOKUP(AL$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":85},{"$f":"VLOOKUP(AM$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":85},{"$f":"VLOOKUP(AN$4, 'US DOT BCA Guidance'!$B$136:$F$167, 5)","v":85}]
[]
[]
["No Build Case Alternative ","Unit","Value ",2019,{"$f":"D60+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,{"$f":"AB60+1","v":2044},{"$f":"AC60+1","v":2045},{"$f":"AD60+1","v":2046},{"$f":"AE60+1","v":2047},{"$f":"AF60+1","v":2048},{"$f":"AG60+1","v":2049},{"$f":"AH60+1","v":2050},{"$f":"AI60+1","v":2051},{"$f":"AJ60+1","v":2052},{"$f":"AK60+1","v":2053},{"$f":"AL60+1","v":2054},{"$f":"AM60+1","v":2055}]
[]
["Auto Daily VMT","Daily VMT",null,{"$f":"Traffic!D19","v":3092.1477843600678},{"$f":"Traffic!E19","v":3111.3489878965111},{"$f":"Traffic!F19","v":3130.6714503307603},{"$f":"Traffic!G19","v":3150.1159519917583},{"$f":"Traffic!H19","v":3169.6832783329151},{"$f":"Traffic!I19","v":3189.3742199664739},{"$f":"Traffic!J19","v":3209.1895726981106},{"$f":"Traffic!K19","v":3229.130137561775},{"$f":"Traffic!L19","v":3249.1967208547662},{"$f":"Traffic!M19","v":3269.3901341730516},{"$f":"Traffic!N19","v":3289.7111944468206},{"$f":"Traffic!O19","v":3310.1607239762952},{"$f":"Traffic!P19","v":3330.739550467772},{"$f":"Traffic!Q19","v":3351.4485070699211},{"$f":"Traffic!R19","v":3372.288432410327},{"$f":"Traffic!S19","v":3393.2601706322866},{"$f":"Traffic!T19","v":3414.3645714318518},{"$f":"Traffic!U19","v":3435.6024900951356},{"$f":"Traffic!V19","v":3456.9747875358653},{"$f":"Traffic!W19","v":3478.4823303331955},{"$f":"Traffic!X19","v":3500.1259907697863},{"$f":"Traffic!Y19","v":3521.9066468701349},{"$f":"Traffic!Z19","v":3543.8251824391755},{"$f":"Traffic!AA19","v":3565.8824871011393},{"$f":"Traffic!AB19","v":3588.0794563386885},{"$f":"Traffic!AC19","v":3610.4169915323114},{"$f":"Traffic!AD19","v":3632.8959999999929},{"$f":"Traffic!AE19","v":3655.5173950371541},{"$f":"Traffic!AF19","v":3678.2820959568699},{"$f":"Traffic!AG19","v":3701.191028130359},{"$f":"Traffic!AH19","v":3724.2451230277547},{"$f":"Traffic!AI19","v":3747.4453182591542},{"$f":"Traffic!AJ19","v":3770.7925576159537},{"$f":"Traffic!AK19","v":3794.2877911124579},{"$f":"Traffic!AL19","v":3817.9319750277923},{"$f":"Traffic!AM19","v":3841.7260719480819},{"$f":"Traffic!AN19","v":3865.67105080894}]
["Truck Daily VMT","Daily VMT",null,{"$f":"Traffic!D20","v":268.88241603131024},{"$f":"Traffic!E20","v":270.55208590404442},{"$f":"Traffic!F20","v":272.23230002876176},{"$f":"Traffic!G20","v":273.92312626015291},{"$f":"Traffic!H20","v":275.62463289851434},{"$f":"Traffic!I20","v":277.33688869273686},{"$f":"Traffic!J20","v":279.05996284331394},{"$f":"Traffic!K20","v":280.7939250053717},{"$f":"Traffic!L20","v":282.53884529171881},{"$f":"Traffic!M20","v":284.29479427591752},{"$f":"Traffic!N20","v":286.06184299537568},{"$f":"Traffic!O20","v":287.84006295446045},{"$f":"Traffic!P20","v":289.62952612763235},{"$f":"Traffic!Q20","v":291.43030496260184},{"$f":"Traffic!R20","v":293.24247238350671},{"$f":"Traffic!S20","v":295.06610179411189},{"$f":"Traffic!T20","v":296.9012670810306},{"$f":"Traffic!U20","v":298.74804261696829},{"$f":"Traffic!V20","v":300.60650326398826},{"$f":"Traffic!W20","v":302.47672437679961},{"$f":"Traffic!X20","v":304.35878180606835},{"$f":"Traffic!Y20","v":306.25275190175086},{"$f":"Traffic!Z20","v":308.15871151645001},{"$f":"Traffic!AA20","v":310.07673800879473},{"$f":"Traffic!AB20","v":312.0069092468425},{"$f":"Traffic!AC20","v":313.94930361150534},{"$f":"Traffic!AD20","v":315.90399999999937},{"$f":"Traffic!AE20","v":317.87107782931776},{"$f":"Traffic!AF20","v":319.85061703972781},{"$f":"Traffic!AG20","v":321.84269809829209},{"$f":"Traffic!AH20","v":323.84740200241345},{"$f":"Traffic!AI20","v":325.86481028340472},{"$f":"Traffic!AJ20","v":327.89500501008291},{"$f":"Traffic!AK20","v":329.93806879238764},{"$f":"Traffic!AL20","v":331.99408478502539},{"$f":"Traffic!AM20","v":334.06313669113757},{"$f":"Traffic!AN20","v":336.1453087659948}]
[]
["Emissions from Driving"]
[]
["Quantity of Emissions","metric tons/year"]
["Autos"]
["NOX",null,null,null,{"$f":"E$62*365*E13/1000000","v":0.13703556780108242},0.12667592866680766,0.11618240632326951,0.10555371588999189,9.478856138924717E-2,8.3885635654593879E-2,7.2843620238676257E-2,6.166118532027997E-2,5.0336989610637768E-2,3.886968025897914E-2,2.7257892757318165E-2,2.5174702019279096E-2,2.3064571044042605E-2,2.0927241006621935E-2,1.8762450843802427E-2,1.65699372356693E-2,1.4349434586986272E-2,1.2100675008423609E-2,9.8233882976345426E-3,7.5173019201788234E-3,5.1821409902920905E-3,5.0151632811160978E-3,4.8459096980073045E-3,4.6743580033638595E-3,4.5004857655647906E-3,4.3242703573593919E-3,4.145688954243533E-3,3.9647185328227936E-3,3.7813358691623101E-3,3.5955175371232407E-3,3.4072399066857207E-3,3.3904223546691007E-3,3.3732652530660406E-3,3.3557649628546318E-3,{"$f":"AM$62*365*AM13/1000000","v":3.3379178118995018E-3},3.3197200946701397E-3]
["SOX",null,null,null,{"$f":"E$62*365*E14/1000000","v":1.975449211246295E-3},1.9457398298742901E-3,1.9155864908797782E-3,1.8849847522837784E-3,1.8539301329791077E-3,1.8224181124041668E-3,1.7904441302140808E-3,1.7580035859491596E-3,1.7250918387006656E-3,1.6917042067738637E-3,1.6578359673483354E-3,1.6518343127261267E-3,1.6456950382155633E-3,1.6394166400537787E-3,1.6329976007077428E-3,1.6264363887568715E-3,1.6197314587746803E-3,1.6128812512094489E-3,1.6058841922639089E-3,1.5987386937739388E-3,1.5914431530862541E-3,1.5980543162933936E-3,1.6046871907999614E-3,1.6113417918903819E-3,1.6180181341636356E-3,1.624716231523597E-3,1.6314360971692722E-3,1.6381777435849375E-3,1.6449411825301746E-3,1.6517264250298037E-3,1.6585334813637134E-3,1.6685230382000112E-3,1.6785738145491233E-3,1.6886861929446652E-3,{"$f":"AM$62*365*AM14/1000000","v":1.6988605583609447E-3},1.7090972982288755E-3]
["PM2.5",null,null,null,{"$f":"E$62*365*E15/1000000","v":1.8494683562423279E-3},1.7983340072312817E-3,1.7464943382284757E-3,1.6939424458583751E-3,1.6406713665562402E-3,1.5866740760692947E-3,1.5319434889538564E-3,1.4764724580683924E-3,1.4202537740624704E-3,1.3632801648615694E-3,1.3055442951477232E-3,1.2873208556947306E-3,1.268821203069847E-3,1.2500425608889885E-3,1.2309821282412055E-3,1.2116370794837343E-3,1.1920045640353809E-3,1.1720817061682196E-3,1.1518656047975963E-3,1.131353333270422E-3,1.1105419391517393E-3,1.114453035742753E-3,1.1183705403623567E-3,1.122294380640809E-3,1.1262244830155144E-3,1.130160772718398E-3,1.1341031737631621E-3,1.1380516089324253E-3,1.1420059997647436E-3,1.1459662665415076E-3,1.1499323282737224E-3,1.1576675820297905E-3,1.1654553642305855E-3,1.1732960359800179E-3,{"$f":"AM$62*365*AM15/1000000","v":1.1811899609003697E-3},1.1891375051501392E-3]
["CO2",null,null,null,{"$f":"E$62*365*E16/1000000","v":297.37065020486432},292.8983692919374,288.35925761322261,283.75264649958461,279.07786139176176,274.33422179126001,269.52104121084778,264.63762712464882,259.68328091782814,254.65729783586991,249.55896693344314,248.65548611393393,247.73128854223916,246.78614784846897,245.81983558983546,244.83212123298142,243.8227721361647,242.79155353129443,241.73822850581951,240.6625579844679,239.56430071083483,240.5595254246611,241.55801875085373,242.55978299355226,243.56482035374319,244.57313292780555,245.58472270604193,246.59959157119405,247.61774129694291,248.63917354639389,249.66388987054577,251.16768350547875,252.6806931468987,254.20297638302949,{"$f":"AM$62*365*AM16/1000000","v":255.73459116953615},257.27559583192169]
["Trucks"]
["NOX",null,null,null,{"$f":"E$63*365*E18/1000000","v":0.48598644926004725},0.47633572734515706,0.4665466960355466,0.45661798691785394,0.44654821958707197,0.43633600154687024,0.42597992810911112,0.4154785822925488,0.40483053472070607,0.39403434351892419,0.38308855421057636,0.38346932999980238,0.38384028541292214,0.38420128147947696,0.3845521778389801,0.3848928327285257,0.38522310297029327,0.38554284395894567,0.38585190964892069,0.38615015254161517,0.38643742367246009,0.38830535955184525,0.39018183633626596,0.39206688878484752,0.39396055175744621,0.39586286021450323,0.39777384921689118,0.39969355392575506,0.40162200960234684,0.40355925160785172,0.40550531540320983,0.40765793700018293,0.40982191529013806,0.41199730946028446,{"$f":"AM$63*365*AM18/1000000","v":0.41418417899866999},0.41638258369563175]
["SOX",null,null,null,{"$f":"E$63*365*E19/1000000","v":4.8534047170453964E-4},4.8079804652347377E-4,4.761807913832044E-4,4.7148793941621938E-4,4.6671871692649064E-4,4.6187234333219243E-4,4.5694803110795583E-4,4.5194498572664898E-4,4.4686240560068316E-4,4.4169948202284003E-4,4.3645539910661639E-4,4.3622441597752465E-4,4.3597397756122623E-4,4.3570384710507051E-4,4.3541378559878616E-4,4.3510355175482304E-4,4.3477290198852948E-4,4.3442159039816373E-4,4.3404936874473819E-4,4.3365598643169573E-4,4.3324119048441639E-4,4.3552798492456807E-4,4.3782675252206641E-4,4.4013755501996906E-4,4.4246045447024008E-4,4.4479551323519913E-4,4.4714279398897671E-4,4.4950235971897564E-4,4.51874273727338E-4,4.5425859963241753E-4,4.5665540137025906E-4,4.5943159745598204E-4,4.6222496983149193E-4,4.6503562686826756E-4,{"$f":"AM$63*365*AM19/1000000","v":4.678636776360458E-4},4.707092319074186E-4]
["PM2.5",null,null,null,{"$f":"E$63*365*E20/1000000","v":1.2210396806184892E-2},1.1475161207165135E-2,1.0730329536399612E-2,9.9758094154568742E-3,9.2115076668524993E-3,8.4373303074575384E-3,7.6531825418537508E-3,6.8589687556351812E-3,6.0545925086556542E-3,5.2399565282217663E-3,4.4149627022309216E-3,4.3295109256078403E-3,4.2428288065916361E-3,4.1549041457310315E-3,4.0657246364787991E-3,3.9752778643000908E-3,3.8835513057735149E-3,3.7905323276849136E-3,3.696208186113771E-3,3.6005660255122047E-3,3.5035928777764676E-3,3.4890989540647187E-3,3.474291223330885E-3,3.4591662847568952E-3,3.4437207064614067E-3,3.4279510252351935E-3,3.4118537462743347E-3,3.395425342911219E-3,3.378662256343317E-3,3.3615608953597221E-3,3.3441176360654327E-3,3.3366855353485756E-3,3.3290332515730227E-3,3.3211582884188351E-3,{"$f":"AM$63*365*AM20/1000000","v":3.3130581263313948E-3},3.3047302223213316E-3]
["CO2",null,null,null,{"$f":"E$63*365*E21/1000000","v":144.4388944542379},143.17054870981215,141.88097049315419,140.56994140917629,139.23724111494425,137.88264730332318,136.50593568648992,135.10687997931066,133.68525188258283,132.24082106614014,130.77335515181977,130.71389124594202,130.64871920648025,130.57776924571328,130.50097090935697,130.41825307075518,130.32954392502273,130.23477098313822,130.13386106598853,130.02674029836305,129.91333410289786,130.5990225090319,131.28830075340167,131.98118734597486,132.67770088930985,133.37786007899015,134.08168370406028,134.78919064746384,135.50039988648282,136.21533049317918,136.93400163483776,137.76647887092895,138.60410662739179,139.44691740070226,{"$f":"AM$63*365*AM21/1000000","v":140.29494389671723},141.14821903205268]
[]
["Cost of Emissions","$"]
["NOX",null,null,null,null,{"$f":"(F$54*F69) + (F$54*F74)","v":9406.9818337866491},9207.1198172692948,8994.7472449255329,8769.6558518163692,8583.6570138241586,8380.2356122428282,8159.0900261793722,7919.9149233653825,7662.4012208688891,7427.2706901188913,7396.4569795453745,7364.9779018710624,7332.8262569983899,7299.9947791583645,7266.4761363519292,7232.2629297867597,7197.3476933093843,7161.7228928326494,7125.3809257584708,7088.3141203958139,7119.1014632766,7150.002203220346,7181.0165668666259,7212.1447791664987,7243.387063350714,7274.7436408975391,7306.2147315002594,7337.8005530343162,7369.501321524046,7401.3172511091097,7439.975304322822,7478.8327678319938,7517.8906470588181,{"$f":"(AM$54*AM69) + (AM$54*AM74)","v":7557.1499522713084},7596.6116986044635]
["SOX",null,null,null,null,{"$f":"(F$55*F70) + (F$55*F75)","v":100.7013218705072},101.17175603972416,101.56397301226991,102.10854939584632,102.56464146256253,102.70582177241708,102.76260858292511,102.7334357554538,102.83005780000111,102.82970609293814,102.52368357934928,102.20994867464037,101.88841591949949,101.55899906765057,101.2216110791242,100.87616411347361,100.52256952293378,100.16073784552458,99.790578798096647,99.41200126931993,99.848890989801916,100.28743461711156,100.72763593329823,101.16949870192329,101.61302666765688,102.05822355587001,102.50509307222214,102.95363890224387,103.40386471091506,103.85577414223805,104.48257261070927,105.11322031308821,105.747741352815,{"$f":"(AM$55*AM70) + (AM$55*AM75)","v":106.38615998745223},107.02850062969205]
["PM2.5",null,null,null,null,{"$f":"(F$56*F71) + (F$56*F76)","v":9936.538517497158},9502.3490629167518,9040.5567669609245,8552.6022962294264,8036.2443142734619,7481.2851520927961,6896.744060218336,6283.3557852528556,5639.1641358931693,4963.1118709257125,4873.1632534581104,4781.9075483823026,4689.3317626635298,4595.4227890710763,4500.1674052268463,4403.5522726461977,4305.5639357709788,4206.1888209947019,4105.4132356798073,4003.2233671669123,3994.0417063569625,3984.5933461802565,3974.8752732990483,3964.8844463901764,3954.6177959045363,3944.0722238245321,3933.2446034195459,3922.1317789993532,3910.7305656655067,3899.0377490606511,3899.3007646374708,3899.4183230712106,3899.3885718484448,{"$f":"(AM$56*AM71) + (AM$56*AM76)","v":3899.2096404822787},3898.8796403542483]
["CO2",null,null,null,null,{"$f":"(F$57*F72) + (F$57*F77)","v":22675.583736090979},22802.732089637972,22913.419747073087,23007.330637868828,23084.144669296657,23143.53768314825,23185.181412029651,23602.111968024659,23600.785253022616,23580.603969286301,23900.270773672186,24216.320495918044,24528.654611121849,24837.173228946704,25141.775078350354,25816.509808221934,26111.842716010287,26402.91835959837,26689.629476363829,26971.867341402489,27465.732547093285,27963.473962819153,28839.654716143588,29346.916656958136,29858.128447536859,30373.312512808177,30892.49135971129,31415.68757704091,31942.923835284564,32860.820777957597,33059.40380199466,33259.207980814688,33460.240971617197,{"$f":"(AM$57*AM72) + (AM$57*AM77)","v":33662.510480631536},33866.024263437823]
["Total Cost of Emissions from Driving",null,null,null,null,{"$f":"SUM(F80:F83)","v":42119.805409245295},{"$f":"SUM(G80:G83)","v":41613.372725863737},41050.28773197181,40431.697335310469,39806.610638856844,39107.764269256295,38343.778107010286,37908.116112398347,37005.180667584675,36073.816236423845,36272.41469025502,36465.415894846054,36652.701046703267,36834.149796243793,37009.640231008256,37553.201174768365,37715.276914613583,37870.990811271244,38020.214216600201,38162.816830234537,38678.724607716649,39198.356946836866,40096.274192242563,40625.115381216732,41157.746333459771,41694.186601086119,42234.455787703315,42778.573547976819,43326.559587185031,44265.031552269596,44503.162443565663,44742.572292030978,44983.267931877272,{"$f":"SUM(AM80:AM83)","v":45225.25623337258},45468.54410302623]
[]
["Emissions from Idling"]
[]
["Proxy Distance for Idling Emissions Calculations at Peak Hour","m/h",{"$f":"$C$36","v":2.5}]
[]
["Delays on Intersections","Daily Vehicle-hours at Peak",null,{"$f":"'Calc-1'!D30","v":91.036211097865845},{"$f":"'Calc-1'!E30","v":94.269228232066823},{"$f":"'Calc-1'!F30","v":97.619560251718966},{"$f":"'Calc-1'!G30","v":101.09154391005768},{"$f":"'Calc-1'!H30","v":104.68967877041919},{"$f":"'Calc-1'!I30","v":108.41863339497039},{"$f":"'Calc-1'!J30","v":112.28325177099617},{"$f":"'Calc-1'!K30","v":116.28855998393192},{"$f":"'Calc-1'!L30","v":120.43977314668626},{"$f":"'Calc-1'!M30","v":124.74230259517064},{"$f":"'Calc-1'!N30","v":129.20176336033791},{"$f":"'Calc-1'!O30","v":133.8239819274331},{"$f":"'Calc-1'!P30","v":138.61500429357656},{"$f":"'Calc-1'!Q30","v":143.58110433523166},{"$f":"'Calc-1'!R30","v":148.72879249755994},{"$f":"'Calc-1'!S30","v":154.06482481813339},{"$f":"'Calc-1'!T30","v":159.5962122979596},{"$f":"'Calc-1'!U30","v":165.33023063327968},{"$f":"'Calc-1'!V30","v":171.27443032212372},{"$f":"'Calc-1'!W30","v":177.43664716015309},{"$f":"'Calc-1'!X30","v":183.82501314088546},{"$f":"'Calc-1'!Y30","v":190.44796777598611},{"$f":"'Calc-1'!Z30","v":197.31426985192144},{"$f":"'Calc-1'!AA30","v":204.43300963990464},{"$f":"'Calc-1'!AB30","v":211.81362157672504},{"$f":"'Calc-1'!AC30","v":219.46589743473731},{"$f":"'Calc-1'!AD30","v":227.40000000000018},{"$f":"'Calc-1'!AE30","v":235.62647727829568},{"$f":"'Calc-1'!AF30","v":244.15627724952782},{"$f":"'Calc-1'!AG30","v":253.00076319180135},{"$f":"'Calc-1'!AH30","v":262.17172959731198},{"$f":"'Calc-1'!AI30","v":271.68141870304152},{"$f":"'Calc-1'!AJ30","v":281.54253766015233},{"$f":"'Calc-1'!AK30","v":291.76827636690416},{"$f":"'Calc-1'!AL30","v":302.37232599088878},{"$f":"'Calc-1'!AM30","v":313.36889820738429},{"$f":"'Calc-1'!AN30","v":324.7727451816757}]
["Equivalent VMT",null,null,{"$f":"D90*$C$36","v":227.5905277446646},235.67307058016706,244.04890062929741,252.7288597751442,261.72419692604797,271.04658348742595,280.70812942749046,290.7213999598298,301.09943286671569,311.85575648792661,323.0044084008448,334.55995481858275,346.53751073394142,358.95276083807914,371.82198124389981,385.16206204533347,398.99053074489899,413.32557658319922,428.18607580530932,443.59161790038274,459.56253285221362,476.11991943996532,493.28567462980357,511.0825240997616,529.53405394181254,548.66474358684331,568.50000000000045,589.06619319573917,610.39069312381957,632.50190797950336,655.42932399327992,679.20354675760382,703.85634415038089,729.42069091726034,755.93081497722198,{"$f":"AM90*$C$36","v":783.42224551846073},811.93186295418923]
["Autos",null,null,{"$f":"D91*(1-ShareTruck)","v":209.38328552509145},216.8192249337537,224.52498857895361,232.51055099313268,240.78626117196413,249.36285680843187,258.25147907329125,267.46368796304341,277.01147823737847,286.90729596889247,297.16405572877721,307.79515843309616,318.81450987522612,330.23653997103281,342.07622274438785,354.34909708170682,367.07128828530711,380.2595304565433,393.93118974088458,408.10428846835214,422.79753022403656,438.0303258847681,453.82282065941928,470.19592217178069,487.17132962646758,504.7715640998959,523.02000000000044,541.94089774008012,561.55943767391398,581.90175534114314,602.99497807381761,624.86726301699559,647.5478366183504,671.06703564387954,695.45634977904422,{"$f":"AM91*(1-ShareTruck)","v":720.74846587698391},746.97731391785408]
["Trucks",null,null,{"$f":"D91*ShareTruck","v":18.207242219573168},18.853845646413365,19.523912050343792,20.218308782011537,20.937935754083838,21.683726678994077,22.456650354199237,23.257711996786384,24.087954629337254,24.948460519034128,25.840352672067585,26.764796385486619,27.723000858715313,28.716220867046331,29.745758499511986,30.81296496362668,31.919242459591921,33.066046126655941,34.254886064424745,35.48732943203062,36.765002628177093,38.089593555197226,39.462853970384288,40.886601927980927,42.362724315345005,43.893179486947467,45.48000000000004,47.125295455659135,48.831255449905569,50.600152638360271,52.434345919462395,54.336283740608309,56.308507532030475,58.353655273380831,60.474465198177761,{"$f":"AM91*ShareTruck","v":62.673779641476862},64.954549036335138]
[]
["Quantity of Emissions","metric tons/year"]
["Autos"]
["NOX",null,null,null,{"$f":"E$92*365*E39/1000000","v":1.6656812496067694E-2},1.5807380594696416E-2,1.4876911666554676E-2,1.3860612646577107E-2,1.2753444593482075E-2,1.1550110873934347E-2,1.0245044799116448E-2,8.8323966889052759E-3,7.3060203377445848E-3,5.6594588551497974E-3,3.8859298525759554E-3,3.6945526733437252E-3,3.4845781812157619E-3,3.2548965529302812E-3,3.0043406634876432E-3,2.7316833187407729E-3,2.4356343592415409E-3,2.1148376294944961E-3,1.7678678065080303E-3,1.3932270812601955E-3,9.8934168641152129E-4,9.8590827572373331E-4,9.8096473276225709E-4,9.7440437886689272E-4,9.6611462976797379E-4,9.5597669901528845E-4,9.4386528725765452E-4,9.2964825671891526E-4,9.13186290186514E-4,8.943325337978763E-4,8.7293222287750528E-4,8.9460200344910915E-4,9.1671585695129901E-4,9.3927740355439842E-4,{"$f":"AM$92*365*AM39/1000000","v":9.6228991377105162E-4},9.8575627653236728E-4]
["SOX",null,null,null,{"$f":"E$92*365*E40/1000000","v":6.8682972313916988E-4},6.9625694470950498E-4,7.0550473360816133E-4,7.1454778751367976E-4,7.2335916926201079E-4,7.3191021904537798E-4,7.4017046226378873E-4,7.481075128233886E-4,7.5568697166637886E-4,7.6287232030733095E-4,7.6962480914037081E-4,7.8946333036772874E-4,8.0975594065471363E-4,8.3050976230730766E-4,8.5173182598255524E-4,8.7342905363029856E-4,8.956082402599274E-4,9.1827603446656663E-4,9.4143891764779017E-4,9.6510318183844754E-4,9.8927490608753514E-4,1.0228346179424945E-3,1.0575535718188782E-3,1.0934723852669762E-3,1.1306331137538417E-3,1.169079301904345E-3,1.2088560365740833E-3,1.2500100018196306E-3,1.2925895358339662E-3,1.3366446899173304E-3,1.3822272895562527E-3,1.4321019299927606E-3,1.4838101691416286E-3,1.5374204718536294E-3,{"$f":"AM$92*365*AM40/1000000","v":1.5930038914801028E-3},1.6506341686996736E-3]
["PM2.5",null,null,null,{"$f":"E$92*365*E41/1000000","v":5.0482002951626693E-4},5.0995593938885401E-4,5.1483241767185934E-4,5.1942391562179581E-4,5.2370333987216734E-4,5.2764197178834882E-4,5.3120938289172661E-4,5.343733461688864E-4,5.3709974307320082E-4,5.3935246601739134E-4,5.4109331614643486E-4,5.5227429333965872E-4,5.6357627898346403E-4,5.7499340715042979E-4,5.8651920808385036E-4,5.9814657075973855E-4,6.0986770345727837E-4,6.2167409223926051E-4,6.335564572393748E-4,6.455047066483455E-4,6.5750788828579517E-4,6.7938412985279865E-4,7.0199990806316223E-4,7.2538051169342187E-4,7.4955210010291349E-4,7.7454173325943202E-4,8.0037740279719448E-4,8.2708806414228699E-4,8.5470366974197234E-4,8.8325520343545143E-4,9.127747160049232E-4,9.4637244649504939E-4,9.8122912851035635E-4,1.0173926434898348E-3,{"$f":"AM$92*365*AM41/1000000","v":1.0549127159453003E-3},1.0938409850799343E-3]
["CO2",null,null,null,{"$f":"E$92*365*E42/1000000","v":103.39067718086842},104.80978954489905,106.20189151356057,107.56317425716065,108.88958284839968,110.1768030454071,111.42024742035781,112.61504080268884,113.75600500450867,114.83764279430488,115.85412108349534,118.84047471478958,121.89518360464253,125.01931988363523,128.2139418854787,131.48009157914697,134.81879182413451,138.23104343896577,141.71782207258428,145.28007486772017,148.91871690478496,153.97057888910962,159.1969460908112,164.60393284421227,170.19786994006606,175.9853123391413,181.97304716156694,188.16810196179492,194.57775329939253,201.20953561624,208.07125043108331,215.57899652400783,223.36275676697139,231.43283720446743,{"$f":"AM$92*365*AM42/1000000","v":239.79993352672429},248.47514594595049]
["Trucks"]
["NOX",null,null,null,{"$f":"E$93*365*E44/1000000","v":0.1818004944311504},0.18513964743542494,0.18849132840508789,0.19185211125159091,0.19521829856972647,0.19858590597887438,0.20195064565961143,0.20530790904671517,0.20865274863777322,0.2119798588747045,0.21528355605350738,0.22228672933082796,0.22952109475658944,0.23699435827450449,0.24471448362926315,0.25268970096557364,0.26092851571095182,0.26943971775142678,0.27823239090962165,0.28731592273495887,0.29670001461604506,0.30712515119986911,0.31792394151819475,0.32911000088895115,0.34069744734964508,0.35270092041017032,0.36513560051054306,0.3780172292102072,0.39136213013657095,0.40518723072148227,0.41951008475543922,0.43445114283456671,0.4499344628198586,0.46598003372188795,{"$f":"AM$93*365*AM44/1000000","v":0.48260859058541411},0.49984164260181901]
["SOX",null,null,null,{"$f":"E$93*365*E45/1000000","v":1.1519320491988002E-4},1.171481851303828E-4,1.1909966602742397E-4,1.2104485341116217E-4,1.2298075041077626E-4,1.2490414611799458E-4,1.2681160364484031E-4,1.2869944757794652E-4,1.3056375080051E-4,1.3240032065161105E-4,1.3420468439122028E-4,1.3810629998386491E-4,1.4211878592990045E-4,1.4624512221466903E-4,1.5048835906013736E-4,1.548516180175183E-4,1.5933809304129396E-4,1.6395105154157227E-4,1.6869383541150222E-4,1.7356986202624798E-4,1.7858262520978766E-4,1.8484797070415714E-4,1.9133753112640054E-4,1.9805946364030605E-4,2.0502222610791922E-4,2.122345882874252E-4,2.1970564345121779E-4,2.2744482044000674E-4,2.3546189616941923E-4,2.4376700860617289E-4,2.5237067023154461E-4,2.614787733113879E-4,2.7092179481315152E-4,2.807122427297378E-4,{"$f":"AM$93*365*AM45/1000000","v":2.9086309804498493E-4},3.0138783279557021E-4]
["PM2.5",null,null,null,{"$f":"E$93*365*E46/1000000","v":3.2729025105069386E-3},3.1597966122917909E-3,3.0345946218608296E-3,2.8965633183959927E-3,2.7449314603727837E-3,2.5788879472564584E-3,2.3975798956673297E-3,2.2001106261302439E-3,1.9855375563497531E-3,1.7528699967712942E-3,1.5010668439994616E-3,1.5119805302422967E-3,1.5217894048578839E-3,1.5303981856669034E-3,1.537705995967397E-3,1.5436060757849485E-3,1.5479854791293904E-3,1.5507247566044096E-3,1.5516976226866317E-3,1.5507706069596242E-3,1.5478026885557316E-3,1.5862942949415031E-3,1.6255883351806667E-3,1.6656925560062403E-3,1.7066141718301033E-3,1.7483598131472766E-3,1.7909354717519233E-3,1.8343464425948624E-3,1.878597262103964E-3,1.9236916427799484E-3,1.9696324038707964E-3,2.0232021072763605E-3,2.0781134078827188E-3,2.1343933207309315E-3,{"$f":"AM$93*365*AM46/1000000","v":2.1920690159120898E-3},2.25116779141314E-3]
["CO2",null,null,null,{"$f":"E$93*365*E47/1000000","v":34.246068935646228},34.849712326044802,35.45391180207654,36.057923675028015,36.660948296810517,37.262126882443773,37.860538170568155,38.455194914178755,39.045040193411133,39.628943541828505,40.205696877262056,41.378189555044436,42.5841572427586,43.824506955529031,45.100167457535861,46.412089622709999,47.761246791384153,49.148635122050031,50.575273937311657,52.042206063061521,53.550498159839044,55.429236486510987,57.375207846114492,59.390858225920972,61.478723779168412,63.641434182779314,65.881716121071761,68.202396900216897,70.606408198376556,73.096789956642468,75.676694416090712,78.40787265530102,81.239480094972862,84.175267393196719,{"$f":"AM$93*365*AM47/1000000","v":87.219127039191008},90.375098769333164]
[]
["Cost of Emissions","$"]
["NOX",null,null,null,null,{"$f":"(F$54*F97) + (F$54*F102)","v":3134.7736372698932},3213.2181931319524,3291.4035823706881,3369.1422392439786,3467.2442780713436,3564.887599706628,3661.7992280791095,3757.6825801740097,3852.2159238184213,3966.9676949001082,4090.2612042755072,4217.4026801742739,4348.511512376569,4483.710719698789,4623.1270555460915,4766.8911162704999,4915.1374523946743,5068.0046827619472,5225.6356116735651,5388.1773490744645,5576.8101765082301,5772.1788031423221,5974.5277353475067,6184.1104718273764,6401.1898376762592,6626.0383309401932,6858.9384821513631,7100.1832273243099,7350.07629492057,7608.9326073075326,7879.7579815680856,8160.4063340502589,8451.2395313705074,{"$f":"(AM$54*AM97) + (AM$54*AM102)","v":8752.6329370352523},9064.9759196981613]
["SOX",null,null,null,null,{"$f":"(F$55*F98) + (F$55*F103)","v":33.756312888355339},34.880766104585256,36.014042823860684,37.238956465602627,38.47096499583543,39.621080412024341,40.771523658662083,41.919659172683843,43.152141294221003,44.378028132401127,45.543668850263245,46.737049075304547,47.958664830029058,49.209011085596202,50.488580977907809,51.797864965089971,53.137349922999618,54.50751817521126,55.908846453756553,57.341804786698546,59.297215102550595,61.320553154613187,63.414213781347556,65.580677187212459,67.822512008415913,70.14237848924229,72.543031772948197,75.027325311366226,77.598214397504009,80.258759825580839,83.154812532233692,86.157339430179704,89.270316286043339,{"$f":"(AM$55*AM98) + (AM$55*AM103)","v":92.497869185681807},95.844280273416473]
["PM2.5",null,null,null,null,{"$f":"(F$56*F99) + (F$56*F104)","v":2747.1767601881306},2703.2436333080959,2646.3653101935806,2576.0110860730456,2490.5050360982223,2385.4988673863513,2262.5120386803005,2120.5289138949347,1957.5579832215374,1771.7781549425797,1790.9474849397043,1809.2632673007536,1826.6377459283183,1842.9777870348621,1858.1845961421704,1872.1534212121937,1884.773241256768,1895.9264397438033,1905.4884620862745,1913.3274564677085,1965.7026013515363,2019.4155598383461,2074.4949935362265,2130.9698575290854,2188.8693816624605,2248.2230499588145,2309.060578045151,2371.4118884695345,2435.3070837764808,2500.7764172041743,2576.402882852075,2654.2855845746321,2734.4895025579367,{"$f":"(AM$56*AM99) + (AM$56*AM104)","v":2817.0813505594715},2902.1296144853914]
["CO2",null,null,null,null,{"$f":"(F$57*F100) + (F$57*F105)","v":7262.2940972890801},7507.7575757287668,7755.5392883381883,8005.2792129865611,8256.5800759596495,8509.0047786827799,8762.0736715783205,9168.0627118751872,9422.4617665041369,9675.708713566959,10093.775848999543,10526.677814233672,10974.848744545678,11438.73121663896,11918.776140524416,12598.022664470787,13116.577499271107,13652.809816702611,14207.204227016282,14780.252699717552,15495.586337795925,16242.911545269428,17247.598912400259,18070.774310100289,18930.51297523173,19828.381062611094,20766.010407822956,21745.101242817065,22767.425022549247,24118.575312009791,24988.883880241254,25891.190133265263,26826.688890801455,{"$f":"(AM$57*AM100) + (AM$57*AM105)","v":27796.6201481028},28802.27080079911]
["Total Cost of Emissions from Idling",null,null,null,null,{"$f":"SUM(F108:F111)","v":13178.000807635461},{"$f":"SUM(G108:G111)","v":13459.1001682734},13729.322223726318,13987.671494769187,14252.800355125051,14499.012326187783,14727.156461996392,15088.193865116815,15275.387814838316,15458.832591542048,16020.528207065017,16600.080810784006,17197.956667680595,17814.628734458209,18450.576373190586,19288.865066918574,19969.625542845548,20671.248457383572,21394.237147229876,22139.099310046426,23097.396330758242,24095.826461404708,25360.03585506534,26451.435316643961,27588.394706578867,28772.784821999343,30006.552499792419,31291.723683922275,32630.406615643802,34308.543096347079,35528.19955719365,36792.039391320337,38101.688241015945,{"$f":"SUM(AM108:AM111)","v":39458.83230488321},40865.220615256083]
[]
[]
["Build (Alternative Case)","Unit","Value ",2019,{"$f":"D115+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB115+1","v":2044},{"$f":"AC115+1","v":2045},{"$f":"AD115+1","v":2046},{"$f":"AE115+1","v":2047},{"$f":"AF115+1","v":2048},{"$f":"AG115+1","v":2049},{"$f":"AH115+1","v":2050},{"$f":"AI115+1","v":2051},{"$f":"AJ115+1","v":2052},{"$f":"AK115+1","v":2053},{"$f":"AL115+1","v":2054},{"$f":"AM115+1","v":2055}]
[]
["Auto Daily VMT",{"$f":"Traffic!B25","v":"Daily VMT"},null,{"$f":"Traffic!D27","v":2004.8470730896045},{"$f":"Traffic!E27","v":2017.7668217053827},{"$f":"Traffic!F27","v":2030.7715405680808},{"$f":"Traffic!G27","v":2043.8618003631425},{"$f":"Traffic!H27","v":2057.0381756893466},{"$f":"Traffic!I27","v":2070.3012450861734},{"$f":"Traffic!J27","v":2083.6515910613712},{"$f":"Traffic!K27","v":2097.0898001187147},{"$f":"Traffic!L27","v":2110.6164627859634},{"$f":"Traffic!M27","v":2124.2321736430208},{"$f":"Traffic!N27","v":2137.9375313502906},{"$f":"Traffic!O27","v":2151.7331386772353},{"$f":"Traffic!P27","v":2165.6196025311415},{"$f":"Traffic!Q27","v":2179.5975339860897},{"$f":"Traffic!R27","v":2193.6675483121253},{"$f":"Traffic!S27","v":2207.8302650046439},{"$f":"Traffic!T27","v":2222.0863078139837},{"$f":"Traffic!U27","v":2236.4363047752272},{"$f":"Traffic!V27","v":2250.8808882382195},{"$f":"Traffic!W27","v":2265.4206948977944},{"$f":"Traffic!X27","v":2280.0563658242231},{"$f":"Traffic!Y27","v":2294.7885464938768},{"$f":"Traffic!Z27","v":2309.6178868201046},{"$f":"Traffic!AA27","v":2324.5450411843394},{"$f":"Traffic!AB27","v":2339.5706684674183},{"$f":"Traffic!AC27","v":2354.6954320811324},{"$f":"Traffic!AD27","v":2369.919999999996},{"$f":"Traffic!AE27","v":2385.2450447932479},{"$f":"Traffic!AF27","v":2400.6712436570783},{"$f":"Traffic!AG27","v":2416.1992784470867},{"$f":"Traffic!AH27","v":2431.8298357109697},{"$f":"Traffic!AI27","v":2447.5636067214455},{"$f":"Traffic!AJ27","v":2463.4012875094104},{"$f":"Traffic!AK27","v":2479.3435788973347},{"$f":"Traffic!AL27","v":2495.3911865328951},{"$f":"Traffic!AM27","v":2511.5448209228475},{"$f":"Traffic!AN27","v":2527.8051974671448}]
["Truck Daily VMT",{"$f":"Traffic!B26","v":"Daily VMT"},null,{"$f":"Traffic!D28","v":174.33452809474821},{"$f":"Traffic!E28","v":175.45798449612022},{"$f":"Traffic!F28","v":176.58882961461572},{"$f":"Traffic!G28","v":177.72711307505585},{"$f":"Traffic!H28","v":178.87288484255188},{"$f":"Traffic!I28","v":180.02619522488465},{"$f":"Traffic!J28","v":181.18709487490185},{"$f":"Traffic!K28","v":182.35563479293171},{"$f":"Traffic!L28","v":183.53186632921421},{"$f":"Traffic!M28","v":184.71584118634965},{"$f":"Traffic!N28","v":185.90761142176439},{"$f":"Traffic!O28","v":187.10722945019435},{"$f":"Traffic!P28","v":188.31474804618622},{"$f":"Traffic!Q28","v":189.53022034661649},{"$f":"Traffic!R28","v":190.75369985322828},{"$f":"Traffic!S28","v":191.98524043518643},{"$f":"Traffic!T28","v":193.22489633165074},{"$f":"Traffic!U28","v":194.4727221543676},{"$f":"Traffic!V28","v":195.72877289027994},{"$f":"Traffic!W28","v":196.99310390415602},{"$f":"Traffic!X28","v":198.26577094123678},{"$f":"Traffic!Y28","v":199.5468301299023},{"$f":"Traffic!Z28","v":200.8363379843569},{"$f":"Traffic!AA28","v":202.13435140733387},{"$f":"Traffic!AB28","v":203.440927692819},{"$f":"Traffic!AC28","v":204.75612452879409},{"$f":"Traffic!AD28","v":206.07999999999964},{"$f":"Traffic!AE28","v":207.41261259071717},{"$f":"Traffic!AF28","v":208.75402118757205},{"$f":"Traffic!AG28","v":210.10428508235535},{"$f":"Traffic!AH28","v":211.46346397486695},{"$f":"Traffic!AI28","v":212.83161797577785},{"$f":"Traffic!AJ28","v":214.20880760951394},{"$f":"Traffic!AK28","v":215.59509381715955},{"$f":"Traffic!AL28","v":216.99053795938218},{"$f":"Traffic!AM28","v":218.39520181937806},{"$f":"Traffic!AN28","v":219.80914760583866}]
[]
["Emissions from Driving"]
[]
["Quantity of Emissions","metric tons/year"]
["Autos"]
["NOX",null,null,null,{"$f":"E$117*365*E26/1000000","v":8.1060217686381483E-2},7.4981684573611401E-2,6.8821488758796692E-2,6.2578813575954628E-2,5.6252834995297749E-2,4.9842721559847543E-2,{"$f":"K$117*365*K13/1000000","v":4.7306737882541215E-2},4.005393456683113E-2,3.27056265746936E-2,2.526086435719193E-2,1.7718689824214016E-2,1.6368385265420841E-2,1.4999926767185572E-2,1.361313256325504E-2,1.2207819246258996E-2,1.0783801753565242E-2,9.3408933530155763E-3,7.878905628541549E-3,6.3976484656589998E-3,4.8969300368404143E-3,3.3765567867640369E-3,3.2685333567771015E-3,3.1589754848279955E-3,3.0478675323832439E-3,2.9351937183920511E-3,2.820938118050495E-3,2.7050846615552719E-3,2.5876171328468897E-3,2.4685191683422262E-3,2.3477742556563611E-3,2.2253657323135973E-3,2.2149112331368869E-3,2.2042301495150077E-3,2.1933199352831266E-3,{"$f":"AM$117*365*AM13/1000000","v":2.1821780200198546E-3},2.1708018088314198E-3]
["SOX",null,null,null,1.0964777835104529E-3,1.0802625665941169E-3,1.0637936825167282E-3,1.0470684816627309E-3,1.0300842900269273E-3,1.0128384090019851E-3,{"$f":"K$117*365*K14/1000000","v":1.1627658109776453E-3},1.1419657315069984E-3,1.1208498942827556E-3,1.0994150251579116E-3,1.0776578199349059E-3,1.0740091542945363E-3,1.0702694191544538E-3,1.0664375700741623E-3,1.0625125525964931E-3,1.0584933021582578E-3,1.0543787440001318E-3,1.0501677930757633E-3,1.0458593539600968E-3,1.0414523207569098E-3,1.036945577005551E-3,1.041500255517935E-3,1.0460713906078531E-3,1.050659005480681E-3,1.0552631229232493E-3,1.0598837652969983E-3,1.064520954531059E-3,1.0691747121152591E-3,1.0738450590930483E-3,1.0785320160543472E-3,1.0832356031283178E-3,1.0900206621654309E-3,1.0968491158092611E-3,1.1037212475906489E-3,{"$f":"AM$117*365*AM14/1000000","v":1.1106373429321356E-3},1.1175976891608349E-3]
["PM2.5",null,null,null,1.1163675706295328E-3,1.0826953304399879E-3,1.048543559322316E-3,1.0139073762045895E-3,9.7878185562491962E-4,9.431620273474213E-4,{"$f":"K$117*365*K15/1000000","v":9.9488807455408706E-4},9.590884592636824E-4,9.2278640290340322E-4,8.8597681009899864E-4,8.4865453919889073E-4,8.3700548709914708E-4,8.2517143242583177E-4,8.1315043324191566E-4,8.0094052968073383E-4,7.8853974378941514E-4,7.7594607937097877E-4,7.631575218250905E-4,7.5017203798746486E-4,7.3698757596790286E-4,7.2360206498695489E-4,7.2632269732921721E-4,7.2904889693080658E-4,7.3178062143928167E-4,7.3451782768423556E-4,7.3726047166799882E-4,7.4000850855625137E-4,7.4276189266854432E-4,7.455205774687273E-4,7.482845155552827E-4,7.5105365865156645E-4,7.5628658127062669E-4,7.6155643242584842E-4,7.668634764916697E-4,{"$f":"AM$117*365*AM15/1000000","v":7.7220797976391379E-4},7.7759021047396485E-4]
["CO2",null,null,null,165.05583877041153,162.61491731400645,160.13581063795993,157.61811988831036,155.06144253965593,152.46537236316738,{"$f":"K$117*365*K16/1000000","v":175.03470048048874},171.9035750888483,168.72491738351562,165.49823449383541,162.22302902552096,161.67376249206242,161.11078671172191,160.53394445895759,159.9430770003629,159.33802408121664,158.71862391191726,158.08471315430077,157.43612690783982,156.77269869572487,156.09426045082503,156.77990706735122,157.46803117510711,158.1586362696118,158.85172578340052,159.54730308499472,160.24537147786069,160.94593419935666,161.64899441966836,162.35455524073254,163.06261969514892,164.08401827316013,165.11194947640254,166.14645598865704,{"$f":"AM$117*365*AM16/1000000","v":167.187580778495},168.2353671012167]
["Trucks"]
["NOX",null,null,null,{"$f":"E$118*365*E31/1000000","v":0.2379833584331334},0.23180537079371855,0.22553805217547263,0.2191804892826823,0.21273176049644635,0.20619093580258002,{"$f":"K$118*365*K18/1000000","v":0.27664359262009791},0.26988699394320942,0.26303194523597162,0.25607743715379189,0.24902245113725496,0.24932862069639347,0.2496285823176658,0.24992224125949583,0.25020950178074441,0.25049026713135375,0.25076443954290911,0.25103192021911658,0.2512926093261969,0.25154640598319361,0.25179320825219537,0.25307032875469632,0.25435365750176536,0.25564322201891704,0.25693904992667072,0.25824116894057952,0.25954960687125461,0.26086439162438596,0.26218555120075826,0.26351311369626257,0.26484710730190331,0.26631671499441806,0.26779448215447599,0.26928045382342775,{"$f":"AM$118*365*AM18/1000000","v":0.27077467528672605},0.2722771920751923]
["SOX",null,null,null,2.6974943873450577E-4,2.6703191107986312E-4,2.6426837163052156E-4,2.614583303169396E-4,2.5860129251847484E-4,2.5569675902353253E-4,{"$f":"K$118*365*K19/1000000","v":2.967551676143902E-4},2.9357487683826503E-4,2.9034145825750031E-4,2.8705434744201165E-4,2.8371297472352892E-4,2.8362954594001572E-4,2.8353346452138418E-4,2.8342456738968651E-4,2.8330268983356926E-4,2.8316766549336909E-4,2.8301932634607676E-4,2.8285750269017081E-4,2.8268202313031876E-4,2.8249271456194403E-4,2.8228940215565857E-4,2.8384673972550392E-4,2.8541266016323042E-4,2.8698721038536695E-4,2.8857043755919069E-4,2.9016238910399951E-4,2.9176311269238933E-4,2.9337265625153892E-4,2.9499106796449865E-4,2.9661839627148639E-4,2.9825468987118825E-4,3.0013965801691254E-4,3.0203679163243451E-4,3.0394617093784849E-4,{"$f":"AM$118*365*AM19/1000000","v":3.0586787669347593E-4},3.0780199020357589E-4]
["PM2.5",null,null,null,5.8266459629083816E-3,5.4732342297490397E-3,5.1150292248675839E-3,4.7519828705101849E-3,4.3840466547797044E-3,4.0111716278954379E-3,{"$f":"K$118*365*K20/1000000","v":4.9701964192395724E-3},4.4554557994167226E-3,3.933871357459596E-3,3.4053748375358723E-3,2.8698973689116549E-3,2.8150125783783669E-3,2.7593021896246427E-3,2.7027576595288873E-3,2.6453703666112533E-3,2.5871316103519833E-3,2.5280326105039655E-3,2.4680645063994656E-3,2.4072183562509858E-3,2.345485136446189E-3,2.2828557408368522E-3,2.2739511511813983E-3,2.2648380769803578E-3,2.2555141477905798E-3,2.2459769704956845E-3,2.2362241291039959E-3,2.2262531845447342E-3,2.2160616744624521E-3,2.2056471130096999E-3,2.195006990637907E-3,2.1841387738864597E-3,2.1798057883588443E-3,2.1753271419096363E-3,2.1707010958309982E-3,{"$f":"AM$118*365*AM20/1000000","v":2.165925894446859E-3},2.1609997649599533E-3]
["CO2",null,null,null,80.289179485109102,79.525368726635989,78.748443555066032,77.958263834655384,77.154688126384031,76.337573676534092,{"$f":"K$118*365*K21/1000000","v":88.650872894193739},87.762862522206305,86.85978165233017,85.941469576760298,85.007764093751291,84.989102544982927,84.966731728140047,84.940603589051719,84.910669591386196,84.876880712247143,84.839187437731582,84.797539758448693,84.751887164999843,84.702178643418819,84.648362670572283,85.115326761256981,85.584864219666599,86.056989111168519,86.53171557629166,87.009057831107853,87.489030167614544,87.971646954119933,88.456922635629041,88.944871734232194,89.435508849494596,90.000740226571963,90.569619568754547,91.142170930994666,{"$f":"AM$118*365*AM21/1000000","v":91.718418530238068},92.298386746536494]
[]
["Cost of Emissions","$"]
["NOX",null,null,null,null,{"$f":"(F$54*F124) + (F$54*F129)","v":4785.8780637303471},4650.8807467614552,4508.1488457381911,4357.5504469662546,4224.5553464800551,5442.3655524443375,5299.9898775216934,5145.8337495055748,4979.6879367444135,4828.0146514025892,4809.1158079088391,4789.7760144358099,4769.9902661917913,4749.7535105887619,4729.0606468170336,4707.9065254162369,4686.2859478426126,4664.1936660325919,4641.6243819626161,4618.5727472051658,4639.733404217669,4660.9786570573406,4682.3087208785346,4703.723809975636,4725.2241377612027,4746.8099167438586,4768.4813585059146,4790.2386736807184,4812.0820719297326,4834.0117619193261,4860.4224347187446,4886.9766927022374,4913.6753050326661,{"$f":"(AM$54*AM124) + (AM$54*AM129)","v":4940.5190448521016},4967.5086893008292]
["SOX",null,null,null,null,{"$f":"(F$55*F125) + (F$55*F130)","v":55.912720823470167},56.177024890428669,56.397505596323796,56.702165631997701,56.957229044345738,66.700108721656022,66.752638288054754,66.749350975154101,66.827823759316303,66.843306017729148,66.660060181516499,66.471721588483646,66.278230949474974,66.079528403316061,65.875553511694875,65.666245253998838,65.451542022107361,65.231381615139398,65.005701234155723,64.774437476815393,65.074537466452853,65.375866892860202,65.678429199022958,65.982227819687807,66.287266181088995,66.593547700671309,66.901075786809784,67.209853838525561,67.519885245198438,67.831173386275751,68.256871720953072,68.68529805538725,69.116470249749227,{"$f":"(AM$55*AM125) + (AM$55*AM130)","v":69.550406283617534},69.987124256792569]
["PM2.5",null,null,null,null,{"$f":"(F$56*F126) + (F$56*F131)","v":4907.7688687575055},4694.1770324390272,4466.8351741299357,4226.4451490498841,3971.8892914081998,4858.5613201949354,4479.9939196321666,4082.506513361137,3664.8143070801798,3226.2156354767094,3168.4908736082912,3109.8893144909916,3050.401861287949,2990.0193336229277,2928.7324668530773,2866.5319113355017,2803.4082316876247,2739.35190604128,2674.3533252904663,2608.4027923327349,2603.03759096781,2597.4963385653264,2591.7769417838281,2585.8772869008985,2579.7952396297824,2573.5286449344148,2567.0753268428525,2560.4330882590834,2553.5997107732114,2546.5729544699916,2547.3537398905291,2548.0401890934663,2548.6310229471469,{"$f":"(AM$56*AM126) + (AM$56*AM131)","v":2549.1249492652664},2549.5206626864674]
["CO2",null,null,null,null,{"$f":"(F$57*F127) + (F$57*F132)","v":12591.294874113406},12660.865472230376,12721.124721040151,12771.887186632197,12812.964978223283,15030.077682356899,15060.653381441167,15335.081942150748,15337.821948306337,15328.309173394879,15539.760497333857,15748.961180151166,15955.845623120604,16160.347275055439,16362.398621162074,16805.488983125768,17001.757703892465,17195.348999171616,17386.191168418343,17574.211487862005,17900.247303317006,18228.967154608028,18804.603154320084,19139.90842605599,19477.952512372103,19818.752131638019,20162.324073431606,20508.685198534386,20857.852438922073,21462.340926294699,21597.204472477228,21732.933368838352,21869.533288170394,{"$f":"(AM$57*AM127) + (AM$57*AM132)","v":22007.009941242311},22145.369077059022]
["Total Cost of Emissions from Driving",null,null,null,null,{"$f":"SUM(F135:F138)","v":22340.85452742473},{"$f":"SUM(G135:G138)","v":22062.100276321289},21752.506246504599,21412.584948280331,21066.366845155884,25397.704663717828,24907.389816883082,24630.171555992612,24049.152015890246,23449.382766291907,23584.027239032504,23715.098230666452,23842.515981549819,23966.199647670444,24086.067288343882,24445.593665131506,24556.903425444809,24664.125952860628,24767.174576905581,24865.96146487672,25208.092835968939,25552.818017123554,26144.367246181471,26495.491750752211,26849.259155944179,27205.684241016963,27564.781834567184,27926.566814312711,28291.054106870215,28910.756816070294,29073.237518807455,29236.635548689443,29400.956086399958,{"$f":"SUM(AM135:AM138)","v":29566.204341643297},29732.385553303109]
[]
["Emissions from Idling"]
[]
["Proxy Distance for Idling Emissions Calculations at Peak Hour","m/h",{"$f":"$C$36","v":2.5}]
[]
["Delays on Intersections","Daily Vehicle-hours at Peak",null,{"$f":"'Calc-1'!D44","v":67.610660053665839},{"$f":"'Calc-1'!E44","v":54.548502842596577},{"$f":"'Calc-1'!F44","v":55.520882088219061},{"$f":"'Calc-1'!G44","v":56.510594924096921},{"$f":"'Calc-1'!H44","v":57.517950338058185},{"$f":"'Calc-1'!I44","v":58.543262825934534},{"$f":"'Calc-1'!J44","v":59.586852489746676},{"$f":"'Calc-1'!K44","v":60.64904513764008},{"$f":"'Calc-1'!L44","v":61.73017238560206},{"$f":"'Calc-1'!M44","v":62.83057176099215},{"$f":"'Calc-1'!N44","v":63.950586807917958},{"$f":"'Calc-1'!O44","v":65.090567194489438},{"$f":"'Calc-1'!P44","v":66.250868821985108},{"$f":"'Calc-1'!Q44","v":67.431853935964284},{"$f":"'Calc-1'!R44","v":68.633891239359826},{"$f":"'Calc-1'!S44","v":69.857356007587143},{"$f":"'Calc-1'!T44","v":71.102630205704912},{"$f":"'Calc-1'!U44","v":72.370102607664364},{"$f":"'Calc-1'!V44","v":73.660168917684331},{"$f":"'Calc-1'!W44","v":74.973231893789887},{"$f":"'Calc-1'!X44","v":76.309701473553218},{"$f":"'Calc-1'!Y44","v":77.669994902075814},{"$f":"'Calc-1'!Z44","v":79.054536862252348},{"$f":"'Calc-1'!AA44","v":80.463759607356252},{"$f":"'Calc-1'!AB44","v":81.898103095989114},{"$f":"'Calc-1'!AC44","v":83.358015129435501},{"$f":"'Calc-1'!AD44","v":84.843951491466186},{"$f":"'Calc-1'!AE44","v":86.356376090633717},{"$f":"'Calc-1'!AF44","v":87.895761105104341},{"$f":"'Calc-1'!AG44","v":89.462587130071881},{"$f":"'Calc-1'!AH44","v":91.05734332779916},{"$f":"'Calc-1'!AI44","v":92.680527580334342},{"$f":"'Calc-1'!AJ44","v":94.332646644949335},{"$f":"'Calc-1'!AK44","v":96.014216312349248},{"$f":"'Calc-1'!AL44","v":97.725761567701909},{"$f":"'Calc-1'!AM44","v":99.467816754537935},{"$f":"'Calc-1'!AN44","v":101.24092574157258}]
["Equivalent VMT",null,null,{"$f":"D145*$C$36","v":169.02665013416458},136.37125710649144,138.80220522054765,141.27648731024232,143.79487584514547,146.35815706483635,148.96713122436668,151.62261284410019,154.32543096400514,157.07642940248039,159.87646701979489,162.72641798622359,165.62717205496278,168.57963483991071,171.58472809839958,174.64339001896786,177.75657551426229,180.92525651916091,184.15042229421084,187.43307973447472,190.77425368388305,194.17498725518954,197.63634215563087,201.15939901839062,204.74525773997277,208.39503782358875,212.10987872866548,215.89094022658429,219.73940276276085,223.6564678251797,227.64335831949791,231.70131895083586,235.83161661237335,240.03554078087313,244.31440391925477,{"$f":"AM145*$C$36","v":248.66954188634483},253.10231435393146]
["Autos",null,null,{"$f":"D146*(1-ShareTruck)","v":155.50451812343141},125.46155653797213,127.69802880290385,129.97436832542294,132.29128577753383,134.64950449964945,137.04976072641736,139.49280381657218,141.97939648688472,144.51031505028197,147.0863496582113,149.70830454732572,152.37699829056578,155.09326405271787,157.85794985052763,160.67191881745043,163.53604947312132,166.45123599762803,169.41838851067399,172.43843335571674,175.51231338917242,178.64098827477437,181.82543478318041,185.06664709691938,188.36563712077495,191.72343479770166,195.14108843037224,198.61966500845756,202.16025054174,205.76395039916534,209.43188965393807,213.16521343476899,216.9650872833835,220.83269751840328,224.7692516057144,{"$f":"AM146*(1-ShareTruck)","v":228.77597853543725},232.85412920561694]
["Trucks",null,null,{"$f":"D146*ShareTruck","v":13.522132010733166},10.909700568519316,11.104176417643812,11.302118984819385,11.503590067611638,11.708652565186908,11.917370497949335,12.129809027528015,12.346034477120412,12.566114352198431,12.790117361583592,13.018113438897888,13.250173764397022,13.486370787192858,13.726778247871966,13.97147120151743,14.220526041140984,14.474020521532873,14.732033783536867,14.994646378757977,15.261940294710644,15.533998980415163,15.810907372450471,16.092751921471251,16.379620619197823,16.671603025887102,16.968790298293239,17.271275218126743,17.57915222102087,17.892517426014376,18.211468665559831,18.536105516066868,18.86652932898987,19.202843262469852,19.545152313540381,{"$f":"AM146*ShareTruck","v":19.893563350907588},20.248185148314516]
[]
["Quantity of Emissions","metric tons/year"]
["Autos"]
["NOX",null,null,null,{"$f":"E$147*365*E39/1000000","v":9.6383963338873939E-3},8.9904083962136852E-3,8.3162557063944566E-3,7.6152113486678058E-3,6.8865308055695495E-3,6.1294515613870247E-3,5.3431926970685089E-3,4.5269544764095608E-3,3.6799179233340602E-3,2.8012443900839231E-3,1.8900751161277248E-3,1.7658068530532959E-3,1.6365075894358649E-3,1.5020374485515253E-3,1.3622531654780721E-3,1.2170080107471392E-3,1.0661517123510377E-3,9.0953037606990371E-4,7.4698640408404492E-4,5.7835841183567934E-4,4.0348114310350276E-4,3.9500702196801888E-4,3.8610257012461184E-4,3.7675513823702534E-4,3.6695176273988527E-4,3.5667915865534319E-4,3.4592371225347044E-4,3.3467147355311548E-4,3.2290814865986752E-4,3.1061909193770185E-4,2.9778929801081553E-4,2.9974218240902287E-4,3.0167006393662425E-4,3.0357143063566334E-4,{"$f":"AM$147*365*AM39/1000000","v":3.0544472458901974E-4},3.07288340762325E-4]
["SOX",null,null,null,{"$f":"E$147*365*E40/1000000","v":3.9743120642513627E-4},3.9599440553348927E-4,3.9438009032125558E-4,3.9258238862792361E-4,3.9059527534701535E-4,3.8841256883923411E-4,3.8602792726633787E-4,3.8343484484404616E-4,3.8062664801226343E-4,3.775964915208582E-4,3.7433735442920775E-4,3.7732301641160503E-4,3.8029617174778583E-4,3.8325542581381155E-4,3.8619933823890297E-4,3.8912642171764057E-4,3.9203514079435295E-4,3.9492391061908235E-4,3.9779109567449642E-4,4.0063500847311049E-4,4.0345390822415941E-4,4.0980166851999896E-4,4.1624753519318628E-4,4.2279298882944184E-4,4.2943953162545383E-4,4.3618868768887119E-4,4.4304200334212751E-4,4.5000104743013225E-4,4.5706741163187417E-4,4.6424271077597483E-4,4.7152858316023969E-4,4.7983500626334446E-4,4.8828773408961387E-4,4.9688934319405546E-4,{"$f":"AM$147*365*AM40/1000000","v":5.056424555003107E-4},5.145497390993967E-4]
["PM2.5",null,null,null,{"$f":"E$147*365*E41/1000000","v":2.9211204261987022E-4},2.9003617213587063E-4,2.8779346999322457E-4,2.8537864796253354E-4,2.8278628229212049E-4,2.8001081055681359E-4,2.7704652843744786E-4,2.7388758642961581E-4,2.7052798648016677E-4,2.6696157854992603E-4,2.6318205710107283E-4,2.6395881130089014E-4,2.6467962829884788E-4,2.6534226700158952E-4,2.6594442419136248E-4,2.6648373302330523E-4,2.6695776148889962E-4,2.6736401084486295E-4,2.6769991400673086E-4,2.6796283390637771E-4,2.6815006181269248E-4,2.7219723022254747E-4,2.7630347929757568E-4,2.8046962932915133E-4,2.8469651107985408E-4,2.8898496589612729E-4,2.9333584582162664E-4,2.977500137112459E-4,3.0222834334580874E-4,3.0677171954741374E-4,3.1138103829542115E-4,3.1708820390578211E-4,3.2289989497795158E-4,3.288180245086896E-4,{"$f":"AM$147*365*AM41/1000000","v":3.3484454048224516E-4},3.409814265098452E-4]
["CO2",null,null,null,{"$f":"E$147*365*E42/1000000","v":59.826591920481405},59.610307114766258,59.367300561116579,59.096688305775871,58.797563371574157,58.46899521798823,58.11002918926868,57.719685950378739,57.296960910486447,56.840823633745345,56.350217237093801,56.799657015462159,57.247214070277145,57.692678462732303,58.13583336756421,58.576454894248293,59.014311904008046,59.449165822545694,59.880770448399119,60.308871756829667,60.733207699141211,61.688760846472142,62.659082420395457,63.644395302487403,64.644925627593793,65.660902828991297,66.692559684125186,67.740132360929607,68.803860464736474,69.883987085779381,70.980758847299043,72.231135913534956,73.503536132824422,74.798347346979298,{"$f":"AM$147*365*AM42/1000000","v":76.115964226932732},77.456788392968022]
["Trucks"]
["NOX",null,null,null,{"$f":"E$148*365*E44/1000000","v":0.10519811154972099},0.105297713988992,0.10536743919631733,0.10540619034107328,0.10541284098245647,0.10538623436235836,0.10532518268243846,0.10522846636505753,0.10509483329772533,0.10492299806070954,0.10471164113744616,0.10624166568991862,0.10779296487867472,0.10936581099736342,0.11096047928709422,0.11257724795499449,0.11421639819249162,0.11587821419330466,0.11756298317112918,0.11927099537699827,0.12100254411630314,0.12305058628084038,0.12513319472624845,0.12725095101100972,0.12940444644333435,0.13159428224395756,0.13382106971164373,0.13608543039144039,0.13838799624572873,0.14072940982811619,0.14311032446021901,0.14556566294425372,0.1480630635293661,0.15060324558996543,{"$f":"AM$148*365*AM44/1000000","v":0.15318694078168288},0.15581489325062867]
["SOX",null,null,null,{"$f":"E$148*365*E45/1000000","v":6.6656076260126164E-5},6.6627738915247888E-5,6.6577210339759902E-5,6.65037083784423E-5,6.6406430042335619E-5,6.6284551014519281E-5,6.6137225144890789E-5,6.5963583933709686E-5,6.5762736003666919E-5,6.5533766560234354E-5,6.527573684004433E-5,6.600773423014464E-5,6.6745086400829984E-5,6.7487751657320546E-5,6.8235685116777356E-5,6.8988838607891202E-5,6.9747160567904331E-5,7.0510595937006178E-5,7.1279086050041353E-5,7.2052568525468545E-5,7.2830977151505617E-5,7.4059877802609074E-5,7.5309447997357778E-5,7.6580034143245538E-5,7.7871988429804273E-5,7.9185668924668364E-5,8.0521439671227062E-5,8.1879670787890206E-5,8.3260738568994278E-5,8.4665025587375294E-5,8.609292079863641E-5,8.7610152742574444E-5,8.9154119614460122E-5,9.0725292442827031E-5,{"$f":"AM$148*365*AM45/1000000","v":9.2324150553859953E-5},9.3951181717545818E-5]
["PM2.5",null,null,null,{"$f":"E$148*365*E46/1000000","v":1.8938516337317314E-3},1.7971264640143409E-3,1.6963510576848463E-3,1.5914117519063111E-3,1.4821921185665401E-3,1.3685729018087635E-3,1.2504319542138824E-3,1.1276441716060433E-3,1.0000814264527445E-3,8.6761249983008241E-4,7.3010301192314288E-4,7.2264921305578884E-4,7.1469767101167822E-4,7.0623300884863386E-4,6.9723945957229612E-4,6.8770085711626682E-4,6.7760062712462045E-4,6.6692177753260894E-4,6.5564688894128762E-4,6.4375810478171274E-4,6.3123712126426457E-4,6.3555342909534863E-4,6.3982303666563903E-4,6.4404290745109837E-4,6.4820991150949404E-4,6.5232082311475947E-4,6.563723183367039E-4,6.6036097256486916E-4,6.6428325797531266E-4,6.6813554093907049E-4,6.7191407937102301E-4,6.77886940507001E-4,6.8385923497431191E-4,6.8982904460552922E-4,{"$f":"AM$148*365*AM46/1000000","v":6.957943830269563E-4},7.0175319383646603E-4]
["CO2",null,null,null,{"$f":"E$148*365*E47/1000000","v":19.816347536919896},19.82068720524294,19.818884654728024,19.810719524528441,19.795965549292205,19.774390418678045,19.745755633739119,19.709816360107407,19.666321277910392,19.615012428350155,19.555625056873524,19.776654210510436,19.999349388450295,20.22369975237778,20.449693548167112,20.677318076675764,20.906559663787753,21.137403629689377,21.369834257359305,21.603834760254852,21.839387249175822,22.20788502705809,22.582580668766457,22.963578044407633,23.350982757793858,23.744902175246533,24.14544545487588,24.552723576344444,24.966849371122283,25.387937553242043,25.816104750562058,26.271064425450536,26.734040835655097,27.205175222989705,{"$f":"AM$148*365*AM47/1000000","v":27.684611317373502},28.17249538065483]
[]
["Cost of Emissions","$"]
["NOX",null,null,null,null,{"$f":"(F$54*F152) + (F$54*F157)","v":1782.8947092092087},1796.2023794628462,1808.3424270358573,1819.2498229660216,1840.0088177417988,1859.2287063757169,1876.8176963890874,1892.6806712464333,1906.7190913790444,1929.4910641896872,1954.9352530277918,1980.6734516728018,2006.7080568710605,2033.0414573915587,2059.6760329799235,2086.6141532776519,2113.8581767056794,2141.4104493113596,2169.2733035778942,2197.4490571952601,2234.3652387808324,2271.8992810643526,2310.0614813013663,2348.8623075299438,2388.3124013872934,2428.4225809725394,2469.2038437563824,2510.6673695384334,2552.8245234529754,2595.6868590239596,2640.1638327925957,2685.4016780387792,2731.4133880728796,{"$f":"(AM$54*AM152) + (AM$54*AM157)","v":2778.2121776635213},2825.8114868041771]
["SOX",null,null,null,null,{"$f":"(F$55*F153) + (F$55*F158)","v":19.198818994622592},19.498493817960956,19.786610780974371,20.108075037131442,20.415900681433527,20.663947465193147,20.897026938165649,21.114217863953506,21.358878439508661,21.585002781320277,21.767539856509909,21.949725775097036,22.131490013832586,22.312759646763904,22.493459281983611,22.673510996886833,22.852834271903944,23.031345922674806,23.20896003063023,23.385587871945152,23.757601924440056,24.135447874655714,24.519215427958951,24.908995634713172,25.30488090972479,25.706965051955709,26.115343264504904,26.530112174862644,26.95136985544049,27.379215844380816,27.861557307190619,28.352395016870034,28.851878609770932,{"$f":"(AM$55*AM153) + (AM$55*AM158)","v":29.36016035725978},29.877395212111878]
["PM2.5",null,null,null,null,{"$f":"(F$56*F154) + (F$56*F159)","v":1562.4499494220483},1511.1244722796189,1453.9495227783939,1390.9794777167103,1321.6695622034831,1244.1312241195085,1159.6273765987044,1068.0742725114053,968.92626293652722,861.7741258854096,855.98112193185466,849.70774488181246,842.9387093276539,835.65833755335029,827.85055040509269,819.49885796109004,810.58634999629453,801.09568623770087,791.00908640578723,780.30832003756802,787.56447202420657,794.83136524968518,802.10707691054472,809.38961223851845,816.67690254584534,823.96680322376767,831.25709169315746,838.54546530620496,845.82953919807369,853.1068440874069,863.24043529253061,873.4642211465839,883.7781971634962,{"$f":"(AM$56*AM154) + (AM$56*AM159)","v":894.18233003658315},904.67655661245965]
["CO2",null,null,null,null,{"$f":"(F$57*F155) + (F$57*F160)","v":4130.4117046404781},4196.8678164397643,4261.0000228364324,4322.64409064765,4381.6295956533113,4437.7797349114444,4490.9111340081963,4617.7969313038102,4663.8059997878254,4706.1622222259739,4824.3076072362728,4943.7800613585559,5064.5645839821555,5186.6447764382674,5310.0027890519123,5514.5401381779102,5641.0598616564548,5768.7929341088475,5897.7148692300852,6027.799431227143,6208.3517946412376,6393.124731687144,6668.813947710918,6863.6808540602369,7063.0585953347891,7267.0404111200851,7475.7213309191984,7689.1982065404181,7907.5697450387779,8227.7334058181932,8372.687028813767,8520.1940423207598,8670.2994184473646,{"$f":"(AM$57*AM155) + (AM$57*AM160)","v":8823.0489212660286},8978.4891207579421]
["Total Cost of Emissions from Idling",null,null,null,null,{"$f":"SUM(F163:F166)","v":7494.955182266358},{"$f":"SUM(G163:G166)","v":7523.6931620001906},{"$f":"SUM(H163:H166)","v":7543.0785834316575},{"$f":"SUM(I163:I166)","v":7552.9814663675133},{"$f":"SUM(J163:J166)","v":7563.7238762800262},{"$f":"SUM(K163:K166)","v":7561.8036128718632},{"$f":"SUM(L163:L166)","v":7548.2532339341542},{"$f":"SUM(M163:M166)","v":7599.6660929256022},{"$f":"SUM(N163:N166)","v":7560.8102325429063},{"$f":"SUM(O163:O166)","v":7519.0124150823913},{"$f":"SUM(P163:P166)","v":7656.991522052429},{"$f":"SUM(Q163:Q166)","v":7796.110983688267},{"$f":"SUM(R163:R166)","v":7936.3428401947021},{"$f":"SUM(S163:S166)","v":8077.65733102994},{"$f":"SUM(T163:T166)","v":8220.0228317189121},{"$f":"SUM(U163:U166)","v":8443.3266604135388},{"$f":"SUM(V163:V166)","v":8588.3572226303331},{"$f":"SUM(W163:W166)","v":8734.3304155805818},{"$f":"SUM(X163:X166)","v":8881.2062192443973},{"$f":"SUM(Y163:Y166)","v":9028.9423963319168},{"$f":"SUM(Z163:Z166)","v":9254.0391073707178},{"$f":"SUM(AA163:AA166)","v":9483.9908258758369},{"$f":"SUM(AB163:AB166)","v":9805.501721350789},{"$f":"SUM(AC163:AC166)","v":10046.841769463412},{"$f":"SUM(AD163:AD166)","v":10293.352780177653},{"$f":"SUM(AE163:AE166)","v":10545.136760368348},{"$f":"SUM(AF163:AF166)","v":10802.297609633242},{"$f":"SUM(AG163:AG166)","v":11064.941153559919},{"$f":"SUM(AH163:AH166)","v":11333.175177545269},{"$f":"SUM(AI163:AI166)","v":11703.90632477394},{"$f":"SUM(AJ163:AJ166)","v":11903.952854206083},{"$f":"SUM(AK163:AK166)","v":12107.412336522993},{"$f":"SUM(AL163:AL166)","v":12314.342882293511},12524.803589323394,12738.854559386691]
[]
[]
["No Build Less Build","Unit","Value ",2019,{"$f":"D170+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB170+1","v":2044},{"$f":"AC170+1","v":2045},{"$f":"AD170+1","v":2046},{"$f":"AE170+1","v":2047},{"$f":"AF170+1","v":2048},{"$f":"AG170+1","v":2049},{"$f":"AH170+1","v":2050},{"$f":"AI170+1","v":2051},{"$f":"AJ170+1","v":2052},{"$f":"AK170+1","v":2053},{"$f":"AL170+1","v":2054},{"$f":"AM170+1","v":2055}]
["Undiscounted Impacts","$"]
["NOX",null,null,null,null,null,null,null,null,null,{"$f":"(K80+K108)-(K135+K163)","v":4643.528953129402},4644.081680347701,4639.0830827873851,4628.2101165638524,4636.7326694267231,4722.6671228842506,4811.9311159367244,4904.6394463121069,5000.9105308768339,5100.8665121010636,5204.6333673633708,5312.3410211557666,5424.1234602506447,5540.1188518915242,5660.4696650698525,5821.8129967863288,5989.3030682409753,6163.1741000342327,6343.6691334882962,6531.0403618784767,6725.5494741213342,6927.4680113893246,7137.0777371394752,7354.6710210619076,7580.5512374733571,7819.1470183795664,8066.8607311412361,8324.041485323778,{"$f":"(AM80+AM108)-(AM135+AM163)","v":8591.051666790936},8868.2674421976208]
["SOX",null,null,null,null,null,null,null,null,null,{"$f":"(K81+K109)-(K136+K164)","v":54.962845997592254},55.884467015366795,56.789526089030034,57.795496895397164,58.779425426289833,59.639752391586114,60.525550386364245,61.437359786220981,62.375722103166822,63.341179263353524,64.334272827677921,65.355543151922078,66.405528482921639,67.484763987067254,68.593780707257935,70.313966701459606,72.096673004208824,73.944205087663875,75.858952434734761,77.843391585258999,79.900089292485291,82.031705793855636,84.240998200221895,86.530824007780154,88.904144737162312,91.518956114799252,94.232866671010626,97.049708779338189,{"$f":"(AM81+AM109)-(AM136+AM164)","v":99.973462532256718},103.00826143420407]
["PM2.5",null,null,null,null,null,null,null,null,null,{"$f":"(K82+K110)-(K137+K165)","v":3764.0914751647042},3519.6348026677661,3253.3039132752492,2962.981549097999,2646.9002645061737,2639.6387428576681,2631.5737563102521,2622.6289379762457,2612.7229049296602,2601.7689841108468,2589.6749245618003,2576.3425953438273,2561.6676684595241,2545.5392860698275,2527.8397112643183,2569.1422447164823,2611.6812022035911,2655.4862481409018,2700.5874047798447,2747.0150353913687,2794.799825625164,2843.9727629286872,2894.5651139035999,2946.6083994707019,3000.1343677074265,3065.1094723064862,3132.199497405792,3201.4688542957383,{"$f":"(AM82+AM110)-(AM137+AM165)","v":3272.9837117399006},3346.8120355407127]
["CO2",null,null,null,null,null,null,null,null,null,{"$f":"(K83+K111)-(K138+K166)","v":12184.685044562684},12395.69056815861,12817.295806445291,13021.619071432589,13221.841287232412,13629.978518101598,14050.257068641993,14483.093148564767,14928.912394091956,15388.149808660783,16094.503351389045,16585.602649732478,17091.586243020516,17612.92766573168,18150.109122030892,18852.719786930968,19584.293621793411,20613.836526512845,21414.101686942202,22247.630315061695,23115.901032661164,24020.456363183443,24962.90541478317,25944.926673872964,27289.321757854494,28078.396180944917,28897.27070292084,29747.09715580089,{"$f":"(AM83+AM111)-(AM138+AM166)","v":30629.071766225992},31544.436866419968]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K172:K175)","v":20647.268318854382},20615.291518189442,20766.472328596956,20670.606233989838,20564.253646591598,21051.924136235102,21554.287491275332,22071.798892639341,22604.921552001615,23154.126484136046,23953.145916141893,24539.641809383993,25143.782900213606,25766.070567680101,26407.012279072318,27313.988995135238,28257.374565242186,29506.441079775643,30534.217177645078,31603.529103916801,32716.150421700149,33873.928843295311,35078.789264026469,36332.736918413357,37958.911507772442,39054.171627745767,40190.563798138879,41369.657204199742,{"$f":"SUM(AM172:AM175)","v":42593.080607289085},43862.524605592509]
[]
["Discounted Impacts, at 7% (CO2 at 3%)","$"]
["NOX",null,null,null,null,null,null,null,null,null,{"$f":"K172*K$6","v":3094.179408984608},2892.1006677274891,2699.9885910159041,2517.4396501683923,2357.0797703209951,2243.7051298187971,2136.5549625185226,2035.250999931246,1939.4393246591394,1848.7887640380368,1762.9893903725842,1681.7511207098755,1604.8024095616147,1531.8890284184513,1462.7729263055046,1406.0440272881717,1351.8645527512247,1300.102367916154,1250.6329277407276,1203.3388150406593,1158.1093074691466,1114.8399715347257,1073.4322819527438,1033.7932647333178,995.83516250953335,959.98018917049512,925.60069764834532,892.62608169851546,{"$f":"AM172*AM$6","v":860.98956831006751},830.62799220672559]
["SOX",null,null,null,null,null,null,null,null,null,{"$f":"K173*K$6","v":36.624065029320128},34.802037409177615,33.052021227749258,31.436920930823888,29.880479307539868,28.334416739581908,26.87406821117343,25.494320083418632,24.190380452513526,22.957758303455655,21.792244030820076,20.689891236770581,19.646999722362636,18.6600995936939,17.725936409602781,16.981743139139027,16.273168262682514,15.598299604681872,14.955336065364476,14.342580875125595,13.758435267377493,13.201392543684369,12.67003250664944,12.163016237557175,11.679081197215412,11.236057411026723,10.812385392421602,10.407096292158023,{"$f":"AM173*AM$6","v":10.019274902145119},9.648056504100607]
["PM2.5",null,null,null,null,null,null,null,null,null,{"$f":"K174*K$6","v":2508.173084210026},2191.8516648893751,1893.4524974432632,1611.6656432086513,1345.5498758129106,1254.0733517972633,1168.4502194258162,1088.2977692638144,1013.2589885325913,943.00081231992215,877.21249399537635,815.60408674769576,757.90502870485227,703.86282460477048,653.24181745822295,620.48147380057719,589.49083058885299,560.1665478113938,532.41167872863832,506.13526091208553,481.25193384180852,457.68158133047586,435.34899715463541,414.18357237950369,394.11900296213275,376.31270573843835,359.39210265285521,343.30854839302674,{"$f":"AM174*AM$6","v":328.01628279689356},313.4722514283572]
["CO2",null,null,null,null,null,null,null,null,null,{"$f":"K175*K$7","v":10204.481897470021},10078.830778208639,10118.091668541196,9979.9867385508187,9838.2916455599207,9846.5864810606636,9854.5676194845964,9862.2816867611928,9869.769805240463,9877.0678030194376,10029.562391752983,10034.562367334764,10039.505594758892,10044.406539015952,10049.275356704731,10134.265870381209,10220.895976296631,10444.860871462697,10534.31905321167,10625.592141347997,10718.721428835262,10813.746569198871,10910.705648393865,11009.635254234141,11242.839240405405,11230.997529117776,11221.880399425308,11215.436391910567,{"$f":"AM175*AM$7","v":11211.615503878289},11210.369155540488]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K179:K182)","v":15843.458455693975},{"$f":"SUM(L179:L182)","v":15197.585148234681},{"$f":"SUM(M179:M182)","v":14744.584778228113},{"$f":"SUM(N179:N182)","v":14140.528952858687},{"$f":"SUM(O179:O182)","v":13570.801771001366},{"$f":"SUM(P179:P182)","v":13372.699379416306},{"$f":"SUM(Q179:Q182)","v":13186.446869640109},{"$f":"SUM(R179:R182)","v":13011.324776039672},{"$f":"SUM(S179:S182)","v":12846.658498884706},{"$f":"SUM(T179:T182)","v":12691.815137680853},{"$f":"SUM(U179:U182)","v":12691.556520151764},{"$f":"SUM(V179:V182)","v":12552.607466029105},{"$f":"SUM(W179:W182)","v":12421.860032747722},{"$f":"SUM(X179:X182)","v":12298.818491632868},{"$f":"SUM(Y179:Y182)","v":12183.016036878062},{"$f":"SUM(Z179:Z182)","v":12177.773114609096},{"$f":"SUM(AA179:AA182)","v":12178.524527899392},{"$f":"SUM(AB179:AB182)","v":12320.728086794927},{"$f":"SUM(AC179:AC182)","v":12332.3189957464},{"$f":"SUM(AD179:AD182)","v":12349.408798175868},{"$f":"SUM(AE179:AE182)","v":12371.841105413596},{"$f":"SUM(AF179:AF182)","v":12399.469514607757},{"$f":"SUM(AG179:AG182)","v":12432.156960007895},{"$f":"SUM(AH179:AH182)","v":12469.775107584519},{"$f":"SUM(AI179:AI182)","v":12644.472487074287},{"$f":"SUM(AJ179:AJ182)","v":12578.526481437737},{"$f":"SUM(AK179:AK182)","v":12517.68558511893},{"$f":"SUM(AL179:AL182)","v":12461.778118294267},12410.640629887395,12364.11745567967]
[]
["Discounted Impacts, at 3%","$"]
["NOX",null,null,null,null,null,null,null,null,null,{"$f":"K172*K$7","v":3888.8823937006055},3776.0633922758943,3662.1350243019224,3547.1376741365843,3450.1645643232732,3411.7552118650442,3374.9916695925399,3339.8208031496274,3306.1909972685189,3274.0521128678915,3243.3554453027086,3214.0536837350446,3186.1008715962012,3159.4523681110609,3134.0648108564214,3129.5113609004638,3125.7723568280253,3122.8294606229551,3120.6648589385159,3119.2612499058455,3118.6018302768694,3118.6702828933317,3119.4507644738501,3120.9278937110271,3123.0867396709464,3127.5582934763711,3132.6607711273423,3138.3821188773773,{"$f":"AM172*AM$7","v":3144.71064605432},3151.6350162816866]
["SOX",null,null,null,null,null,null,null,null,null,{"$f":"K173*K$7","v":46.03051822551172},45.439185746142392,44.830176306992477,44.295435874746531,43.737412780828109,43.085026058763731,42.451403278601923,41.835852472070158,41.237700533197597,40.65629267238068,40.090991884975821,39.541178434030471,39.006249346777643,38.485617924525066,37.97871326558311,37.797221886663586,37.626712979480537,37.466918562112333,37.317577906020198,37.178437351335909,37.049250126791136,36.929776174172311,36.819781977188654,36.719040394642782,36.62733049779667,36.606405984480226,36.594111961244387,36.590287447790708,{"$f":"AM173*AM$7","v":36.594776069544388},36.607425950822112]
["PM2.5",null,null,null,null,null,null,null,null,null,3152.3673511675925,2861.7851810778006,2568.1881511691454,2270.8786368541464,1969.5423801575762,1906.9311903747887,1845.7328859198572,1785.8826896198095,1727.3176341191459,1669.9765068177678,1613.7997963142575,1558.729640313416,1504.7097749580998,1451.685485546426,1399.6035585964387,1381.04055335473,1363.0168341260696,1345.5129700015236,1328.5100523447682,1311.9896797484328,1295.9339433884402,1280.3254127657749,1265.1471218253687,1250.382555442096,1236.0156362640869,1226.0043874340392,1216.3490631478599,1207.0377861738607,{"$f":"AM174*AM$7","v":1198.0589946231225},1189.4014330164637]
["CO2",null,null,null,null,null,null,null,null,null,10204.481897470021,10078.830778208639,10118.091668541196,9979.9867385508187,9838.2916455599207,9846.5864810606636,9854.5676194845964,9862.2816867611928,9869.769805240463,9877.0678030194376,10029.562391752983,10034.562367334764,10039.505594758892,10044.406539015952,10049.275356704731,10134.265870381209,10220.895976296631,10444.860871462697,10534.31905321167,10625.592141347997,10718.721428835262,10813.746569198871,10910.705648393865,11009.635254234141,11242.839240405405,11230.997529117776,11221.880399425308,11215.436391910567,{"$f":"AM175*AM$7","v":11211.615503878289},11210.369155540488]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K186:K189)","v":17291.762160563732},{"$f":"SUM(L186:L189)","v":16762.118537308477},{"$f":"SUM(M186:M189)","v":16393.245020319257},{"$f":"SUM(N186:N189)","v":15842.298485416297},{"$f":"SUM(O186:O189)","v":15301.736002821599},{"$f":"SUM(P186:P189)","v":15208.35790935926},{"$f":"SUM(Q186:Q189)","v":15117.743578275597},{"$f":"SUM(R186:R189)","v":15029.821032002699},{"$f":"SUM(S186:S189)","v":14944.516137161325},{"$f":"SUM(T186:T189)","v":14861.752715377477},{"$f":"SUM(U186:U189)","v":14926.808625254926},{"$f":"SUM(V186:V189)","v":14846.886869817256},{"$f":"SUM(W186:W189)","v":14769.32249065997},{"$f":"SUM(X186:X189)","v":14694.030010597964},{"$f":"SUM(Y186:Y189)","v":14620.922439423175},{"$f":"SUM(Z186:Z189)","v":14682.615006523065},{"$f":"SUM(AA186:AA189)","v":14747.311880230207},{"$f":"SUM(AB186:AB189)","v":14950.670220649288},{"$f":"SUM(AC186:AC189)","v":15020.811542400974},{"$f":"SUM(AD186:AD189)","v":15094.021508353611},{"$f":"SUM(AE186:AE189)","v":15170.306452627363},{"$f":"SUM(AF186:AF189)","v":15249.67204103215},{"$f":"SUM(AG186:AG189)","v":15332.123316670273},{"$f":"SUM(AH186:AH189)","v":15417.664743781907},{"$f":"SUM(AI186:AI189)","v":15638.568946838235},{"$f":"SUM(AJ186:AJ189)","v":15621.166616012666},{"$f":"SUM(AK186:AK189)","v":15607.484345661755},{"$f":"SUM(AL186:AL189)","v":15597.446584409596},15590.979920625276,15588.01303078946]
[]
["Undiscounted Impacts","$"]
["Driving",null,null,null,null,null,null,null,null,null,{"$f":"K84-K139","v":13710.059605538467},13436.388290127205,13277.944556405735,12956.028651694429,12624.433470131939,12688.387451222516,12750.317664179602,12810.185065153448,12867.950148573349,12923.572942664374,13107.607509636859,13158.373489168775,13206.864858410616,13253.03963969462,13296.855365357816,13470.63177174771,13645.538929713312,13951.906946061092,14129.623630464521,14308.487177515592,14488.502360069157,14669.673953136131,14852.006733664108,15035.505480314816,15354.274736199302,15429.924924758208,15505.936743341535,15582.311845477314,{"$f":"AM84-AM139","v":15659.051891729283},15736.158549723121]
["Idling",null,null,null,null,null,null,null,null,null,{"$f":"K112-K167","v":6937.2087133159202},7178.9032280622378,7488.5277721912125,7714.5775822954092,7939.820176459657,8363.5366850125884,8803.9698270957379,9261.6138274858931,9736.9714034282697,10230.553541471674,10845.538406505035,11381.268320215215,11936.91804180299,12513.030927985479,13110.156913714509,13843.357223387524,14611.835635528871,15554.534133714551,16404.59354718055,17295.041926401216,18227.648061630993,19204.254890159176,20226.782530362354,21297.231438098534,22604.636771573139,23624.246702987566,24684.627054797344,25787.345358722436,{"$f":"AM112-AM167","v":26934.028715559816},28126.366055869392]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"K193+K194","v":20647.268318854389},20615.291518189442,20766.472328596949,20670.606233989838,20564.253646591595,21051.924136235102,21554.28749127534,22071.798892639341,22604.921552001619,23154.126484136046,23953.145916141893,24539.641809383989,25143.782900213606,25766.070567680101,26407.012279072325,27313.988995135234,28257.374565242182,29506.441079775643,30534.21717764507,31603.529103916808,32716.150421700149,33873.928843295304,35078.789264026462,36332.736918413349,37958.911507772442,39054.171627745774,40190.563798138879,41369.65720419975,{"$f":"AM193+AM194","v":42593.080607289099},43862.524605592509]
[]
["Discounted Impacts, at 7% (CO2 at 3%)","$"]
["Driving",null,null,null,null,null,null,null,null,null,{"$f":"(SUM(K80:K82)-SUM(K135:K137))*K$6 + (K83-K138)*K7","v":10524.145644333112},9913.9443808973865,9442.4677217422086,8885.5899338497475,8363.05594172171,8095.9537762871441,7840.5201900686252,7596.026192236568,7361.7943580492047,7137.1951905164315,7003.0259097506778,6793.3357124205304,6591.7238201284235,6397.7185486274348,6210.8814419088112,6085.0636586606906,5963.1375422583315,5910.9262572613216,5794.5020632586384,5681.417952005052,5571.5010777148436,5464.5901336961424,5360.534569482571,5259.1938596138607,5215.6841475303736,5071.8619881156828,4932.7102184577116,4798.0394850417251,{"$f":"(SUM(AM80:AM82)-SUM(AM135:AM137))*AM$6 + (AM83-AM138)*AM7","v":4667.6698193862067},4541.4301111298792]
["Idling",null,null,null,null,null,null,null,null,null,{"$f":"(SUM(K108:K110)-SUM(K163:K165))*K$6 + (K111-K166)*K7","v":5319.3128113608636},5283.6407673372933,5302.1170564859003,5254.9390190089416,5207.7458292796546,5276.7456031291622,5345.9266795714848,5415.2985838031036,5484.8641408355033,5554.6199471644222,5688.5306104010861,5759.2717536085729,5830.1362126192989,5901.0999430054344,5972.1345949692513,6092.709455948403,6215.3869856410583,6409.8018295336051,6537.816932487759,6667.9908461708164,6800.340027698755,6934.8793809116141,7071.6223905253219,7210.5812479706574,7428.7883395439139,7506.6644933220541,7584.9753666612187,7663.7386332525448,{"$f":"(SUM(AM108:AM110)-SUM(AM163:AM165))*AM$6 + (AM111-AM166)*AM7","v":7742.9708105011905},7822.6873445497913]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"K198+K199","v":15843.458455693975},15197.585148234681,14744.584778228109,14140.528952858689,13570.801771001365,13372.699379416306,13186.446869640109,13011.324776039672,12846.658498884708,12691.815137680853,12691.556520151764,12552.607466029103,12421.860032747722,12298.818491632868,12183.016036878063,12177.773114609094,12178.52452789939,12320.728086794927,12332.318995746398,12349.408798175868,12371.841105413598,12399.469514607757,12432.156960007893,12469.775107584519,12644.472487074287,12578.526481437737,12517.68558511893,12461.778118294271,{"$f":"AM198+AM199","v":12410.640629887397},12364.11745567967]
[]
["Discounted Impacts, at 3%","$"]
["Driving",null,null,null,null,null,null,null,null,null,{"$f":"K193*K$7","v":11481.95907783298},10925.013261815669,10481.732045535142,9929.7171433820513,9393.7641241437232,9166.3610604918849,8942.8162757246391,8723.1126856768351,8507.2309676081877,8295.1496963020836,8168.2276522789871,7961.0323615149528,7757.6412013473764,7558.0233193023905,7362.1464227211036,7241.1283549406016,7121.5044379187602,7069.3161244280964,6950.8385456054357,6833.8131636904918,6718.2421528443965,6604.1266653506673,6491.4668812152058,6380.2620559341176,6325.7578932837068,6171.7716207037447,6021.5294864246525,5874.9405505533678,{"$f":"AM193*AM$7","v":5731.9160797728273},5592.3694938521076]
["Idling",null,null,null,null,null,null,null,null,null,{"$f":"K194*K$7","v":5809.8030827307548},5837.105275492806,5911.5129747841083,5912.5813420342456,5907.9718786778731,6041.9968488673749,6174.9273025509601,6306.7083463258641,6437.285169553139,6566.6030190753954,6758.5809729759385,6885.8545083022991,7011.6812893125934,7136.0066912955735,7258.7760167020742,7441.4866515824615,7625.8074423114458,7881.3540962211919,8069.9729967955345,8260.2083446631241,8452.0642997829673,8645.5453756814823,8840.6564354550628,9037.4026878477889,9312.8110535545293,9449.394995308925,9585.9548592371029,9722.5060338562307,{"$f":"AM194*AM$7","v":9859.0638408524537},9995.6435369373539]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"K203+K204","v":17291.762160563736},16762.118537308474,16393.245020319249,15842.298485416297,15301.736002821595,15208.35790935926,15117.7435782756,15029.821032002699,14944.516137161327,14861.752715377479,14926.808625254926,14846.886869817252,14769.32249065997,14694.030010597964,14620.922439423179,14682.615006523063,14747.311880230205,14950.670220649288,15020.81154240097,15094.021508353617,15170.306452627363,15249.67204103215,15332.12331667027,15417.664743781907,15638.568946838237,15621.16661601267,15607.484345661756,15597.446584409598,{"$f":"AM203+AM204","v":15590.979920625281},15588.013030789461]
[]
["Tons of Emissions Reduced","metric tons"]
["NOX",null,null,null,null,null,null,null,null,null,{"$f":"(K69+K74+K97+K102)-(K124+K129+K152+K157)","v":0.27640053292436911},0.27158372399694153,0.26661397027513695,0.2614807975459803,0.25617307565893499,0.26092083551846695,0.26585254784180806,0.27097455504486778,0.27629339949595755,0.28181582939784877,0.28754880482670558,0.2934995039312579,0.29967532929561574,0.30608391446914507,0.31273313066684277,0.32164712689427233,0.33090072200226384,0.34050685635548239,0.350478957651287,0.36083095921980535,0.37157731901222846,0.38273303930327768,0.39431368713477744,0.40633541552828234,0.41881498549576557,0.43199707283865008,0.44568291332272036,0.45989179476926956,{"$f":"(AM69+AM74+AM97+AM102)-(AM124+AM129+AM152+AM157)","v":0.47464373849673686},0.48995952719323843]
["SOX",null,null,null,null,null,null,null,null,null,{"$f":"(K70+K75+K98+K103)-(K125+K130+K153+K158)","v":1.2026880962274016E-3},1.2018164949541246E-3,1.200624230212051E-3,1.1990766990746299E-3,1.1971369740588556E-3,1.2146589081789433E-3,1.2326996005369495E-3,1.2512700567458453E-3,1.2703813055634787E-3,1.290044384182353E-3,1.3102703223559654E-3,1.3310701252937287E-3,1.3524547552529859E-3,1.3744351117528973E-3,1.3970220103311185E-3,1.4320563482985663E-3,1.4683640123056793E-3,1.5059919569788975E-3,1.5449888479579384E-3,1.585405123936029E-3,1.6272930609467474E-3,1.6707068389787299E-3,1.7157026110024825E-3,1.7623385744965408E-3,1.8106750455633878E-3,1.8639298597718794E-3,1.9192029871896261E-3,1.9765724802309199E-3,{"$f":"(AM70+AM75+AM98+AM103)-(AM125+AM130+AM153+AM158)","v":2.0361193998422954E-3},2.0979279314501846E-3]
["PM2.5",null,null,null,null,null,null,null,null,null,{"$f":"(K71+K76+K99+K104)-(K126+K131+K154+K159)","v":4.6213523329216742E-3},4.2538491692866399E-3,3.870216408845167E-3,3.4695334298571424E-3,3.0508301803897795E-3,3.0424605150503325E-3,3.0331647721418319E-3,3.022854930816327E-3,3.0114371887156061E-3,2.9988116460475415E-3,2.9848719739071009E-3,2.9695050660947745E-3,2.9525906736509056E-3,2.9340010212884132E-3,2.9136004048689701E-3,2.9612059067732613E-3,3.0102365170626925E-3,3.060726427087255E-3,3.11271024064067E-3,3.1662229545774178E-3,3.2212999373272995E-3,3.2779769051736827E-3,3.3362898961544485E-3,3.3962752414369544E-3,3.4579695340104062E-3,3.532860157107522E-3,3.6101884479089342E-3,3.6900286471827333E-3,{"$f":"(AM71+AM76+AM99+AM104)-(AM126+AM131+AM154+AM159)","v":3.7724570213691806E-3},3.8575519081843158E-3]
["CO2",null,null,null,null,null,null,null,null,null,{"$f":"(K72+K77+K100+K105)-(K127+K132+K155+K160)","v":213.76640429057335},213.71880289928617,213.62159677408818,213.46916510545219,213.2555046327808,216.34886536669205,219.53526669753114,222.81681767022718,226.19564233472659,229.67387774120573,233.25367175926152,236.93718071046385,240.72656680310581,244.62399535738433,248.63163180864245,254.76648360717519,261.1239149572454,267.71216268198498,274.53976521720762,281.61557360837588,288.94876290826465,296.54884398991908,304.42567579003872,312.58947799846942,321.05084421005301,330.33407271699895,339.96789062259819,349.96584889177512,{"$f":"(AM72+AM77+AM100+AM105)-(AM127+AM132+AM155+AM160)","v":360.34202077912943},371.11102195788192]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K208:K211)","v":214.04862886392687},213.99584228894736,213.89328158500237,213.73531451312709,213.51592567559419,216.61404332163374,219.80538510974563,223.09206635025961,226.47621755271683,229.95998242663381,233.54551570638449,237.2349807895865,241.03054717783033,244.93438770798653,248.94867556172449,255.09252399632453,261.45929427977705,268.05723625672454,274.8949018739475,281.9811561956742,289.32518882027517,296.9365257129665,304.82504146968068,313.00097202781365,321.47492784012837,330.77146657985446,340.41910292735599,350.43140728767179,{"$f":"SUM(AM208:AM211)","v":360.82247309404738},371.60693696491478]

{"sheet":"Calc-5","index":14,"n_rows":49,"n_cols":40,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["External Highway Use Costs "]
[]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020}]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"T4+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AJ4+1","v":2052},2053,{"$f":"AL4+1","v":2054},{"$f":"AM4+1","v":2055}]
["Benefits Index","Number",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,{"$f":"1/(1+Inputs!$D$4)^(D4-$E$3)","v":1.07},{"$f":"1/(1+Inputs!$D$4)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$4)^(F4-$E$3)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$4)^(G4-$E$3)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$4)^(H4-$E$3)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$4)^(I4-$E$3)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$4)^(J4-$E$3)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$4)^(K4-$E$3)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$4)^(L4-$E$3)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$4)^(M4-$E$3)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$4)^(N4-$E$3)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$4)^(O4-$E$3)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$4)^(P4-$E$3)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$4)^(Q4-$E$3)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$4)^(R4-$E$3)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$4)^(S4-$E$3)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$4)^(T4-$E$3)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$4)^(U4-$E$3)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$4)^(V4-$E$3)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$4)^(W4-$E$3)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$4)^(X4-$E$3)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$4)^(Y4-$E$3)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$4)^(Z4-$E$3)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$4)^(AA4-$E$3)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$4)^(AB4-$E$3)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$4)^(AC4-$E$3)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$4)^(AD4-$E$3)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$4)^(AE4-$E$3)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$4)^(AF4-$E$3)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$4)^(AG4-$E$3)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$4)^(AH4-$E$3)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$4)^(AI4-$E$3)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$4)^(AJ4-$E$3)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$4)^(AK4-$E$3)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$4)^(AL4-$E$3)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$4)^(AM4-$E$3)","v":0.10021934469772288},{"$f":"1/(1+Inputs!$D$4)^(AN4-$E$3)","v":9.366293896983445E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$5)^(D4-$E$3)","v":1.03},{"$f":"1/(1+Inputs!$D$5)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$5)^(F4-$E$3)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$5)^(G4-$E$3)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$5)^(H4-$E$3)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$5)^(I4-$E$3)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$5)^(J4-$E$3)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$5)^(K4-$E$3)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$5)^(L4-$E$3)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$5)^(M4-$E$3)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$5)^(N4-$E$3)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$5)^(O4-$E$3)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$5)^(P4-$E$3)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$5)^(Q4-$E$3)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$5)^(R4-$E$3)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$5)^(S4-$E$3)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$5)^(T4-$E$3)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$5)^(U4-$E$3)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$5)^(V4-$E$3)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$5)^(W4-$E$3)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$5)^(X4-$E$3)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$5)^(Y4-$E$3)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$5)^(Z4-$E$3)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$5)^(AA4-$E$3)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$5)^(AB4-$E$3)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$5)^(AC4-$E$3)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$5)^(AD4-$E$3)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$5)^(AE4-$E$3)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$5)^(AF4-$E$3)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$5)^(AG4-$E$3)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$5)^(AH4-$E$3)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$5)^(AI4-$E$3)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$E$3)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$5)^(AK4-$E$3)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$5)^(AL4-$E$3)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$5)^(AM4-$E$3)","v":0.36604489974263904},{"$f":"1/(1+Inputs!$D$5)^(AN4-$E$3)","v":0.35538339780838735}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08},{"$f":"Inputs!$D$27","v":0.08}]
[]
["No Build Case Alternative ","Unit","Value ",2019,{"$f":"D12+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL12+1","v":2054},{"$f":"AM12+1","v":2055}]
[]
["Auto Daily VMT","Daily VMT",null,{"$f":"Traffic!D19","v":3092.1477843600678},{"$f":"Traffic!E19","v":3111.3489878965111},{"$f":"Traffic!F19","v":3130.6714503307603},{"$f":"Traffic!G19","v":3150.1159519917583},{"$f":"Traffic!H19","v":3169.6832783329151},{"$f":"Traffic!I19","v":3189.3742199664739},{"$f":"Traffic!J19","v":3209.1895726981106},{"$f":"Traffic!K19","v":3229.130137561775},{"$f":"Traffic!L19","v":3249.1967208547662},{"$f":"Traffic!M19","v":3269.3901341730516},{"$f":"Traffic!N19","v":3289.7111944468206},{"$f":"Traffic!O19","v":3310.1607239762952},{"$f":"Traffic!P19","v":3330.739550467772},{"$f":"Traffic!Q19","v":3351.4485070699211},{"$f":"Traffic!R19","v":3372.288432410327},{"$f":"Traffic!S19","v":3393.2601706322866},{"$f":"Traffic!T19","v":3414.3645714318518},{"$f":"Traffic!U19","v":3435.6024900951356},{"$f":"Traffic!V19","v":3456.9747875358653},{"$f":"Traffic!W19","v":3478.4823303331955},{"$f":"Traffic!X19","v":3500.1259907697863},{"$f":"Traffic!Y19","v":3521.9066468701349},{"$f":"Traffic!Z19","v":3543.8251824391755},{"$f":"Traffic!AA19","v":3565.8824871011393},{"$f":"Traffic!AB19","v":3588.0794563386885},{"$f":"Traffic!AC19","v":3610.4169915323114},{"$f":"Traffic!AD19","v":3632.8959999999929},{"$f":"Traffic!AE19","v":3655.5173950371541},{"$f":"Traffic!AF19","v":3678.2820959568699},{"$f":"Traffic!AG19","v":3701.191028130359},{"$f":"Traffic!AH19","v":3724.2451230277547},{"$f":"Traffic!AI19","v":3747.4453182591542},{"$f":"Traffic!AJ19","v":3770.7925576159537},{"$f":"Traffic!AK19","v":3794.2877911124579},{"$f":"Traffic!AL19","v":3817.9319750277923},{"$f":"Traffic!AM19","v":3841.7260719480819},{"$f":"Traffic!AN19","v":3865.67105080894}]
["Truck Daily VMT","Daily VMT",null,{"$f":"Traffic!D20","v":268.88241603131024},{"$f":"Traffic!E20","v":270.55208590404442},{"$f":"Traffic!F20","v":272.23230002876176},{"$f":"Traffic!G20","v":273.92312626015291},{"$f":"Traffic!H20","v":275.62463289851434},{"$f":"Traffic!I20","v":277.33688869273686},{"$f":"Traffic!J20","v":279.05996284331394},{"$f":"Traffic!K20","v":280.7939250053717},{"$f":"Traffic!L20","v":282.53884529171881},{"$f":"Traffic!M20","v":284.29479427591752},{"$f":"Traffic!N20","v":286.06184299537568},{"$f":"Traffic!O20","v":287.84006295446045},{"$f":"Traffic!P20","v":289.62952612763235},{"$f":"Traffic!Q20","v":291.43030496260184},{"$f":"Traffic!R20","v":293.24247238350671},{"$f":"Traffic!S20","v":295.06610179411189},{"$f":"Traffic!T20","v":296.9012670810306},{"$f":"Traffic!U20","v":298.74804261696829},{"$f":"Traffic!V20","v":300.60650326398826},{"$f":"Traffic!W20","v":302.47672437679961},{"$f":"Traffic!X20","v":304.35878180606835},{"$f":"Traffic!Y20","v":306.25275190175086},{"$f":"Traffic!Z20","v":308.15871151645001},{"$f":"Traffic!AA20","v":310.07673800879473},{"$f":"Traffic!AB20","v":312.0069092468425},{"$f":"Traffic!AC20","v":313.94930361150534},{"$f":"Traffic!AD20","v":315.90399999999937},{"$f":"Traffic!AE20","v":317.87107782931776},{"$f":"Traffic!AF20","v":319.85061703972781},{"$f":"Traffic!AG20","v":321.84269809829209},{"$f":"Traffic!AH20","v":323.84740200241345},{"$f":"Traffic!AI20","v":325.86481028340472},{"$f":"Traffic!AJ20","v":327.89500501008291},{"$f":"Traffic!AK20","v":329.93806879238764},{"$f":"Traffic!AL20","v":331.99408478502539},{"$f":"Traffic!AM20","v":334.06313669113757},{"$f":"Traffic!AN20","v":336.1453087659948}]
[]
["Highway Use Cost for Auto ","$/year",null,{"$f":"(D14*Annualization_Factor*Inputs!$D$160)","v":141869.28642033209},{"$f":"(E14*Annualization_Factor*Inputs!$D$160)","v":142750.24723918588},{"$f":"(F14*Annualization_Factor*Inputs!$D$160)","v":143636.77147690047},{"$f":"(G14*Annualization_Factor*Inputs!$D$160)","v":144528.89493535785},{"$f":"(H14*Annualization_Factor*Inputs!$D$160)","v":145426.65365155329},{"$f":"(I14*Annualization_Factor*Inputs!$D$160)","v":146330.08389917182},{"$f":"(J14*Annualization_Factor*Inputs!$D$160)","v":147239.22219017567},{"$f":"(K14*Annualization_Factor*Inputs!$D$160)","v":148154.10527640305},{"$f":"(L14*Annualization_Factor*Inputs!$D$160)","v":149074.77015117713},{"$f":"(M14*Annualization_Factor*Inputs!$D$160)","v":150001.25405092671},{"$f":"(N14*Annualization_Factor*Inputs!$D$160)","v":150933.59445681737},{"$f":"(O14*Annualization_Factor*Inputs!$D$160)","v":151871.82909639442},{"$f":"(P14*Annualization_Factor*Inputs!$D$160)","v":152815.99594523662},{"$f":"(Q14*Annualization_Factor*Inputs!$D$160)","v":153766.13322862153},{"$f":"(R14*Annualization_Factor*Inputs!$D$160)","v":154722.27942320201},{"$f":"(S14*Annualization_Factor*Inputs!$D$160)","v":155684.47325869466},{"$f":"(T14*Annualization_Factor*Inputs!$D$160)","v":156652.75371957911},{"$f":"(U14*Annualization_Factor*Inputs!$D$160)","v":157627.16004680988},{"$f":"(V14*Annualization_Factor*Inputs!$D$160)","v":158607.73173953927},{"$f":"(W14*Annualization_Factor*Inputs!$D$160)","v":159594.50855685218},{"$f":"(X14*Annualization_Factor*Inputs!$D$160)","v":160587.53051951318},{"$f":"(Y14*Annualization_Factor*Inputs!$D$160)","v":161586.83791172522},{"$f":"(Z14*Annualization_Factor*Inputs!$D$160)","v":162592.4712829006},{"$f":"(AA14*Annualization_Factor*Inputs!$D$160)","v":163604.47144944381},{"$f":"(AB14*Annualization_Factor*Inputs!$D$160)","v":164622.87949654719},{"$f":"(AC14*Annualization_Factor*Inputs!$D$160)","v":165647.73677999823},{"$f":"(AD14*Annualization_Factor*Inputs!$D$160)","v":166679.08492799968},{"$f":"(AE14*Annualization_Factor*Inputs!$D$160)","v":167716.96584300217},{"$f":"(AF14*Annualization_Factor*Inputs!$D$160)","v":168761.42170354919},{"$f":"(AG14*Annualization_Factor*Inputs!$D$160)","v":169812.49496613492},{"$f":"(AH14*Annualization_Factor*Inputs!$D$160)","v":170870.22836707492},{"$f":"(AI14*Annualization_Factor*Inputs!$D$160)","v":171934.66492438913},{"$f":"(AJ14*Annualization_Factor*Inputs!$D$160)","v":173005.84793969878},{"$f":"(AK14*Annualization_Factor*Inputs!$D$160)","v":174083.82100013513},{"$f":"(AL14*Annualization_Factor*Inputs!$D$160)","v":175168.62798026265},{"$f":"(AM14*Annualization_Factor*Inputs!$D$160)","v":176260.31304401398},{"$f":"(AN14*Annualization_Factor*Inputs!$D$160)","v":177358.92064663957}]
["Highway Use Cost for Trucks","$/year",null,{"$f":"(D15*Annualization_Factor*Inputs!$D$161)","v":34281.029190703885},{"$f":"(E15*Annualization_Factor*Inputs!$D$161)","v":34493.902916293191},{"$f":"(F15*Annualization_Factor*Inputs!$D$161)","v":34708.120976016966},{"$f":"(G15*Annualization_Factor*Inputs!$D$161)","v":34923.692020975068},{"$f":"(H15*Annualization_Factor*Inputs!$D$161)","v":35140.624759079641},{"$f":"(I15*Annualization_Factor*Inputs!$D$161)","v":35358.927955436142},{"$f":"(J15*Annualization_Factor*Inputs!$D$161)","v":35578.610432726891},{"$f":"(K15*Annualization_Factor*Inputs!$D$161)","v":35799.681071597362},{"$f":"(L15*Annualization_Factor*Inputs!$D$161)","v":36022.148811045045},{"$f":"(M15*Annualization_Factor*Inputs!$D$161)","v":36246.022648810962},{"$f":"(N15*Annualization_Factor*Inputs!$D$161)","v":36471.311641773922},{"$f":"(O15*Annualization_Factor*Inputs!$D$161)","v":36698.024906347455},{"$f":"(P15*Annualization_Factor*Inputs!$D$161)","v":36926.171618879423},{"$f":"(Q15*Annualization_Factor*Inputs!$D$161)","v":37155.761016054435},{"$f":"(R15*Annualization_Factor*Inputs!$D$161)","v":37386.802395298997},{"$f":"(S15*Annualization_Factor*Inputs!$D$161)","v":37619.305115189396},{"$f":"(T15*Annualization_Factor*Inputs!$D$161)","v":37853.278595862459},{"$f":"(U15*Annualization_Factor*Inputs!$D$161)","v":38088.732319429066},{"$f":"(V15*Annualization_Factor*Inputs!$D$161)","v":38325.675830390552},{"$f":"(W15*Annualization_Factor*Inputs!$D$161)","v":38564.118736057877},{"$f":"(X15*Annualization_Factor*Inputs!$D$161)","v":38804.070706973784},{"$f":"(Y15*Annualization_Factor*Inputs!$D$161)","v":39045.541477337778},{"$f":"(Z15*Annualization_Factor*Inputs!$D$161)","v":39288.540845434036},{"$f":"(AA15*Annualization_Factor*Inputs!$D$161)","v":39533.078674062279},{"$f":"(AB15*Annualization_Factor*Inputs!$D$161)","v":39779.164890971566},{"$f":"(AC15*Annualization_Factor*Inputs!$D$161)","v":40026.809489297069},{"$f":"(AD15*Annualization_Factor*Inputs!$D$161)","v":40276.022527999921},{"$f":"(AE15*Annualization_Factor*Inputs!$D$161)","v":40526.814132309955},{"$f":"(AF15*Annualization_Factor*Inputs!$D$161)","v":40779.194494171577},{"$f":"(AG15*Annualization_Factor*Inputs!$D$161)","v":41033.1738726927},{"$f":"(AH15*Annualization_Factor*Inputs!$D$161)","v":41288.762594596701},{"$f":"(AI15*Annualization_Factor*Inputs!$D$161)","v":41545.971054677546},{"$f":"(AJ15*Annualization_Factor*Inputs!$D$161)","v":41804.809716258016},{"$f":"(AK15*Annualization_Factor*Inputs!$D$161)","v":42065.289111651065},{"$f":"(AL15*Annualization_Factor*Inputs!$D$161)","v":42327.419842624418},{"$f":"(AM15*Annualization_Factor*Inputs!$D$161)","v":42591.212580868239},{"$f":"(AN15*Annualization_Factor*Inputs!$D$161)","v":42856.678068466121}]
[]
["Total Highway Use Cost","$/year",null,{"$f":"SUM(D17:D18)","v":176150.31561103597},177244.15015547906,178344.89245291744,179452.5869563329,180567.27841063292,181689.01185460796,182817.83262290256,183953.7863480004,185096.91896222217,186247.27669973767,187404.90609859128,188569.85400274186,189742.16756411604,190921.89424467596,192109.081818501,193303.77837388407,194506.03231544158,195715.89236623893,196933.40756992984,198158.62729291007,199391.60122648696,200632.37938906299,201881.01212833464,203137.55012350608,{"$f":"SUM(AB17:AB18)","v":204402.04438751875},{"$f":"SUM(AC17:AC18)","v":205674.5462692953},206955.10745599959,208243.77997531212,209540.61619772075,210845.66883882764,212158.99096167163,213480.63597906666,214810.65765595681,216149.1101117862,217496.04782288708,{"$f":"SUM(AM17:AM18)","v":218851.52562488223},220215.59871510568]
[]
["Build (Alternative Case)","Unit","Value ",2019,{"$f":"D22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL22+1","v":2054},{"$f":"AM22+1","v":2055}]
[]
["Auto Daily VMT","Daily VMT",null,{"$f":"Traffic!D27","v":2004.8470730896045},{"$f":"Traffic!E27","v":2017.7668217053827},{"$f":"Traffic!F27","v":2030.7715405680808},{"$f":"Traffic!G27","v":2043.8618003631425},{"$f":"Traffic!H27","v":2057.0381756893466},{"$f":"Traffic!I27","v":2070.3012450861734},{"$f":"Traffic!J27","v":2083.6515910613712},{"$f":"Traffic!K27","v":2097.0898001187147},{"$f":"Traffic!L27","v":2110.6164627859634},{"$f":"Traffic!M27","v":2124.2321736430208},{"$f":"Traffic!N27","v":2137.9375313502906},{"$f":"Traffic!O27","v":2151.7331386772353},{"$f":"Traffic!P27","v":2165.6196025311415},{"$f":"Traffic!Q27","v":2179.5975339860897},{"$f":"Traffic!R27","v":2193.6675483121253},{"$f":"Traffic!S27","v":2207.8302650046439},{"$f":"Traffic!T27","v":2222.0863078139837},{"$f":"Traffic!U27","v":2236.4363047752272},{"$f":"Traffic!V27","v":2250.8808882382195},{"$f":"Traffic!W27","v":2265.4206948977944},{"$f":"Traffic!X27","v":2280.0563658242231},{"$f":"Traffic!Y27","v":2294.7885464938768},{"$f":"Traffic!Z27","v":2309.6178868201046},{"$f":"Traffic!AA27","v":2324.5450411843394},{"$f":"Traffic!AB27","v":2339.5706684674183},{"$f":"Traffic!AC27","v":2354.6954320811324},{"$f":"Traffic!AD27","v":2369.919999999996},{"$f":"Traffic!AE27","v":2385.2450447932479},{"$f":"Traffic!AF27","v":2400.6712436570783},{"$f":"Traffic!AG27","v":2416.1992784470867},{"$f":"Traffic!AH27","v":2431.8298357109697},{"$f":"Traffic!AI27","v":2447.5636067214455},{"$f":"Traffic!AJ27","v":2463.4012875094104},{"$f":"Traffic!AK27","v":2479.3435788973347},{"$f":"Traffic!AL27","v":2495.3911865328951},{"$f":"Traffic!AM27","v":2511.5448209228475},{"$f":"Traffic!AN27","v":2527.8051974671448}]
["Truck Daily VMT","Daily VMT",null,{"$f":"Traffic!D28","v":174.33452809474821},{"$f":"Traffic!E28","v":175.45798449612022},{"$f":"Traffic!F28","v":176.58882961461572},{"$f":"Traffic!G28","v":177.72711307505585},{"$f":"Traffic!H28","v":178.87288484255188},{"$f":"Traffic!I28","v":180.02619522488465},{"$f":"Traffic!J28","v":181.18709487490185},{"$f":"Traffic!K28","v":182.35563479293171},{"$f":"Traffic!L28","v":183.53186632921421},{"$f":"Traffic!M28","v":184.71584118634965},{"$f":"Traffic!N28","v":185.90761142176439},{"$f":"Traffic!O28","v":187.10722945019435},{"$f":"Traffic!P28","v":188.31474804618622},{"$f":"Traffic!Q28","v":189.53022034661649},{"$f":"Traffic!R28","v":190.75369985322828},{"$f":"Traffic!S28","v":191.98524043518643},{"$f":"Traffic!T28","v":193.22489633165074},{"$f":"Traffic!U28","v":194.4727221543676},{"$f":"Traffic!V28","v":195.72877289027994},{"$f":"Traffic!W28","v":196.99310390415602},{"$f":"Traffic!X28","v":198.26577094123678},{"$f":"Traffic!Y28","v":199.5468301299023},{"$f":"Traffic!Z28","v":200.8363379843569},{"$f":"Traffic!AA28","v":202.13435140733387},{"$f":"Traffic!AB28","v":203.440927692819},{"$f":"Traffic!AC28","v":204.75612452879409},{"$f":"Traffic!AD28","v":206.07999999999964},{"$f":"Traffic!AE28","v":207.41261259071717},{"$f":"Traffic!AF28","v":208.75402118757205},{"$f":"Traffic!AG28","v":210.10428508235535},{"$f":"Traffic!AH28","v":211.46346397486695},{"$f":"Traffic!AI28","v":212.83161797577785},{"$f":"Traffic!AJ28","v":214.20880760951394},{"$f":"Traffic!AK28","v":215.59509381715955},{"$f":"Traffic!AL28","v":216.99053795938218},{"$f":"Traffic!AM28","v":218.39520181937806},{"$f":"Traffic!AN28","v":219.80914760583866}]
[]
["Highway Use Cost for Auto ","$/year",null,{"$f":"(D24*Annualization_Factor*Inputs!$D$160)","v":91983.386136887595},{"$f":"(E24*Annualization_Factor*Inputs!$D$160)","v":92576.150663253808},{"$f":"(F24*Annualization_Factor*Inputs!$D$160)","v":93172.813667033828},{"$f":"(G24*Annualization_Factor*Inputs!$D$160)","v":93773.401331561166},{"$f":"(H24*Annualization_Factor*Inputs!$D$160)","v":94377.940019715083},{"$f":"(I24*Annualization_Factor*Inputs!$D$160)","v":94986.456275176184},{"$f":"(J24*Annualization_Factor*Inputs!$D$160)","v":95598.976823691235},{"$f":"(K24*Annualization_Factor*Inputs!$D$160)","v":96215.528574346696},{"$f":"(L24*Annualization_Factor*Inputs!$D$160)","v":96836.138620851401},{"$f":"(M24*Annualization_Factor*Inputs!$D$160)","v":97460.834242828612},{"$f":"(N24*Annualization_Factor*Inputs!$D$160)","v":98089.642907117013},{"$f":"(O24*Annualization_Factor*Inputs!$D$160)","v":98722.592269080895},{"$f":"(P24*Annualization_Factor*Inputs!$D$160)","v":99359.710173930041},{"$f":"(Q24*Annualization_Factor*Inputs!$D$160)","v":100001.0246580488},{"$f":"(R24*Annualization_Factor*Inputs!$D$160)","v":100646.56395033447},{"$f":"(S24*Annualization_Factor*Inputs!$D$160)","v":101296.35647354557},{"$f":"(T24*Annualization_Factor*Inputs!$D$160)","v":101950.43084565949},{"$f":"(U24*Annualization_Factor*Inputs!$D$160)","v":102608.81588123982},{"$f":"(V24*Annualization_Factor*Inputs!$D$160)","v":103271.54059281363},{"$f":"(W24*Annualization_Factor*Inputs!$D$160)","v":103938.63419225825},{"$f":"(X24*Annualization_Factor*Inputs!$D$160)","v":104610.12609219828},{"$f":"(Y24*Annualization_Factor*Inputs!$D$160)","v":105286.04590741232},{"$f":"(Z24*Annualization_Factor*Inputs!$D$160)","v":105966.4234562498},{"$f":"(AA24*Annualization_Factor*Inputs!$D$160)","v":106651.28876205809},{"$f":"(AB24*Annualization_Factor*Inputs!$D$160)","v":107340.6720546194},{"$f":"(AC24*Annualization_Factor*Inputs!$D$160)","v":108034.6037715984},{"$f":"(AD24*Annualization_Factor*Inputs!$D$160)","v":108733.11455999983},{"$f":"(AE24*Annualization_Factor*Inputs!$D$160)","v":109436.23527763662},{"$f":"(AF24*Annualization_Factor*Inputs!$D$160)","v":110143.99699460859},{"$f":"(AG24*Annualization_Factor*Inputs!$D$160)","v":110856.43099479158},{"$f":"(AH24*Annualization_Factor*Inputs!$D$160)","v":111573.56877733716},{"$f":"(AI24*Annualization_Factor*Inputs!$D$160)","v":112295.44205818328},{"$f":"(AJ24*Annualization_Factor*Inputs!$D$160)","v":113022.08277157551},{"$f":"(AK24*Annualization_Factor*Inputs!$D$160)","v":113753.52307159916},{"$f":"(AL24*Annualization_Factor*Inputs!$D$160)","v":114489.7953337225},{"$f":"(AM24*Annualization_Factor*Inputs!$D$160)","v":115230.93215635071},{"$f":"(AN24*Annualization_Factor*Inputs!$D$160)","v":115976.96636239135}]
["Highway Use Cost for Trucks","$/year",null,{"$f":"(D25*Annualization_Factor*Inputs!$D$161)","v":22226.693492175877},{"$f":"(E25*Annualization_Factor*Inputs!$D$161)","v":22369.9280043406},{"$f":"(F25*Annualization_Factor*Inputs!$D$161)","v":22514.104537300624},{"$f":"(G25*Annualization_Factor*Inputs!$D$161)","v":22659.22941794771},{"$f":"(H25*Annualization_Factor*Inputs!$D$161)","v":22805.309016558731},{"$f":"(I25*Annualization_Factor*Inputs!$D$161)","v":22952.349747099055},{"$f":"(J25*Annualization_Factor*Inputs!$D$161)","v":23100.35806752817},{"$f":"(K25*Annualization_Factor*Inputs!$D$161)","v":23249.340480107432},{"$f":"(L25*Annualization_Factor*Inputs!$D$161)","v":23399.303531710004},{"$f":"(M25*Annualization_Factor*Inputs!$D$161)","v":23550.253814133055},{"$f":"(N25*Annualization_Factor*Inputs!$D$161)","v":23702.197964412138},{"$f":"(O25*Annualization_Factor*Inputs!$D$161)","v":23855.142665137802},{"$f":"(P25*Annualization_Factor*Inputs!$D$161)","v":24009.094644774486},{"$f":"(Q25*Annualization_Factor*Inputs!$D$161)","v":24164.060677981695},{"$f":"(R25*Annualization_Factor*Inputs!$D$161)","v":24320.047585937413},{"$f":"(S25*Annualization_Factor*Inputs!$D$161)","v":24477.062236663875},{"$f":"(T25*Annualization_Factor*Inputs!$D$161)","v":24635.111545355645},{"$f":"(U25*Annualization_Factor*Inputs!$D$161)","v":24794.202474710022},{"$f":"(V25*Annualization_Factor*Inputs!$D$161)","v":24954.342035259793},{"$f":"(W25*Annualization_Factor*Inputs!$D$161)","v":25115.537285708418},{"$f":"(X25*Annualization_Factor*Inputs!$D$161)","v":25277.79533326751},{"$f":"(Y25*Annualization_Factor*Inputs!$D$161)","v":25441.123333996828},{"$f":"(Z25*Annualization_Factor*Inputs!$D$161)","v":25605.52849314659},{"$f":"(AA25*Annualization_Factor*Inputs!$D$161)","v":25771.018065502329},{"$f":"(AB25*Annualization_Factor*Inputs!$D$161)","v":25937.599355732113},{"$f":"(AC25*Annualization_Factor*Inputs!$D$161)","v":26105.279718736336},{"$f":"(AD25*Annualization_Factor*Inputs!$D$161)","v":26274.066559999952},{"$f":"(AE25*Annualization_Factor*Inputs!$D$161)","v":26443.967335947193},{"$f":"(AF25*Annualization_Factor*Inputs!$D$161)","v":26614.989554298903},{"$f":"(AG25*Annualization_Factor*Inputs!$D$161)","v":26787.140774432355},{"$f":"(AH25*Annualization_Factor*Inputs!$D$161)","v":26960.428607743674},{"$f":"(AI25*Annualization_Factor*Inputs!$D$161)","v":27134.860718012806},{"$f":"(AJ25*Annualization_Factor*Inputs!$D$161)","v":27310.444821771176},{"$f":"(AK25*Annualization_Factor*Inputs!$D$161)","v":27487.188688671849},{"$f":"(AL25*Annualization_Factor*Inputs!$D$161)","v":27665.100141862451},{"$f":"(AM25*Annualization_Factor*Inputs!$D$161)","v":27844.187058360694},{"$f":"(AN25*Annualization_Factor*Inputs!$D$161)","v":28024.457369432595}]
[]
["Total Highway Use Cost","$/year",null,{"$f":"SUM(D27:D28)","v":114210.07962906348},114946.07866759441,115686.91820433445,116432.63074950888,117183.24903627382,117938.80602227524,118699.33489121941,119464.86905445413,120235.4421525614,121011.08805696167,121791.84087152916,122577.73493421869,123368.80481870452,124165.08533603049,124966.61153627188,125773.41871020944,126585.54239101513,127403.01835594984,128225.88262807342,129054.17147796667,129887.92142546579,130727.16924140915,131571.9519493964,132422.30682756042,{"$f":"SUM(AB27:AB28)","v":133278.2714103515},{"$f":"SUM(AC27:AC28)","v":134139.88349033473},135007.18111999979,135880.20261358382,136758.9865489075,137643.57176922393,138533.99738508085,139430.3027761961,140332.52759334669,141240.71176027102,142154.89547558496,{"$f":"SUM(AM27:AM28)","v":143075.11921471142},144001.42373182395]
[]
["No Build Less Build","Unit","Value ",2019,{"$f":"D32+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL32+1","v":2054},{"$f":"AM32+1","v":2055}]
["Undiscounted Impacts",null,"NPV"]
["Auto",null,{"$f":"SUM(J34:AD34)","v":1097807.5133321909},null,null,null,null,null,null,null,{"$f":"K17-K27","v":51938.576702056351},52238.631530325729,52540.4198080981,52843.951549700359,53149.236827313522,53456.285771306575,53765.108570572731,54075.715472867538,54388.11678514909,54702.32287391962,55018.344165570059,55336.191146725643,55655.874364593925,55977.404427314905,56300.792004312898,56626.0478266508,56953.182687385721,57282.207441927792,57613.133008399833,57945.970367999849,58280.730565365549,58617.424708940598,58956.063971343348,59296.659589737756,59639.222866205848,59983.765168123267,60330.297928535962,60678.832646540148,{"$f":"AM17-AM27","v":61029.380887663268},61381.954284248219]
["Trucks",null,{"$f":"SUM(J35:AD35)","v":265272.15551653999},null,null,null,null,null,null,null,{"$f":"K18-K28","v":12550.34059148993},12622.845279335041,12695.768834677907,12769.113677361784,12842.882241209652,12917.076974104937,12991.70033807274,13066.754809361584,13142.242878525522,13218.167050506814,13294.529844719043,13371.333795130759,13448.581450349458,13526.275373706274,13604.41814334095,13683.012352287446,13762.06060855995,13841.565535239453,13921.529770560734,14001.955967999969,14082.846796362763,14164.204939872674,14246.033098260345,14328.333986853027,14411.11033666474,14494.36489448684,14578.100422979216,14662.319700761967,{"$f":"AM18-AM28","v":14747.025522507545},14832.220699033525]
["Total",null,{"$f":"SUM(J36:AD36)","v":1363079.6688487309},null,null,null,null,null,null,null,{"$f":"K20-K30","v":64488.91729354627},64861.476809660773,65236.188642776004,65613.065227062121,65992.11906852317,66373.362745411519,66756.808908645471,67142.470282229115,67530.359663674622,67920.489924426452,68312.874010289088,68707.52494185642,69104.455814943401,69503.679801021179,69905.210147653837,70309.060178938234,70715.243295945664,71123.772977167246,71534.66277896057,71947.9263359998,72363.577361728298,72781.62964881325,73202.097069603711,73624.993576590787,74050.333202870563,74478.130062610115,74908.398351515178,75341.152347302123,{"$f":"AM20-AM30","v":75776.406410170806},76214.17498328173]
[]
["Discounted Impacts, at 7%"]
["Auto",null,{"$f":"SUM(J39:AD39)","v":409407.1500504319},null,null,null,null,null,null,null,{"$f":"K34*K$6","v":34608.866701512736},32531.594301914611,30579.002685982381,28743.608339363906,27018.376918665304,25396.696291584001,23872.351195210846,22439.499415376129,21092.649395744578,19826.639190843372,18636.61668235917,17518.02098288016,16466.564955811602,15478.218784470431,14549.194527385571,13675.931600610782,12855.083131409127,12083.503131008583,11358.234437266457,10676.497381032039,10035.679132769956,9433.3236886139475,8867.1224574717417,8334.9054131049743,7834.6327772735558,7364.3872020693934,6922.366421477238,6506.8763439991799,{"$f":"AM34*AM$6","v":6116.3245598693456},5749.2142379747092]
["Trucks",null,{"$f":"SUM(J40:AD40)","v":98928.378480589279},null,null,null,null,null,null,null,{"$f":"K35*K$6","v":8362.8218593880447},7860.8736395550259,7389.0530512356099,6945.5517920098282,6528.6700962884652,6136.8102207812208,5768.4703209762001,5422.2386951616227,5096.7883739293538,4790.8720344239846,4503.3172198457723,4233.0218458856771,3978.9499768703909,3740.1278554290916,3515.6401704650716,3304.6265491289437,3106.2782593484894,2919.8351102772654,2744.5825387825912,2579.8488708066084,2425.0027471042486,2279.450703491993,2142.6348963334926,2014.0309645446835,1893.1460199243572,1779.5167581078747,1672.7076829040839,1572.3094372099979,{"$f":"AM35*AM$6","v":1477.9372341063006},1389.2293821206924]
["Total",null,{"$f":"SUM(J41:AD41)","v":508335.52853102097},null,null,null,null,null,null,null,{"$f":"K36*K$6","v":42971.688560900773},40392.467941469637,37968.05573721799,35689.160131373726,33547.047014953765,31533.506512365224,29640.821516187047,27861.738110537746,26189.437769673936,24617.511225267361,23139.933902204939,21751.042828765843,20445.514932681999,19218.346639899522,18064.834697850642,16980.558149739722,15961.361390757615,15003.338241285848,14102.816976049049,13256.346251838642,12460.681879874202,11712.774392105937,11009.757353805237,10348.936377649659,9727.7787971979087,9143.9039601772693,8595.0741043813214,8079.1857812091785,{"$f":"AM36*AM$6","v":7594.2617939756456},7138.4436200954005]
[]
["Discounted Impacts, at 3%"]
["Auto",null,{"$f":"SUM(J44:AD44)","v":700472.58765016624},null,null,null,null,null,null,null,{"$f":"K34*K$7","v":43497.740302528633},42474.787861501121,41475.892571243465,40500.488670846295,39548.023704608917,38617.958209135548,37709.765407790503,36822.930912338976,35956.952431604579,35111.33948697806,34285.613134617131,33479.305694178845,32691.960483931776,31923.131562097675,31172.383474275921,30439.291006808115,29723.438945942507,29024.421842662861,28341.84378304725,27675.318164027831,27024.467474424095,26388.923081125504,25768.325020302658,25162.321793528699,24570.570168695125,23992.734985609932,23428.48896616718,22877.512528981253,{"$f":"AM34*AM$7","v":22339.493608380031},21814.127477655231]
["Trucks",null,{"$f":"SUM(J45:AD45)","v":169260.88676711492},null,null,null,null,null,null,null,{"$f":"K35*K$7","v":10510.71266139064},10263.528345627847,10022.157154809815,9786.4623795279331,9556.3105254193179,9331.5712375573657,9112.1172266204685,8897.8241967970735,8688.570775386168,8484.2384440534315,8284.7114717040276,8089.8768489340873,7899.6242240236379,7713.8458404349367,7532.4364757805597,7355.2933822268824,7182.3162282990697,7013.4070420546814,6848.4701555936554,6687.4121508733178,6530.1418067976474,6376.5700475508529,6226.6098921460498,6080.1764051603705,5937.1866486286963,5797.559635068691,5661.2162816105938,5528.0793652057328,{"$f":"AM35*AM$7","v":5398.0734788884138},5271.1249890664285]
["Total",null,{"$f":"SUM(J46:AD46)","v":869733.47441728087},null,null,null,null,null,null,null,{"$f":"K36*K7","v":54008.45296391927},52738.31620712897,51498.049726053272,50286.951050374206,49104.334230028231,47949.529446692919,46821.882634410969,45720.755109136044,44645.523206990758,43595.577931031505,42570.324606321148,41569.18254311294,40591.584707955422,39636.977402532611,38704.819950056473,37794.584389034993,36905.755174241574,36037.828884717543,35190.313938640909,34362.730314901142,33554.609281221739,32765.493128676349,31994.934912448716,31242.498198689071,30507.756817323811,29790.294620678626,29089.705247777772,28405.591894186986,{"$f":"AM36*AM7","v":27737.567087268442},27085.252466721653]
[]
["Key Quantified Impacts"]
["Total Highway Use Cost Saving ",null,null,{"$f":"D33","v":0},0,0,0,0,0,{"$f":"J36","v":0},64488.91729354627,64861.476809660773,65236.188642776004,65613.065227062121,65992.11906852317,66373.362745411519,66756.808908645471,67142.470282229115,67530.359663674622,67920.489924426452,68312.874010289088,68707.52494185642,69104.455814943401,69503.679801021179,69905.210147653837,70309.060178938234,70715.243295945664,71123.772977167246,71534.66277896057,71947.9263359998,72363.577361728298,72781.62964881325,73202.097069603711,73624.993576590787,74050.333202870563,74478.130062610115,74908.398351515178,75341.152347302123,{"$f":"AM36","v":75776.406410170806},76214.17498328173]

{"sheet":"Calc-6","index":15,"n_rows":24,"n_cols":40,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Pedestrian Benefits"]
[]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020}]
[null,"Unit","Value ",2019,{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"T4+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AJ4+1","v":2052},2053,{"$f":"AL4+1","v":2054},{"$f":"AM4+1","v":2055}]
["Benefits Index","Number",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,{"$f":"1/(1+Inputs!$D$4)^(D4-$E$3)","v":1.07},{"$f":"1/(1+Inputs!$D$4)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$4)^(F4-$E$3)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$4)^(G4-$E$3)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$4)^(H4-$E$3)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$4)^(I4-$E$3)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$4)^(J4-$E$3)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$4)^(K4-$E$3)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$4)^(L4-$E$3)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$4)^(M4-$E$3)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$4)^(N4-$E$3)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$4)^(O4-$E$3)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$4)^(P4-$E$3)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$4)^(Q4-$E$3)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$4)^(R4-$E$3)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$4)^(S4-$E$3)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$4)^(T4-$E$3)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$4)^(U4-$E$3)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$4)^(V4-$E$3)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$4)^(W4-$E$3)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$4)^(X4-$E$3)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$4)^(Y4-$E$3)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$4)^(Z4-$E$3)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$4)^(AA4-$E$3)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$4)^(AB4-$E$3)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$4)^(AC4-$E$3)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$4)^(AD4-$E$3)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$4)^(AE4-$E$3)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$4)^(AF4-$E$3)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$4)^(AG4-$E$3)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$4)^(AH4-$E$3)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$4)^(AI4-$E$3)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$4)^(AJ4-$E$3)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$4)^(AK4-$E$3)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$4)^(AL4-$E$3)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$4)^(AM4-$E$3)","v":0.10021934469772288},{"$f":"1/(1+Inputs!$D$4)^(AN4-$E$3)","v":9.366293896983445E-2}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$5)^(D4-$E$3)","v":1.03},{"$f":"1/(1+Inputs!$D$5)^(E4-$E$3)","v":1},{"$f":"1/(1+Inputs!$D$5)^(F4-$E$3)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$5)^(G4-$E$3)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$5)^(H4-$E$3)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$5)^(I4-$E$3)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$5)^(J4-$E$3)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$5)^(K4-$E$3)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$5)^(L4-$E$3)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$5)^(M4-$E$3)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$5)^(N4-$E$3)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$5)^(O4-$E$3)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$5)^(P4-$E$3)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$5)^(Q4-$E$3)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$5)^(R4-$E$3)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$5)^(S4-$E$3)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$5)^(T4-$E$3)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$5)^(U4-$E$3)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$5)^(V4-$E$3)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$5)^(W4-$E$3)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$5)^(X4-$E$3)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$5)^(Y4-$E$3)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$5)^(Z4-$E$3)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$5)^(AA4-$E$3)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$5)^(AB4-$E$3)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$5)^(AC4-$E$3)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$5)^(AD4-$E$3)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$5)^(AE4-$E$3)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$5)^(AF4-$E$3)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$5)^(AG4-$E$3)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$5)^(AH4-$E$3)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$5)^(AI4-$E$3)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$E$3)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$5)^(AK4-$E$3)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$5)^(AL4-$E$3)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$5)^(AM4-$E$3)","v":0.36604489974263904},{"$f":"1/(1+Inputs!$D$5)^(AN4-$E$3)","v":0.35538339780838735}]
[]
["Pedestrain Volumes - Existing/No-Build","Daily Trips",null,{"$f":"Traffic!D36","v":96.825145624256848},{"$f":"Traffic!E36","v":97.435798055573031},{"$f":"Traffic!F36","v":98.050301721911552},{"$f":"Traffic!G36","v":98.668680912066577},{"$f":"Traffic!H36","v":99.290960068015693},{"$f":"Traffic!I36","v":99.917163785886075},{"$f":"Traffic!J36","v":100.54731681692662},{"$f":"Traffic!K36","v":101.18144406848629},{"$f":"Traffic!L36","v":101.81957060499855},{"$f":"Traffic!M36","v":102.46172164897213},{"$f":"Traffic!N36","v":103.10792258198794},{"$f":"Traffic!O36","v":103.75819894570225},{"$f":"Traffic!P36","v":104.41257644285633},{"$f":"Traffic!Q36","v":105.07108093829231},{"$f":"Traffic!R36","v":105.73373845997553},{"$f":"Traffic!S36","v":106.40057520002333},{"$f":"Traffic!T36","v":107.07161751574029},{"$f":"Traffic!U36","v":107.74689193066007},{"$f":"Traffic!V36","v":108.42642513559372},{"$f":"Traffic!W36","v":109.1102439896847},{"$f":"Traffic!X36","v":109.79837552147049},{"$f":"Traffic!Y36","v":110.49084692995092},{"$f":"Traffic!Z36","v":111.18768558566325},{"$f":"Traffic!AA36","v":111.88891903176399},{"$f":"Traffic!AB36","v":112.59457498511759},{"$f":"Traffic!AC36","v":113.30468133739194},{"$f":"Traffic!AD36","v":114.01926615616085},{"$f":"Traffic!AE36","v":114.73835768601343},{"$f":"Traffic!AF36","v":115.46198434967049},{"$f":"Traffic!AG36","v":116.19017474910794},{"$f":"Traffic!AH36","v":116.92295766668735},{"$f":"Traffic!AI36","v":117.66036206629359},{"$f":"Traffic!AJ36","v":118.40241709447962},{"$f":"Traffic!AK36","v":119.14915208161857},{"$f":"Traffic!AL36","v":119.90059654306303},{"$f":"Traffic!AM36","v":120.65678018031169},{"$f":"Traffic!AN36","v":121.41773288218327}]
["Pedestrain Volumes - Build","Daily Trips",null,{"$f":"Traffic!D37","v":96.825145624256848},{"$f":"Traffic!E37","v":97.435798055573031},{"$f":"Traffic!F37","v":98.050301721911552},{"$f":"Traffic!G37","v":98.668680912066577},{"$f":"Traffic!H37","v":99.290960068015693},{"$f":"Traffic!I37","v":99.917163785886075},{"$f":"Traffic!J37","v":100.54731681692662},{"$f":"Traffic!K37","v":101.18144406848629},{"$f":"Traffic!L37","v":101.81957060499855},{"$f":"Traffic!M37","v":102.46172164897213},{"$f":"Traffic!N37","v":103.10792258198794},{"$f":"Traffic!O37","v":103.75819894570225},{"$f":"Traffic!P37","v":104.41257644285633},{"$f":"Traffic!Q37","v":105.07108093829231},{"$f":"Traffic!R37","v":105.73373845997553},{"$f":"Traffic!S37","v":106.40057520002333},{"$f":"Traffic!T37","v":107.07161751574029},{"$f":"Traffic!U37","v":107.74689193066007},{"$f":"Traffic!V37","v":108.42642513559372},{"$f":"Traffic!W37","v":109.1102439896847},{"$f":"Traffic!X37","v":109.79837552147049},{"$f":"Traffic!Y37","v":110.49084692995092},{"$f":"Traffic!Z37","v":111.18768558566325},{"$f":"Traffic!AA37","v":111.88891903176399},{"$f":"Traffic!AB37","v":112.59457498511759},{"$f":"Traffic!AC37","v":113.30468133739194},{"$f":"Traffic!AD37","v":114.01926615616085},{"$f":"Traffic!AE37","v":114.73835768601343},{"$f":"Traffic!AF37","v":115.46198434967049},{"$f":"Traffic!AG37","v":116.19017474910794},{"$f":"Traffic!AH37","v":116.92295766668735},{"$f":"Traffic!AI37","v":117.66036206629359},{"$f":"Traffic!AJ37","v":118.40241709447962},{"$f":"Traffic!AK37","v":119.14915208161857},{"$f":"Traffic!AL37","v":119.90059654306303},{"$f":"Traffic!AM37","v":120.65678018031169},{"$f":"Traffic!AN37","v":121.41773288218327}]
[]
["Average Trip Length","Miles/person-trip",{"$f":"Inputs!D107","v":0.4}]
["Sidewalk Benefit Value","$/Persone-mile",{"$f":"Inputs!D106","v":0.70000000000000007}]
[]
["Monetary Value of Benefit - Sidewalks"]
["Pedestrian Volumes - Existing/No-Build","$/year",null,{"$f":"D9*Inputs!$D$102*$C$12*$C$13","v":7048.8706014459003},{"$f":"E9*Inputs!$D$102*$C$12*$C$13","v":7093.3260984457183},{"$f":"F9*Inputs!$D$102*$C$12*$C$13","v":7138.061965355163},{"$f":"G9*Inputs!$D$102*$C$12*$C$13","v":7183.0799703984485},{"$f":"H9*Inputs!$D$102*$C$12*$C$13","v":7228.3818929515446},{"$f":"I9*Inputs!$D$102*$C$12*$C$13","v":7273.9695236125081},{"$f":"J9*Inputs!$D$102*$C$12*$C$13","v":7319.8446642722593},{"$f":"K9*Inputs!$D$102*$C$12*$C$13","v":7366.0091281858031},{"$f":"L9*Inputs!$D$102*$C$12*$C$13","v":7412.4647400438944},{"$f":"M9*Inputs!$D$102*$C$12*$C$13","v":7459.2133360451717},{"$f":"N9*Inputs!$D$102*$C$12*$C$13","v":7506.2567639687222},{"$f":"O9*Inputs!$D$102*$C$12*$C$13","v":7553.5968832471253},{"$f":"P9*Inputs!$D$102*$C$12*$C$13","v":7601.2355650399422},{"$f":"Q9*Inputs!$D$102*$C$12*$C$13","v":7649.1746923076817},{"$f":"R9*Inputs!$D$102*$C$12*$C$13","v":7697.4161598862202},{"$f":"S9*Inputs!$D$102*$C$12*$C$13","v":7745.961874561699},{"$f":"T9*Inputs!$D$102*$C$12*$C$13","v":7794.813755145894},{"$f":"U9*Inputs!$D$102*$C$12*$C$13","v":7843.9737325520546},{"$f":"V9*Inputs!$D$102*$C$12*$C$13","v":7893.4437498712232},{"$f":"W9*Inputs!$D$102*$C$12*$C$13","v":7943.2257624490485},{"$f":"X9*Inputs!$D$102*$C$12*$C$13","v":7993.3217379630532},{"$f":"Y9*Inputs!$D$102*$C$12*$C$13","v":8043.733656500428},{"$f":"Z9*Inputs!$D$102*$C$12*$C$13","v":8094.4635106362857},{"$f":"AA9*Inputs!$D$102*$C$12*$C$13","v":8145.5133055124197},{"$f":"AB9*Inputs!$D$102*$C$12*$C$13","v":8196.8850589165613},{"$f":"AC9*Inputs!$D$102*$C$12*$C$13","v":8248.5808013621354},{"$f":"AD9*Inputs!$D$102*$C$12*$C$13","v":8300.6025761685105},{"$f":"AE9*Inputs!$D$102*$C$12*$C$13","v":8352.9524395417793},{"$f":"AF9*Inputs!$D$102*$C$12*$C$13","v":8405.632460656012},{"$f":"AG9*Inputs!$D$102*$C$12*$C$13","v":8458.6447217350596},{"$f":"AH9*Inputs!$D$102*$C$12*$C$13","v":8511.991318134842},{"$f":"AI9*Inputs!$D$102*$C$12*$C$13","v":8565.6743584261749},{"$f":"AJ9*Inputs!$D$102*$C$12*$C$13","v":8619.6959644781164},{"$f":"AK9*Inputs!$D$102*$C$12*$C$13","v":8674.0582715418332},{"$f":"AL9*Inputs!$D$102*$C$12*$C$13","v":8728.7634283349907},{"$f":"AM9*Inputs!$D$102*$C$12*$C$13","v":8783.8135971266929},{"$f":"AN9*Inputs!$D$102*$C$12*$C$13","v":8839.2109538229433}]
["Pedestrian Volumes - Induced under Build","$/year",null,{"$f":"(D10-D9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(E10-E9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(F10-F9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(G10-G9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(H10-H9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(I10-I9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(J10-J9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(K10-K9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(L10-L9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(M10-M9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(N10-N9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(O10-O9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(P10-P9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(Q10-Q9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(R10-R9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(S10-S9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(T10-T9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(U10-U9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(V10-V9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(W10-W9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(X10-X9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(Y10-Y9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(Z10-Z9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AA10-AA9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AB10-AB9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AC10-AC9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AD10-AD9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AE10-AE9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AF10-AF9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AG10-AG9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AH10-AH9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AI10-AI9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AJ10-AJ9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AK10-AK9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AL10-AL9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AM10-AM9)*Inputs!$D$102*$C$12*$C$13/2","v":0},{"$f":"(AN10-AN9)*Inputs!$D$102*$C$12*$C$13/2","v":0}]
["Total","$/year",null,{"$f":"D16+D17","v":7048.8706014459003},{"$f":"E16+E17","v":7093.3260984457183},7138.061965355163,7183.0799703984485,7228.3818929515446,7273.9695236125081,7319.8446642722593,7366.0091281858031,7412.4647400438944,7459.2133360451717,7506.2567639687222,7553.5968832471253,7601.2355650399422,7649.1746923076817,7697.4161598862202,7745.961874561699,7794.813755145894,7843.9737325520546,7893.4437498712232,7943.2257624490485,7993.3217379630532,8043.733656500428,8094.4635106362857,8145.5133055124197,8196.8850589165613,8248.5808013621354,8300.6025761685105,8352.9524395417793,8405.632460656012,8458.6447217350596,8511.991318134842,8565.6743584261749,8619.6959644781164,8674.0582715418332,8728.7634283349907,{"$f":"AM16+AM17","v":8783.8135971266929},8839.2109538229433]
[]
[]
["No Build Less Build","Unit","Value ",2019,{"$f":"D21+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AL21+1","v":2054},{"$f":"AM21+1","v":2055}]
["Undiscounted Impacts",null,{"$f":"SUM(J22:AD22)","v":156489.88679036387},null,null,null,null,null,null,null,{"$f":"K18","v":7366.0091281858031},7412.4647400438944,7459.2133360451717,7506.2567639687222,7553.5968832471253,7601.2355650399422,7649.1746923076817,7697.4161598862202,7745.961874561699,7794.813755145894,7843.9737325520546,7893.4437498712232,7943.2257624490485,7993.3217379630532,8043.733656500428,8094.4635106362857,8145.5133055124197,8196.8850589165613,8248.5808013621354,8300.6025761685105,8352.9524395417793,8405.632460656012,8458.6447217350596,8511.991318134842,8565.6743584261749,8619.6959644781164,8674.0582715418332,8728.7634283349907,{"$f":"AM18","v":8783.8135971266929},8839.2109538229433]
["Discounted Impacts, at 7%",null,{"$f":"SUM(J23:AD23)","v":58292.493425517285},null,null,null,null,null,null,null,{"$f":"K22*K6","v":4908.2829031280589},4616.1105035909677,4341.3300744712433,4082.9063344230831,3839.8656286696869,3611.2922605956037,3396.3250417061822,3194.1540469554925,3004.0175632179044,2825.199219406144,2657.0252874230987,2498.8621437782226,2350.1138823047886,2210.2200689834704,2078.6536304131946,1954.9188679737158,1838.5495901979377,1729.1073563173838,1626.1798243630792,1529.3791975980309,1438.3407634279979,1352.7215192856222,1272.1988803107465,1196.4694639578502,1125.2479469514374,1058.265990282749,995.2712281975497,936.02631736582441,{"$f":"AM22*AM6","v":880.30804265098516},827.90647610941051]
["Discounted Impacts, at 3%",null,{"$f":"SUM(J24:AD24)","v":99799.226898674082},null,null,null,null,null,null,null,{"$f":"K22*K7","v":6168.9166794437006},6027.0121582616102,5888.3718881917175,5752.9207811731558,5620.5854764070546,5491.2943006240694,5364.9772292658845,5241.5658485596632,5120.993318464909,5003.1943364726649,4888.1051022374395,4775.6632830227109,4665.8079799413072,4558.4796949723404,4453.6202987368806,4351.1729990148679,4251.0823099862528,4153.2940221796734,4057.7551731124199,3964.4140186057602,3873.2200047601164,3784.1237405748889,3697.0769711981179,3612.0325517914839,3528.9444219964948,3447.767580988037,3368.4580631017702,3290.972914022158,{"$f":"AM22*AM7","v":3215.2701675182698},3141.3088227147141]

{"sheet":"Calc-Costs","index":16,"n_rows":44,"n_cols":38,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Project-Related Costs"]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2020},null,null,null,null,null,1,{"$f":"K2+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]
["Data Input","Year",null,2019,{"$f":"D3+1","v":2020},{"$f":"E3+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,{"$f":"AB3+1","v":2044},{"$f":"AC3+1","v":2045},{"$f":"AD3+1","v":2046},{"$f":"AE3+1","v":2047},{"$f":"AF3+1","v":2048},{"$f":"AG3+1","v":2049},{"$f":"AH3+1","v":2050},{"$f":"AI3+1","v":2051},{"$f":"AJ3+1","v":2052},{"$f":"AK3+1","v":2053}]
[null,"Benefits Index",null,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]
[null,"Discount Factor",7.0000000000000007E-2,{"$f":"1/(1+$C$5)^(D3-$E$2)","v":1.07},{"$f":"1/(1+$C$5)^(E3-$E$2)","v":1},0.93457943925233644,0.87343872827321156,{"$f":"1/(1+$C$5)^(H3-$E$2)","v":0.81629787689085187},0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,{"$f":"1/(1+$C$5)^(AB3-$E$2)","v":0.21094688334521211},{"$f":"1/(1+$C$5)^(AC3-$E$2)","v":0.19714661994879637},0.18424917752223957,0.17219549301143888,0.16093036730041013,0.15040221243028987,0.1405628153554111,0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347]
[null,"Discount Factor",0.03,{"$f":"1/(1+$C$6)^(D3-$E$2)","v":1.03},{"$f":"1/(1+$C$6)^(E3-$E$2)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,{"$f":"1/(1+$C$6)^(AB3-$E$2)","v":0.50669174842969467},{"$f":"1/(1+$C$6)^(AC3-$E$2)","v":0.49193373633950943},0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814]
[]
["Capital Expenditures "]
["Pre-Construction Cost ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Construction Cost",null,null,0,0,0,0,0,{"$f":"'Project Costs'!D10","v":7048816.1581967212},{"$f":"'Project Costs'!D11","v":11602480.450819673},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Build O&M "]
["Major Maintenance and Rehabilitation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Costs'!G40","v":23342.2131147541},null,null,null,null,{"$f":"'Project Costs'!G41","v":23342.2131147541},null,null,null,null,{"$f":"'Project Costs'!G42","v":23342.2131147541},null,null,null,null,{"$f":"'Project Costs'!G43","v":816977.45901639352}]
["Total O&M Costs ",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13","v":23342.2131147541},{"$f":"P13","v":0},0,0,0,23342.2131147541,0,0,0,0,23342.2131147541,0,0,0,0,816977.45901639352,0,0,0,0,0,0,0,0]
[]
["No Build O&M"]
["Major Maintenance and Rehabilitation Cost Savings",null,null,0,0,0,0,0,0,{"$f":"'Project Costs'!F38","v":842560.52459016396},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]
[]
["Residual Value of Capital "]
["Residual Value of Capital ",null,null,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,{"$f":"'Project Costs'!D22","v":11846019.078443063}]
[]
[]
["Construction Costs","Unit","Value ",2019,{"$f":"D23+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Undiscounted Impacts",null,null,{"$f":"D10","v":0},0,0,0,0,7048816.1581967212,11602480.450819673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 7%",null,null,{"$f":"D10*D5","v":0},0,0,0,0,5377508.0976915099,8272408.2091638688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 3%",null,null,{"$f":"D10*D6","v":0},0,0,0,0,6262781.8596966127,10008401.557522586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Build O&M Costs","Unit","Value ",2019,{"$f":"D29+1","v":2020},{"$f":"E29+1","v":2021},{"$f":"F29+1","v":2022},{"$f":"G29+1","v":2023},{"$f":"H29+1","v":2024},{"$f":"I29+1","v":2025},{"$f":"J29+1","v":2026},{"$f":"K29+1","v":2027},{"$f":"L29+1","v":2028},{"$f":"M29+1","v":2029},{"$f":"N29+1","v":2030},{"$f":"O29+1","v":2031},{"$f":"P29+1","v":2032},{"$f":"Q29+1","v":2033},{"$f":"R29+1","v":2034},{"$f":"S29+1","v":2035},{"$f":"T29+1","v":2036},{"$f":"U29+1","v":2037},{"$f":"V29+1","v":2038},{"$f":"W29+1","v":2039},{"$f":"X29+1","v":2040},{"$f":"Y29+1","v":2041},{"$f":"Z29+1","v":2042},{"$f":"AA29+1","v":2043},{"$f":"AB29+1","v":2044},{"$f":"AC29+1","v":2045},{"$f":"AD29+1","v":2046},{"$f":"AE29+1","v":2047},{"$f":"AF29+1","v":2048},{"$f":"AG29+1","v":2049},{"$f":"AH29+1","v":2050},{"$f":"AI29+1","v":2051},{"$f":"AJ29+1","v":2052},{"$f":"AK29+1","v":2053}]
["Undiscounted Impacts",null,null,{"$f":"D14","v":0},{"$f":"E14","v":0},0,0,0,0,{"$f":"J14","v":0},0,0,0,0,23342.2131147541,0,0,0,0,23342.2131147541,0,0,0,0,23342.2131147541,0,0,0,0,816977.45901639352,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 7%",null,null,{"$f":"D14*D5","v":0},0,0,0,0,0,0,0,0,0,0,11865.997513742974,0,0,0,0,8460.2922330863094,0,0,0,0,6032.0714365835629,0,0,0,0,150527.42487797971,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 3%",null,null,{"$f":"D14*D6","v":0},0,0,0,0,0,0,0,0,0,0,17368.79873891106,0,0,0,0,14982.478366385269,0,0,0,0,12924.017450689636,0,0,0,0,390192.98438746884,0,0,0,0,0,0,0,0]
[]
[]
["No Build O&M Costs","Unit","Value ",2019,{"$f":"D35+1","v":2020},{"$f":"E35+1","v":2021},{"$f":"F35+1","v":2022},{"$f":"G35+1","v":2023},{"$f":"H35+1","v":2024},{"$f":"I35+1","v":2025},{"$f":"J35+1","v":2026},{"$f":"K35+1","v":2027},{"$f":"L35+1","v":2028},{"$f":"M35+1","v":2029},{"$f":"N35+1","v":2030},{"$f":"O35+1","v":2031},{"$f":"P35+1","v":2032},{"$f":"Q35+1","v":2033},{"$f":"R35+1","v":2034},{"$f":"S35+1","v":2035},{"$f":"T35+1","v":2036},{"$f":"U35+1","v":2037},{"$f":"V35+1","v":2038},{"$f":"W35+1","v":2039},{"$f":"X35+1","v":2040},{"$f":"Y35+1","v":2041},{"$f":"Z35+1","v":2042},{"$f":"AA35+1","v":2043},{"$f":"AB35+1","v":2044},{"$f":"AC35+1","v":2045},{"$f":"AD35+1","v":2046},{"$f":"AE35+1","v":2047},{"$f":"AF35+1","v":2048},{"$f":"AG35+1","v":2049},{"$f":"AH35+1","v":2050},{"$f":"AI35+1","v":2051},{"$f":"AJ35+1","v":2052},{"$f":"AK35+1","v":2053}]
["Undiscounted Impacts",null,null,{"$f":"D17","v":0},{"$f":"E17","v":0},0,0,0,0,842560.52459016396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 7%",null,null,{"$f":"D17*D5","v":0},0,0,0,0,0,600734.00941129646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 3%",null,null,{"$f":"D17*D6","v":0},0,0,0,0,0,726800.10988680494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Residual Value","Unit","Value ",2019,{"$f":"D41+1","v":2020},{"$f":"E41+1","v":2021},{"$f":"F41+1","v":2022},{"$f":"G41+1","v":2023},{"$f":"H41+1","v":2024},{"$f":"I41+1","v":2025},{"$f":"J41+1","v":2026},{"$f":"K41+1","v":2027},{"$f":"L41+1","v":2028},{"$f":"M41+1","v":2029},{"$f":"N41+1","v":2030},{"$f":"O41+1","v":2031},{"$f":"P41+1","v":2032},{"$f":"Q41+1","v":2033},{"$f":"R41+1","v":2034},{"$f":"S41+1","v":2035},{"$f":"T41+1","v":2036},{"$f":"U41+1","v":2037},{"$f":"V41+1","v":2038},{"$f":"W41+1","v":2039},{"$f":"X41+1","v":2040},{"$f":"Y41+1","v":2041},{"$f":"Z41+1","v":2042},{"$f":"AA41+1","v":2043},{"$f":"AB41+1","v":2044},{"$f":"AC41+1","v":2045},{"$f":"AD41+1","v":2046},{"$f":"AE41+1","v":2047},{"$f":"AF41+1","v":2048},{"$f":"AG41+1","v":2049},{"$f":"AH41+1","v":2050},{"$f":"AI41+1","v":2051},{"$f":"AJ41+1","v":2052},{"$f":"AK41+1","v":2053}]
["Undiscounted Impacts",null,null,{"$f":"D20","v":0},{"$f":"E20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11846019.078443063,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 7%",null,null,{"$f":"D20*D5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2182619.2721158927,0,0,0,0,0,0,0,0]
["Discounted Impacts, at 3%",null,null,{"$f":"D20*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5657724.6854442805,0,0,0,0,0,0,0,0]

{"sheet":"Project Costs","index":17,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[26,0,27,0],[26,2,26,4]]}
["Project Costs and Residual Value"]
[]
[null,null,"ORIGINAL Cost Estimate, 2022 Dollars","Costs, 2020 Dollars",null,null,null,"Change in Costs for Sensitivity Testing"]
[null,"Roadway Construction ",{"$f":"15500000*(1+H4)","v":15500000},{"$f":"C4/Inputs!$D$14","v":14472172.131147541},null,null,null,0]
[null,"Design",{"$f":"1325930*(1+H4)","v":1325930},{"$f":"C5/Inputs!$D$14","v":1238005.6254098362}]
[null,"Right of Way",{"$f":"2550000*(1+H4)","v":2550000},{"$f":"C6/Inputs!$D$14","v":2380905.7377049183}]
[null,"Utilities",{"$f":"600000*(1+H4)","v":600000},{"$f":"C7/Inputs!$D$14","v":560213.11475409835}]
[null,"Total Cost",{"$f":"SUM(C4:C7)","v":19975930},{"$f":"SUM(D4:D7)","v":18651296.609016396}]
[]
[null,2024,{"$f":"1836750*2*(1+H4)+C5+C6","v":7549430},{"$f":"C10/Inputs!$D$14","v":7048816.1581967212},"Pedestrain facilities"]
[null,2025,{"$f":"5913250*2*(1+H4)+C7","v":12426500},{"$f":"C11/Inputs!$D$14","v":11602480.450819673},"US-72 bridges, ramp bridges and remainder of 51sr Street"]
[null,"check",{"$f":"C10+C11","v":19975930},{"$f":"D10+D11","v":18651296.609016396},"Distribution of costs based on EM feo Charles Sims, March 30, 2022"]
[null,"The earliest project start Date is in October 2024 but most likely in March 2025"]
[null,"Project construction expected to take 1 year"]
[null,"Therefore all costs assigned to 2025"]
[]
[null,"Project Structures useful life-cycle years",50]
[null,"Project Year of Operations Analyzed",20]
[null,"Project Useful Years of Service Remaining at the End of Analysis Period",{"$f":"C17-C18","v":30}]
[null,"Right of Way assumed to retain full value",{"$f":"C6","v":2550000},{"$f":"C20/DeflatorRate","v":2473984.3284217701}]
[null,"Roadway and Utilities",{"$f":"(C19/C17)*(C4+C7)","v":9660000},{"$f":"C21/DeflatorRate","v":9372034.7500212938}]
[null,"Total Project residual Value",{"$f":"C20+C21","v":12210000},{"$f":"C22/DeflatorRate","v":11846019.078443063}]
[]
[]
[]
[null,null,null,null,null,"Maintenance & Rehab costs - 2020 Dollars"]
["Year ","No-Build","BUILD",null,null,"No Build","Build"]
[null,"Maint & Rehab Costs for 51st Street"," Capital Costs "," Maintenance "," TOTAL "]
[2016,null,null,null,"                           -  "]
[2017,null,null,null,"                           -  "]
[2018,null,null,null,"                           -  "]
[2019,null,null,null,"                           -  "]
[2020,null,null,null,"                           -  "]
[2021,null,null,null,"                           -  "]
[2022,null,null,null,"                           -  "]
[2023,null,null,null,{"$f":"C36","v":0}]
[2024,null,7750000,null,{"$f":"C37","v":7750000}]
[2025,902400,7750000,null,{"$f":"C38","v":7750000},{"$f":"B38/Inputs!$D$14","v":842560.52459016396}]
[2026,null,null,null,{"$f":"SUM(C39:D39)","v":0}]
[2030,null,null,25000,{"$f":"D40","v":25000},null,{"$f":"D40/Inputs!$D$14","v":23342.2131147541}]
[2035,null,null,25000,{"$f":"D41","v":25000},null,{"$f":"D41/Inputs!$D$14","v":23342.2131147541}]
[2040,null,null,25000,{"$f":"D42","v":25000},null,{"$f":"D42/Inputs!$D$14","v":23342.2131147541}]
[2045,null,null,875000,{"$f":"D43","v":875000},null,{"$f":"D43/Inputs!$D$14","v":816977.45901639352}]
[2050,902400,null,null,{"$f":"D44","v":0},{"$f":"B44/Inputs!$D$14","v":842560.52459016396}]
[2055,null,null,null,"                           -  "]
[2060,null,null,null,"                           -  "]
["TOTAL",{"$f":"SUM(B29:B46)","v":1804800},{"$f":"SUM(C29:C46)","v":15500000},950000,{"$f":"SUM(C47:D47)","v":16450000}]

{"sheet":"MOVES","index":18,"n_rows":1319,"n_cols":7,"rows_kept":1319,"cut":false,"hidden":false,"merged":[]}
["MOVES Average Annual Emissions Factors (grams/vehicle-mile)"]
["MOVES run for Combination Short-haul Trucks and Passenger Cars in Tulsa County, Oklahoma"]
["MOVES run conducted on March 18, 2022"]
["Values for years between 2020, 2030, 2040, 2050, 2060 are linearly interpolated"]
[]
["All data"]
["Vehicle","Speed (mph)","Year","NOX","PM2.5","SOX","CO2"]
["Combination Short-haul Truck",2.5,2020,26.41814066625,0.47559826049999998,1.6739174999999998E-2,4976.4301754999997]
["Combination Short-haul Truck",2.5,2021,25.980034609562502,0.44340381157499997,1.64390175E-2,4890.3449093999998]
["Combination Short-haul Truck",2.5,2022,25.541928552875,0.41120936265000002,1.6138860000000001E-2,4804.2596432999999]
["Combination Short-haul Truck",2.5,2023,25.103822496187501,0.37901491372500001,1.5838702499999999E-2,4718.1743772]
["Combination Short-haul Truck",2.5,2024,24.665716439499999,0.34682046480000001,1.5538545000000001E-2,4632.0891111000001]
["Combination Short-haul Truck",2.5,2025,24.2276103828125,0.314626015875,1.5238387500000001E-2,4546.0038450000002]
["Combination Short-haul Truck",2.5,2026,23.789504326125002,0.28243156694999999,1.493823E-2,4459.9185789000003]
["Combination Short-haul Truck",2.5,2027,23.3513982694375,0.25023711802499998,1.46380725E-2,4373.8333128000004]
["Combination Short-haul Truck",2.5,2028,22.913292212750001,0.2180426691,1.4337915E-2,4287.7480466999996]
["Combination Short-haul Truck",2.5,2029,22.475186156062499,0.185848220175,1.4037757499999999E-2,4201.6627805999997]
["Combination Short-haul Truck",2.5,2030,22.037080099375,0.15365377124999999,1.3737600000000001E-2,4115.5775144999998]
["Combination Short-haul Truck",2.5,2031,21.967489774874998,0.14942150139999999,1.3648357425E-2,4089.2002806]
["Combination Short-haul Truck",2.5,2032,21.897899450375,0.14518923154999999,1.355911485E-2,4062.8230466999998]
["Combination Short-haul Truck",2.5,2033,21.828309125874998,0.14095696169999999,1.3469872274999999E-2,4036.4458128000001]
["Combination Short-haul Truck",2.5,2034,21.758718801375,0.13672469185,1.33806297E-2,4010.0685788999999]
["Combination Short-haul Truck",2.5,2035,21.689128476874998,0.132492422,1.3291387125E-2,3983.6913450000002]
["Combination Short-haul Truck",2.5,2036,21.619538152375,0.12826015215,1.3202144549999999E-2,3957.3141111]
["Combination Short-haul Truck",2.5,2037,21.549947827874998,0.1240278823,1.3112901975000001E-2,3930.9368771999998]
["Combination Short-haul Truck",2.5,2038,21.480357503375,0.11979561245000001,1.30236594E-2,3904.5596433000001]
["Combination Short-haul Truck",2.5,2039,21.410767178874998,0.11556334259999999,1.2934416825E-2,3878.1824093999999]
["Combination Short-haul Truck",2.5,2040,21.341176854375,0.11133107275,1.2845174250000001E-2,3851.8051755000001]
["Combination Short-haul Truck",2.5,2041,21.322298966062501,0.110129180475,1.2833151825E-2,3848.1991696499999]
["Combination Short-haul Truck",2.5,2042,21.303421077749999,0.1089272882,1.2821129400000001E-2,3844.5931638000002]
["Combination Short-haul Truck",2.5,2043,21.2845431894375,0.10772539592499999,1.2809106975E-2,3840.98715795]
["Combination Short-haul Truck",2.5,2044,21.265665301125001,0.10652350365,1.2797084550000001E-2,3837.3811520999998]
["Combination Short-haul Truck",2.5,2045,21.246787412812498,0.105321611375,1.2785062125E-2,3833.77514625]
["Combination Short-haul Truck",2.5,2046,21.227909524499999,0.10411971909999999,1.2773039700000001E-2,3830.1691403999998]
["Combination Short-haul Truck",2.5,2047,21.2090316361875,0.102917826825,1.2761017275E-2,3826.5631345500001]
["Combination Short-haul Truck",2.5,2048,21.190153747875001,0.10171593455,1.2748994850000001E-2,3822.9571286999999]
["Combination Short-haul Truck",2.5,2049,21.171275859562499,0.10051404227500001,1.2736972425E-2,3819.3511228500001]
["Combination Short-haul Truck",2.5,2050,21.15239797125,9.9312150000000002E-2,1.272495E-2,3815.7451169999999]
["Combination Short-haul Truck",2.5,2051,21.138494977499999,9.8440177424999997E-2,1.2722415000000001E-2,3814.9846068000002]
["Combination Short-haul Truck",2.5,2052,21.124591983750001,9.7568204850000007E-2,1.2719879999999999E-2,3814.2240965999999]
["Combination Short-haul Truck",2.5,2053,21.11068899,9.6696232275000002E-2,1.2717345E-2,3813.4635864000002]
["Combination Short-haul Truck",2.5,2054,21.096785996249999,9.5824259699999997E-2,1.271481E-2,3812.7030761999999]
["Combination Short-haul Truck",2.5,2055,21.082883002500001,9.4952287125000007E-2,1.2712275E-2,3811.9425660000002]
["Combination Short-haul Truck",2.5,2056,21.06898000875,9.4080314550000002E-2,1.2709740000000001E-2,3811.1820557999999]
["Combination Short-haul Truck",2.5,2057,21.055077014999998,9.3208341974999998E-2,1.2707204999999999E-2,3810.4215456000002]
["Combination Short-haul Truck",2.5,2058,21.041174021250001,9.2336369400000007E-2,1.270467E-2,3809.6610353999999]
["Combination Short-haul Truck",2.5,2059,21.027271027499999,9.1464396825000002E-2,1.2702135E-2,3808.9005252000002]
["Combination Short-haul Truck",2.5,2060,21.013368033750002,9.0592424249999998E-2,1.26996E-2,3808.1400149999999]
["Combination Short-haul Truck",5,2020,14.484591923125,0.25532732375,9.8207999999999993E-3,2921.1150510000002]
["Combination Short-haul Truck",5,2021,14.249512692187499,0.23837202630000001,9.6601350000000002E-3,2875.1033017499999]
["Combination Short-haul Truck",5,2022,14.01443346125,0.22141672884999999,9.4994699999999994E-3,2829.0915525]
["Combination Short-haul Truck",5,2023,13.779354230312499,0.2044614314,9.3388050000000004E-3,2783.0798032500002]
["Combination Short-haul Truck",5,2024,13.544274999375,0.18750613394999999,9.1781399999999996E-3,2737.0680539999998]
["Combination Short-haul Truck",5,2025,13.309195768437499,0.1705508365,9.0174750000000005E-3,2691.05630475]
["Combination Short-haul Truck",5,2026,13.0741165375,0.15359553905000001,8.8568099999999997E-3,2645.0445555000001]
["Combination Short-haul Truck",5,2027,12.839037306562499,0.13664024159999999,8.6961450000000006E-3,2599.0328062499998]
["Combination Short-haul Truck",5,2028,12.603958075625,0.11968494415,8.5354799999999998E-3,2553.0210569999999]
["Combination Short-haul Truck",5,2029,12.368878844687501,0.1027296467,8.3748150000000007E-3,2507.0093077500001]
["Combination Short-haul Truck",5,2030,12.13379961375,8.5774349250000007E-2,8.2141499999999999E-3,2460.9975585000002]
["Combination Short-haul Truck",5,2031,12.095765945249999,8.3544936525000002E-2,8.1618899999999998E-3,2445.5393004749999]
["Combination Short-haul Truck",5,2032,12.05773227675,8.1315523799999997E-2,8.1096299999999996E-3,2430.08104245]
["Combination Short-haul Truck",5,2033,12.01969860825,7.9086111075000007E-2,8.0573699999999995E-3,2414.6227844250002]
["Combination Short-haul Truck",5,2034,11.981664939750001,7.6856698350000002E-2,8.0051099999999993E-3,2399.1645263999999]
["Combination Short-haul Truck",5,2035,11.94363127125,7.4627285624999998E-2,7.9528499999999992E-3,2383.706268375]
["Combination Short-haul Truck",5,2036,11.905597602749999,7.2397872899999993E-2,7.9005900000000007E-3,2368.2480103500002]
["Combination Short-haul Truck",5,2037,11.867563934250001,7.0168460175000003E-2,7.8483300000000006E-3,2352.7897523249999]
["Combination Short-haul Truck",5,2038,11.82953026575,6.7939047449999998E-2,7.7960700000000004E-3,2337.3314943]
["Combination Short-haul Truck",5,2039,11.791496597249999,6.5709634724999993E-2,7.7438100000000003E-3,2321.8732362750002]
["Combination Short-haul Truck",5,2040,11.75346292875,6.3480222000000003E-2,7.6915500000000001E-3,2306.4149782499999]
["Combination Short-haul Truck",5,2041,11.74367480025,6.2821487981249993E-2,7.6845749999999999E-3,2304.323987025]
["Combination Short-haul Truck",5,2042,11.73388667175,6.2162753962499998E-2,7.6775999999999997E-3,2302.2329958]
["Combination Short-haul Truck",5,2043,11.724098543249999,6.1504019943750002E-2,7.6706250000000004E-3,2300.1420045750001]
["Combination Short-haul Truck",5,2044,11.714310414750001,6.0845285924999999E-2,7.6636500000000001E-3,2298.0510133500002]
["Combination Short-haul Truck",5,2045,11.70452228625,6.0186551906250003E-2,7.6566749999999999E-3,2295.9600221249998]
["Combination Short-haul Truck",5,2046,11.69473415775,5.9527817887500001E-2,7.6496999999999997E-3,2293.8690308999999]
["Combination Short-haul Truck",5,2047,11.68494602925,5.8869083868749998E-2,7.6427250000000004E-3,2291.7780396749999]
["Combination Short-haul Truck",5,2048,11.675157900749999,5.8210349850000002E-2,7.6357500000000002E-3,2289.68704845]
["Combination Short-haul Truck",5,2049,11.665369772249999,5.755161583125E-2,7.628775E-3,2287.5960572250001]
["Combination Short-haul Truck",5,2050,11.655581643750001,5.6892881812499997E-2,7.6217999999999998E-3,2285.5050660000002]
["Combination Short-haul Truck",5,2051,11.64863009175,5.6413776131250003E-2,7.6204875000000002E-3,2285.11056525]
["Combination Short-haul Truck",5,2052,11.64167853975,5.5934670450000001E-2,7.6191749999999997E-3,2284.7160644999999]
["Combination Short-haul Truck",5,2053,11.63472698775,5.545556476875E-2,7.6178625000000002E-3,2284.3215637500002]
["Combination Short-haul Truck",5,2054,11.627775435749999,5.4976459087499999E-2,7.6165499999999997E-3,2283.9270630000001]
["Combination Short-haul Truck",5,2055,11.620823883750001,5.4497353406249997E-2,7.6152375000000001E-3,2283.53256225]
["Combination Short-haul Truck",5,2056,11.613872331750001,5.4018247725000003E-2,7.6139249999999997E-3,2283.1380614999998]
["Combination Short-haul Truck",5,2057,11.60692077975,5.3539142043750002E-2,7.6126125000000001E-3,2282.7435607500001]
["Combination Short-haul Truck",5,2058,11.59996922775,5.30600363625E-2,7.6112999999999997E-3,2282.34906]
["Combination Short-haul Truck",5,2059,11.59301767575,5.2580930681249999E-2,7.6099875000000001E-3,2281.9545592499999]
["Combination Short-haul Truck",5,2060,11.586066123749999,5.2101824999999997E-2,7.6086749999999996E-3,2281.5600585000002]
["Combination Short-haul Truck",10,2020,8.6800539956250002,0.1626194265,6.5136143749999998E-3,1938.04504425]
["Combination Short-haul Truck",10,2021,8.5272342266062502,0.15195765443125001,6.4117756875000003E-3,1908.8872927499999]
["Combination Short-haul Truck",10,2022,8.3744144575875001,0.14129588236250001,6.3099369999999998E-3,1879.72954125]
["Combination Short-haul Truck",10,2023,8.2215946885687501,0.13063411029374999,6.2080983125000003E-3,1850.5717897500001]
["Combination Short-haul Truck",10,2024,8.06877491955,0.119972338225,6.1062596249999998E-3,1821.41403825]
["Combination Short-haul Truck",10,2025,7.91595515053125,0.10931056615625,6.0044209375000003E-3,1792.2562867500001]
["Combination Short-haul Truck",10,2026,7.7631353815124999,9.8648794087500005E-2,5.9025822499999998E-3,1763.0985352499999]
["Combination Short-haul Truck",10,2027,7.6103156124937499,8.798702201875E-2,5.8007435625000003E-3,1733.94078375]
["Combination Short-haul Truck",10,2028,7.4574958434749998,7.7325249949999994E-2,5.6989048749999998E-3,1704.7830322499999]
["Combination Short-haul Truck",10,2029,7.3046760744562498,6.6663477881250002E-2,5.5970661875000003E-3,1675.62528075]
["Combination Short-haul Truck",10,2030,7.1518563054374997,5.6001705812499997E-2,5.4952274999999998E-3,1646.4675292500001]
["Combination Short-haul Truck",10,2031,7.1277581795999998,5.4596888081250003E-2,5.4608827499999998E-3,1636.3035278249999]
["Combination Short-haul Truck",10,2032,7.1036600537624999,5.3192070350000002E-2,5.4265379999999998E-3,1626.1395264]
["Combination Short-haul Truck",10,2033,7.0795619279249999,5.1787252618750002E-2,5.3921932499999999E-3,1615.9755249750001]
["Combination Short-haul Truck",10,2034,7.0554638020875,5.0382434887500001E-2,5.3578484999999999E-3,1605.8115235499999]
["Combination Short-haul Truck",10,2035,7.0313656762500001,4.897761715625E-2,5.3235037499999999E-3,1595.647522125]
["Combination Short-haul Truck",10,2036,7.0072675504125002,4.7572799424999999E-2,5.2891589999999999E-3,1585.4835207000001]
["Combination Short-haul Truck",10,2037,6.9831694245750002,4.6167981693749999E-2,5.2548142499999999E-3,1575.3195192749999]
["Combination Short-haul Truck",10,2038,6.9590712987375003,4.4763163962499998E-2,5.2204694999999999E-3,1565.15551785]
["Combination Short-haul Truck",10,2039,6.9349731729000004,4.3358346231249997E-2,5.1861247499999999E-3,1554.9915164250001]
["Combination Short-haul Truck",10,2040,6.9108750470625004,4.1953528499999997E-2,5.1517799999999999E-3,1544.8275149999999]
["Combination Short-haul Truck",10,2041,6.9049181140125002,4.15333035E-2,5.1472303124999999E-3,1543.4632601999999]
["Combination Short-haul Truck",10,2042,6.8989611809625,4.1113078499999997E-2,5.1426806249999998E-3,1542.0990053999999]
["Combination Short-haul Truck",10,2043,6.8930042479124998,4.0692853500000001E-2,5.1381309374999998E-3,1540.7347506000001]
["Combination Short-haul Truck",10,2044,6.8870473148625004,4.0272628499999998E-2,5.1335812499999998E-3,1539.3704958000001]
["Combination Short-haul Truck",10,2045,6.8810903818125002,3.9852403500000001E-2,5.1290315624999997E-3,1538.006241]
["Combination Short-haul Truck",10,2046,6.8751334487625,3.9432178499999998E-2,5.1244818749999997E-3,1536.6419862]
["Combination Short-haul Truck",10,2047,6.8691765157124998,3.9011953500000002E-2,5.1199321874999997E-3,1535.2777314]
["Combination Short-haul Truck",10,2048,6.8632195826625004,3.8591728499999998E-2,5.1153824999999997E-3,1533.9134766]
["Combination Short-haul Truck",10,2049,6.8572626496125002,3.8171503500000002E-2,5.1108328124999996E-3,1532.5492217999999]
["Combination Short-haul Truck",10,2050,6.8513057165625,3.7751278499999999E-2,5.1062831249999996E-3,1531.1849669999999]
["Combination Short-haul Truck",10,2051,6.8472042690937496,3.7445109587499997E-2,5.1054980624999999E-3,1530.9502166249999]
["Combination Short-haul Truck",10,2052,6.8431028216250001,3.7138940675000003E-2,5.1047130000000003E-3,1530.71546625]
["Combination Short-haul Truck",10,2053,6.8390013741562496,3.6832771762500001E-2,5.1039279374999998E-3,1530.480715875]
["Combination Short-haul Truck",10,2054,6.8348999266875001,3.6526602849999999E-2,5.1031428750000002E-3,1530.2459655]
["Combination Short-haul Truck",10,2055,6.8307984792187497,3.6220433937499998E-2,5.1023578124999996E-3,1530.011215125]
["Combination Short-haul Truck",10,2056,6.8266970317500002,3.5914265025000003E-2,5.10157275E-3,1529.7764647500001]
["Combination Short-haul Truck",10,2057,6.8225955842812498,3.5608096112500001E-2,5.1007876875000004E-3,1529.5417143750001]
["Combination Short-haul Truck",10,2058,6.8184941368125003,3.53019272E-2,5.1000026249999999E-3,1529.3069640000001]
["Combination Short-haul Truck",10,2059,6.8143926893437499,3.4995758287499998E-2,5.0992175625000002E-3,1529.0722136249999]
["Combination Short-haul Truck",10,2060,6.8102912418750003,3.4689589375000003E-2,5.0984324999999997E-3,1528.8374632499999]
["Combination Short-haul Truck",15,2020,6.850641236875,0.14881154293750001,5.8506974999999999E-3,1740.9375]
["Combination Short-haul Truck",15,2021,6.7079564650375003,0.13903863856875001,5.7576412499999998E-3,1714.2614959499999]
["Combination Short-haul Truck",15,2022,6.5652716931999997,0.12926573420000001,5.6645849999999998E-3,1687.5854919000001]
["Combination Short-haul Truck",15,2023,6.4225869213625,0.11949282983124999,5.5715287499999997E-3,1660.90948785]
["Combination Short-haul Truck",15,2024,6.2799021495250003,0.10971992546250001,5.4784724999999996E-3,1634.2334837999999]
["Combination Short-haul Truck",15,2025,6.1372173776874996,9.9947021093750005E-2,5.3854162500000004E-3,1607.5574797500001]
["Combination Short-haul Truck",15,2026,5.9945326058499999,9.0174116725000003E-2,5.2923600000000003E-3,1580.8814757]
["Combination Short-haul Truck",15,2027,5.8518478340125002,8.0401212356250001E-2,5.1993037500000002E-3,1554.2054716499999]
["Combination Short-haul Truck",15,2028,5.7091630621749996,7.06283079875E-2,5.1062475000000001E-3,1527.5294676000001]
["Combination Short-haul Truck",15,2029,5.5664782903374999,6.0855403618749998E-2,5.01319125E-3,1500.85346355]
["Combination Short-haul Truck",15,2030,5.4237935185000001,5.1082499250000003E-2,4.920135E-3,1474.1774594999999]
["Combination Short-haul Truck",15,2031,5.402191131525,4.9817982268749998E-2,4.8886320000000004E-3,1464.8504606250001]
["Combination Short-haul Truck",15,2032,5.3805887445499998,4.85534652875E-2,4.857129E-3,1455.52346175]
["Combination Short-haul Truck",15,2033,5.3589863575749996,4.7288948306250002E-2,4.8256260000000004E-3,1446.196462875]
["Combination Short-haul Truck",15,2034,5.3373839706000004,4.6024431324999997E-2,4.794123E-3,1436.8694640000001]
["Combination Short-haul Truck",15,2035,5.3157815836250002,4.4759914343749999E-2,4.7626200000000004E-3,1427.542465125]
["Combination Short-haul Truck",15,2036,5.29417919665,4.34953973625E-2,4.731117E-3,1418.21546625]
["Combination Short-haul Truck",15,2037,5.2725768096749999,4.2230880381250002E-2,4.6996140000000004E-3,1408.8884673749999]
["Combination Short-haul Truck",15,2038,5.2509744226999997,4.0966363399999997E-2,4.668111E-3,1399.5614685]
["Combination Short-haul Truck",15,2039,5.2293720357250004,3.9701846418749999E-2,4.6366080000000004E-3,1390.234469625]
["Combination Short-haul Truck",15,2040,5.2077696487500003,3.8437329437500001E-2,4.605105E-3,1380.9074707499999]
["Combination Short-haul Truck",15,2041,5.2022994695437497,3.8054439918750002E-2,4.6009244999999999E-3,1379.653472925]
["Combination Short-haul Truck",15,2042,5.1968292903375,3.7671550400000003E-2,4.5967439999999998E-3,1378.3994751]
["Combination Short-haul Truck",15,2043,5.1913591111312503,3.7288660881249998E-2,4.5925634999999998E-3,1377.1454772750001]
["Combination Short-haul Truck",15,2044,5.1858889319249997,3.6905771362499999E-2,4.5883829999999997E-3,1375.8914794499999]
["Combination Short-haul Truck",15,2045,5.18041875271875,3.6522881843750001E-2,4.5842024999999996E-3,1374.637481625]
["Combination Short-haul Truck",15,2046,5.1749485735125003,3.6139992325000002E-2,4.5800220000000004E-3,1373.3834838]
["Combination Short-haul Truck",15,2047,5.1694783943062497,3.5757102806250003E-2,4.5758415000000004E-3,1372.1294859750001]
["Combination Short-haul Truck",15,2048,5.1640082151,3.5374213287499998E-2,4.5716610000000003E-3,1370.8754881499999]
["Combination Short-haul Truck",15,2049,5.1585380358937503,3.4991323768749999E-2,4.5674805000000002E-3,1369.621490325]
["Combination Short-haul Truck",15,2050,5.1530678566874997,3.460843425E-2,4.5633000000000002E-3,1368.3674925]
["Combination Short-haul Truck",15,2051,5.14937277864375,3.4327935825000003E-2,4.5625845000000003E-3,1368.1529936249999]
["Combination Short-haul Truck",15,2052,5.1456777006000003,3.4047437399999998E-2,4.5618689999999996E-3,1367.93849475]
["Combination Short-haul Truck",15,2053,5.1419826225562497,3.3766938975000001E-2,4.5611534999999998E-3,1367.7239958749999]
["Combination Short-haul Truck",15,2054,5.1382875445125,3.3486440550000003E-2,4.560438E-3,1367.509497]
["Combination Short-haul Truck",15,2055,5.1345924664687503,3.3205942124999999E-2,4.5597225000000002E-3,1367.2949981249999]
["Combination Short-haul Truck",15,2056,5.1308973884249998,3.2925443700000001E-2,4.5590070000000003E-3,1367.08049925]
["Combination Short-haul Truck",15,2057,5.1272023103812501,3.2644945274999997E-2,4.5582914999999996E-3,1366.8660003750001]
["Combination Short-haul Truck",15,2058,5.1235072323375004,3.2364446849999999E-2,4.5575759999999998E-3,1366.6515015]
["Combination Short-haul Truck",15,2059,5.1198121542937498,3.2083948425000001E-2,4.5568605E-3,1366.4370026250001]
["Combination Short-haul Truck",15,2060,5.1161170762500001,3.1803449999999997E-2,4.5561450000000002E-3,1366.22250375]
["Combination Short-haul Truck",20,2020,5.6270795409375003,0.1330513455,5.31651E-3,1582.26745575]
["Combination Short-haul Truck",20,2021,5.4927999779812504,0.124260018375,5.2321920000000001E-3,1558.0732083749999]
["Combination Short-haul Truck",20,2022,5.3585204150249997,0.11546869125000001,5.1478740000000002E-3,1533.8789609999999]
["Combination Short-haul Truck",20,2023,5.2242408520687498,0.10667736412499999,5.0635560000000003E-3,1509.6847136250001]
["Combination Short-haul Truck",20,2024,5.0899612891124999,9.7886036999999995E-2,4.9792380000000004E-3,1485.4904662500001]
["Combination Short-haul Truck",20,2025,4.95568172615625,8.9094709874999997E-2,4.8949199999999997E-3,1461.296218875]
["Combination Short-haul Truck",20,2026,4.8214021632000001,8.0303382749999999E-2,4.8106019999999998E-3,1437.1019715]
["Combination Short-haul Truck",20,2027,4.6871226002437503,7.1512055625000001E-2,4.7262839999999999E-3,1412.907724125]
["Combination Short-haul Truck",20,2028,4.5528430372875004,6.2720728500000003E-2,4.641966E-3,1388.7134767499999]
["Combination Short-haul Truck",20,2029,4.4185634743312496,5.3929401374999998E-2,4.5576480000000001E-3,1364.5192293749999]
["Combination Short-haul Truck",20,2030,4.2842839113749998,4.513807425E-2,4.4733300000000002E-3,1340.3249820000001]
["Combination Short-haul Truck",20,2031,4.2639959149875004,4.3981847400000003E-2,4.4429550000000002E-3,1331.32272975]
["Combination Short-haul Truck",20,2032,4.2437079186000002,4.2825620549999999E-2,4.4125800000000001E-3,1322.3204774999999]
["Combination Short-haul Truck",20,2033,4.2234199222125,4.1669393700000001E-2,4.3822050000000001E-3,1313.3182252500001]
["Combination Short-haul Truck",20,2034,4.2031319258249997,4.0513166849999997E-2,4.3518300000000001E-3,1304.315973]
["Combination Short-haul Truck",20,2035,4.1828439294375004,3.935694E-2,4.3214550000000001E-3,1295.3137207499999]
["Combination Short-haul Truck",20,2036,4.1625559330500002,3.8200713150000003E-2,4.2910800000000001E-3,1286.3114685]
["Combination Short-haul Truck",20,2037,4.1422679366624999,3.7044486299999999E-2,4.260705E-3,1277.30921625]
["Combination Short-haul Truck",20,2038,4.1219799402749997,3.5888259450000001E-2,4.23033E-3,1268.3069640000001]
["Combination Short-haul Truck",20,2039,4.1016919438875004,3.4732032599999997E-2,4.199955E-3,1259.30471175]
["Combination Short-haul Truck",20,2040,4.0814039475000001,3.357580575E-2,4.16958E-3,1250.3024594999999]
["Combination Short-haul Truck",20,2041,4.0763314105750004,3.3230772525000001E-2,4.1656192499999996E-3,1249.1152128000001]
["Combination Short-haul Truck",20,2042,4.0712588736499997,3.2885739300000001E-2,4.1616585000000001E-3,1247.9279661]
["Combination Short-haul Truck",20,2043,4.066186336725,3.2540706075000002E-2,4.1576977499999997E-3,1246.7407194]
["Combination Short-haul Truck",20,2044,4.0611137998000002,3.2195672850000003E-2,4.1537370000000002E-3,1245.5534726999999]
["Combination Short-haul Truck",20,2045,4.0560412628750004,3.1850639625000003E-2,4.1497762499999999E-3,1244.3662260000001]
["Combination Short-haul Truck",20,2046,4.0509687259499998,3.1505606399999997E-2,4.1458155000000003E-3,1243.1789793]
["Combination Short-haul Truck",20,2047,4.045896189025,3.1160573175000001E-2,4.14185475E-3,1241.9917326]
["Combination Short-haul Truck",20,2048,4.0408236521000003,3.0815539950000002E-2,4.1378939999999996E-3,1240.8044858999999]
["Combination Short-haul Truck",20,2049,4.0357511151749996,3.0470506724999999E-2,4.1339332500000001E-3,1239.6172392000001]
["Combination Short-haul Truck",20,2050,4.0306785782499999,3.01254735E-2,4.1299724999999997E-3,1238.4299925]
["Combination Short-haul Truck",20,2051,4.0273304871937503,2.9873383768750001E-2,4.1293627499999997E-3,1238.2469969250001]
["Combination Short-haul Truck",20,2052,4.0239823961374999,2.9621294037499999E-2,4.1287529999999998E-3,1238.0640013499999]
["Combination Short-haul Truck",20,2053,4.0206343050812503,2.9369204306250001E-2,4.1281432499999998E-3,1237.8810057749999]
["Combination Short-haul Truck",20,2054,4.0172862140249999,2.9117114574999998E-2,4.1275334999999998E-3,1237.6980102]
["Combination Short-haul Truck",20,2055,4.0139381229687503,2.886502484375E-2,4.1269237499999998E-3,1237.515014625]
["Combination Short-haul Truck",20,2056,4.0105900319124999,2.8612935112500001E-2,4.1263139999999999E-3,1237.3320190500001]
["Combination Short-haul Truck",20,2057,4.0072419408562503,2.8360845381249999E-2,4.1257042499999999E-3,1237.1490234749999]
["Combination Short-haul Truck",20,2058,4.0038938497999998,2.8108755650000001E-2,4.1250944999999999E-3,1236.9660279]
["Combination Short-haul Truck",20,2059,4.0005457587437503,2.7856665918749999E-2,4.1244847499999999E-3,1236.783032325]
["Combination Short-haul Truck",20,2060,3.9971976676874998,2.76045761875E-2,4.1238749999999999E-3,1236.6000367500001]
["Combination Short-haul Truck",25,2020,4.9213064447499999,0.1236476955,4.9147649999999998E-3,1462.6499632499999]
["Combination Short-haul Truck",25,2021,4.7938080449999996,0.1154851860875,4.8387164999999996E-3,1440.85796805]
["Combination Short-haul Truck",25,2022,4.6663096452500001,0.10732267667500001,4.7626680000000003E-3,1419.06597285]
["Combination Short-haul Truck",25,2023,4.5388112454999998,9.9160167262500001E-2,4.6866195000000001E-3,1397.27397765]
["Combination Short-haul Truck",25,2024,4.4113128457500004,9.0997657849999997E-2,4.6105709999999999E-3,1375.48198245]
["Combination Short-haul Truck",25,2025,4.2838144460000001,8.2835148437500006E-2,4.5345224999999998E-3,1353.6899872500001]
["Combination Short-haul Truck",25,2026,4.1563160462499997,7.4672639025000001E-2,4.4584739999999996E-3,1331.8979920500001]
["Combination Short-haul Truck",25,2027,4.0288176465000003,6.6510129612499996E-2,4.3824255000000003E-3,1310.1059968500001]
["Combination Short-haul Truck",25,2028,3.90131924675,5.8347620199999999E-2,4.3063770000000001E-3,1288.3140016499999]
["Combination Short-haul Truck",25,2029,3.7738208470000001,5.0185110787500001E-2,4.2303284999999999E-3,1266.5220064499999]
["Combination Short-haul Truck",25,2030,3.6463224472500002,4.2022601375000003E-2,4.1542799999999998E-3,1244.73001125]
["Combination Short-haul Truck",25,2031,3.6273957222375,4.0954642737499998E-2,4.1264279999999997E-3,1236.477008325]
["Combination Short-haul Truck",25,2032,3.6084689972250001,3.98866841E-2,4.0985759999999996E-3,1228.2240053999999]
["Combination Short-haul Truck",25,2033,3.5895422722124999,3.8818725462500002E-2,4.0707240000000004E-3,1219.971002475]
["Combination Short-haul Truck",25,2034,3.5706155472000001,3.7750766824999997E-2,4.0428720000000003E-3,1211.7179995500001]
["Combination Short-haul Truck",25,2035,3.5516888221874998,3.6682808187499999E-2,4.0150200000000002E-3,1203.4649966249999]
["Combination Short-haul Truck",25,2036,3.532762097175,3.5614849550000001E-2,3.9871680000000001E-3,1195.2119937]
["Combination Short-haul Truck",25,2037,3.5138353721625002,3.4546890912500003E-2,3.9593160000000001E-3,1186.9589907750001]
["Combination Short-haul Truck",25,2038,3.4949086471499999,3.3478932274999998E-2,3.931464E-3,1178.7059878499999]
["Combination Short-haul Truck",25,2039,3.4759819221375001,3.24109736375E-2,3.9036119999999999E-3,1170.452984925]
["Combination Short-haul Truck",25,2040,3.4570551971249999,3.1343015000000002E-2,3.8757599999999998E-3,1162.1999820000001]
["Combination Short-haul Truck",25,2041,3.4522804658249999,3.1020298500000001E-2,3.8721195E-3,1161.107986725]
["Combination Short-haul Truck",25,2042,3.447505734525,3.0697582000000001E-2,3.8684790000000002E-3,1160.01599145]
["Combination Short-haul Truck",25,2043,3.442731003225,3.0374865500000001E-2,3.8648385E-3,1158.923996175]
["Combination Short-haul Truck",25,2044,3.4379562719250001,3.0052149E-2,3.8611980000000001E-3,1157.8320008999999]
["Combination Short-haul Truck",25,2045,3.4331815406250001,2.97294325E-2,3.8575574999999999E-3,1156.7400056250001]
["Combination Short-haul Truck",25,2046,3.4284068093250002,2.9406715999999999E-2,3.8539170000000001E-3,1155.64801035]
["Combination Short-haul Truck",25,2047,3.4236320780249998,2.9083999499999999E-2,3.8502764999999999E-3,1154.556015075]
["Combination Short-haul Truck",25,2048,3.4188573467249999,2.8761282999999999E-2,3.8466360000000001E-3,1153.4640198]
["Combination Short-haul Truck",25,2049,3.4140826154249999,2.8438566500000002E-2,3.8429954999999998E-3,1152.3720245249999]
["Combination Short-haul Truck",25,2050,3.409307884125,2.8115850000000001E-2,3.839355E-3,1151.2800292500001]
["Combination Short-haul Truck",25,2051,3.40618503853125,2.7879668999999999E-2,3.8387797500000001E-3,1151.107525575]
["Combination Short-haul Truck",25,2052,3.4030621929375,2.7643488000000001E-2,3.8382045000000002E-3,1150.9350219]
["Combination Short-haul Truck",25,2053,3.39993934734375,2.7407306999999999E-2,3.8376292499999998E-3,1150.7625182249999]
["Combination Short-haul Truck",25,2054,3.3968165017500001,2.7171126E-2,3.8370539999999999E-3,1150.59001455]
["Combination Short-haul Truck",25,2055,3.3936936561562501,2.6934944999999998E-2,3.83647875E-3,1150.4175108750001]
["Combination Short-haul Truck",25,2056,3.3905708105625001,2.6698764E-2,3.8359035000000001E-3,1150.2450071999999]
["Combination Short-haul Truck",25,2057,3.3874479649687501,2.6462583000000001E-2,3.8353282500000001E-3,1150.072503525]
["Combination Short-haul Truck",25,2058,3.3843251193750001,2.6226401999999999E-2,3.8347530000000002E-3,1149.8999998500001]
["Combination Short-haul Truck",25,2059,3.3812022737812502,2.5990221000000001E-2,3.8341777499999998E-3,1149.7274961749999]
["Combination Short-haul Truck",25,2060,3.3780794281875002,2.5754039999999999E-2,3.8336024999999999E-3,1149.5549925]
["Combination Short-haul Truck",30,2020,4.5268375190625001,0.11843883231250001,4.8121350000000004E-3,1432.07995575]
["Combination Short-haul Truck",30,2021,4.3980832412062503,0.11059544676874999,4.7375220000000001E-3,1410.6997097999999]
["Combination Short-haul Truck",30,2022,4.2693289633499996,0.102752061225,4.6629089999999998E-3,1389.3194638499999]
["Combination Short-haul Truck",30,2023,4.1405746854937497,9.4908675681249999E-2,4.5882960000000004E-3,1367.9392178999999]
["Combination Short-haul Truck",30,2024,4.0118204076374999,8.7065290137500001E-2,4.5136830000000001E-3,1346.5589719499999]
["Combination Short-haul Truck",30,2025,3.8830661297812501,7.9221904593750003E-2,4.4390699999999998E-3,1325.1787260000001]
["Combination Short-haul Truck",30,2026,3.7543118519249998,7.1378519050000006E-2,4.3644570000000004E-3,1303.7984800500001]
["Combination Short-haul Truck",30,2027,3.62555757406875,6.3535133506249994E-2,4.2898440000000001E-3,1282.4182341000001]
["Combination Short-haul Truck",30,2028,3.4968032962125002,5.5691747962500003E-2,4.2152309999999998E-3,1261.03798815]
["Combination Short-haul Truck",30,2029,3.3680490183562499,4.7848362418749998E-2,4.1406180000000004E-3,1239.6577422]
["Combination Short-haul Truck",30,2030,3.2392947405000001,4.0004976875000001E-2,4.0660050000000001E-3,1218.27749625]
["Combination Short-haul Truck",30,2031,3.2208258973500001,3.8988741950000003E-2,4.0391227499999996E-3,1210.3132506750001]
["Combination Short-haul Truck",30,2032,3.2023570542000002,3.7972507024999998E-2,4.0122405E-3,1202.3490051000001]
["Combination Short-haul Truck",30,2033,3.1838882110500002,3.69562721E-2,3.9853582500000003E-3,1194.3847595249999]
["Combination Short-haul Truck",30,2034,3.1654193678999998,3.5940037175000002E-2,3.9584759999999998E-3,1186.42051395]
["Combination Short-haul Truck",30,2035,3.1469505247499998,3.4923802249999997E-2,3.9315937500000002E-3,1178.456268375]
["Combination Short-haul Truck",30,2036,3.1284816815999998,3.3907567324999999E-2,3.9047115000000001E-3,1170.4920228000001]
["Combination Short-haul Truck",30,2037,3.1100128384499999,3.2891332400000001E-2,3.87782925E-3,1162.5277772249999]
["Combination Short-haul Truck",30,2038,3.0915439952999999,3.1875097475000003E-2,3.850947E-3,1154.56353165]
["Combination Short-haul Truck",30,2039,3.0730751521499999,3.0858862550000001E-2,3.8240647499999999E-3,1146.599286075]
["Combination Short-haul Truck",30,2040,3.054606309,2.9842627625E-2,3.7971824999999998E-3,1138.6350405000001]
["Combination Short-haul Truck",30,2041,3.0498084911125001,2.95341856125E-2,3.79367475E-3,1137.583539]
["Combination Short-haul Truck",30,2042,3.0450106732250002,2.92257436E-2,3.7901670000000001E-3,1136.5320374999999]
["Combination Short-haul Truck",30,2043,3.0402128553374999,2.8917301587499999E-2,3.7866592499999998E-3,1135.480536]
["Combination Short-haul Truck",30,2044,3.03541503745,2.8608859574999999E-2,3.7831515E-3,1134.4290344999999]
["Combination Short-haul Truck",30,2045,3.0306172195625001,2.8300417562499999E-2,3.7796437500000001E-3,1133.3775330000001]
["Combination Short-haul Truck",30,2046,3.0258194016750002,2.7991975549999999E-2,3.7761359999999998E-3,1132.3260315]
["Combination Short-haul Truck",30,2047,3.0210215837874999,2.7683533537499999E-2,3.77262825E-3,1131.2745299999999]
["Combination Short-haul Truck",30,2048,3.0162237659,2.7375091524999999E-2,3.7691205000000001E-3,1130.2230285000001]
["Combination Short-haul Truck",30,2049,3.0114259480125001,2.7066649512499999E-2,3.7656127499999998E-3,1129.171527]
["Combination Short-haul Truck",30,2050,3.0066281301250002,2.6758207499999999E-2,3.762105E-3,1128.1200255000001]
["Combination Short-haul Truck",30,2051,3.003466977525,2.6532121499999999E-2,3.7615507499999998E-3,1127.9535185249999]
["Combination Short-haul Truck",30,2052,3.0003058249249999,2.6306035500000002E-2,3.7609965000000001E-3,1127.78701155]
["Combination Short-haul Truck",30,2053,2.9971446723250001,2.6079949500000001E-2,3.76044225E-3,1127.620504575]
["Combination Short-haul Truck",30,2054,2.993983519725,2.5853863500000001E-2,3.7598879999999999E-3,1127.4539976000001]
["Combination Short-haul Truck",30,2055,2.9908223671249998,2.5627777500000001E-2,3.7593337500000002E-3,1127.2874906249999]
["Combination Short-haul Truck",30,2056,2.9876612145250001,2.54016915E-2,3.7587795E-3,1127.12098365]
["Combination Short-haul Truck",30,2057,2.9845000619249999,2.51756055E-2,3.7582252499999999E-3,1126.954476675]
["Combination Short-haul Truck",30,2058,2.9813389093249998,2.49495195E-2,3.7576710000000002E-3,1126.7879697000001]
["Combination Short-haul Truck",30,2059,2.9781777567250001,2.4723433499999999E-2,3.7571167500000001E-3,1126.6214627249999]
["Combination Short-haul Truck",30,2060,2.9750166041249999,2.4497347499999999E-2,3.7565624999999999E-3,1126.45495575]
["Combination Short-haul Truck",35,2020,3.7160417809375001,9.0981403000000002E-2,4.2120600000000001E-3,1253.6924744999999]
["Combination Short-haul Truck",35,2021,3.5963951346187502,8.4915689774999997E-2,4.1429250000000004E-3,1233.8137299749999]
["Combination Short-haul Truck",35,2022,3.4767484883000002,7.8849976550000006E-2,4.0737899999999999E-3,1213.9349854500001]
["Combination Short-haul Truck",35,2023,3.3571018419812502,7.2784263325000001E-2,4.0046550000000002E-3,1194.0562409250001]
["Combination Short-haul Truck",35,2024,3.2374551956625002,6.6718550099999996E-2,3.9355199999999996E-3,1174.1774964000001]
["Combination Short-haul Truck",35,2025,3.1178085493437502,6.0652836874999998E-2,3.866385E-3,1154.2987518750001]
["Combination Short-haul Truck",35,2026,2.9981619030250002,5.458712365E-2,3.7972499999999998E-3,1134.4200073500001]
["Combination Short-haul Truck",35,2027,2.8785152567062502,4.8521410425000001E-2,3.7281150000000002E-3,1114.5412628250001]
["Combination Short-haul Truck",35,2028,2.7588686103875002,4.2455697200000003E-2,3.65898E-3,1094.6625183000001]
["Combination Short-haul Truck",35,2029,2.6392219640687502,3.6389983974999998E-2,3.5898449999999999E-3,1074.7837737750001]
["Combination Short-haul Truck",35,2030,2.5195753177500002,3.032427075E-2,3.5207099999999998E-3,1054.9050292500001]
["Combination Short-haul Truck",35,2031,2.5024425387187499,2.952512685E-2,3.4962525000000002E-3,1047.6540252]
["Combination Short-haul Truck",35,2032,2.4853097596875,2.8725982949999999E-2,3.4717950000000002E-3,1040.4030211500001]
["Combination Short-haul Truck",35,2033,2.4681769806562501,2.7926839049999999E-2,3.4473375000000001E-3,1033.1520171]
["Combination Short-haul Truck",35,2034,2.4510442016249998,2.7127695149999999E-2,3.4228800000000001E-3,1025.9010130500001]
["Combination Short-haul Truck",35,2035,2.4339114225937499,2.6328551249999999E-2,3.3984225000000001E-3,1018.650009]
["Combination Short-haul Truck",35,2036,2.4167786435625001,2.5529407350000002E-2,3.373965E-3,1011.3990049499999]
["Combination Short-haul Truck",35,2037,2.3996458645312502,2.4730263450000001E-2,3.3495075E-3,1004.1480009000001]
["Combination Short-haul Truck",35,2038,2.3825130854999998,2.3931119550000001E-2,3.32505E-3,996.89699685000005]
["Combination Short-haul Truck",35,2039,2.36538030646875,2.3131975650000001E-2,3.3005924999999999E-3,989.64599280000004]
["Combination Short-haul Truck",35,2040,2.3482475274375001,2.2332831750000001E-2,3.2761349999999999E-3,982.39498875000004]
["Combination Short-haul Truck",35,2041,2.34385840921875,2.2098312075000001E-2,3.2729842499999999E-3,981.44999062500005]
["Combination Short-haul Truck",35,2042,2.3394692909999999,2.1863792399999998E-2,3.2698334999999999E-3,980.50499249999996]
["Combination Short-haul Truck",35,2043,2.3350801727812498,2.1629272724999999E-2,3.26668275E-3,979.55999437499997]
["Combination Short-haul Truck",35,2044,2.3306910545625001,2.139475305E-2,3.263532E-3,978.61499624999999]
["Combination Short-haul Truck",35,2045,2.32630193634375,2.1160233375E-2,3.26038125E-3,977.66999812500001]
["Combination Short-haul Truck",35,2046,2.3219128181249999,2.0925713700000001E-2,3.2572305E-3,976.72500000000002]
["Combination Short-haul Truck",35,2047,2.3175236999062498,2.0691194025000002E-2,3.25407975E-3,975.78000187500004]
["Combination Short-haul Truck",35,2048,2.3131345816875002,2.0456674349999999E-2,3.2509290000000001E-3,974.83500375000006]
["Combination Short-haul Truck",35,2049,2.3087454634687501,2.0222154674999999E-2,3.2477782500000001E-3,973.89000562499996]
["Combination Short-haul Truck",35,2050,2.30435634525,1.9987635E-2,3.2446275000000001E-3,972.94500749999997]
["Combination Short-haul Truck",35,2051,2.3015143780687501,1.9817074437499999E-2,3.2441872499999998E-3,972.81300675]
["Combination Short-haul Truck",35,2052,2.2986724108874999,1.9646513875E-2,3.2437469999999999E-3,972.68100600000002]
["Combination Short-haul Truck",35,2053,2.29583044370625,1.9475953312499999E-2,3.2433067500000001E-3,972.54900525000005]
["Combination Short-haul Truck",35,2054,2.2929884765250002,1.9305392750000001E-2,3.2428664999999998E-3,972.41700449999996]
["Combination Short-haul Truck",35,2055,2.2901465093437499,1.9134832187499999E-2,3.2424262499999999E-3,972.28500374999999]
["Combination Short-haul Truck",35,2056,2.2873045421625,1.8964271625000001E-2,3.2419860000000001E-3,972.15300300000001]
["Combination Short-haul Truck",35,2057,2.2844625749812502,1.8793711062499999E-2,3.2415457499999998E-3,972.02100225000004]
["Combination Short-haul Truck",35,2058,2.2816206077999999,1.8623150500000001E-2,3.2411054999999999E-3,971.88900149999995]
["Combination Short-haul Truck",35,2059,2.27877864061875,1.84525899375E-2,3.2406652500000001E-3,971.75700074999997]
["Combination Short-haul Truck",35,2060,2.2759366734375002,1.8282029375000002E-2,3.2402249999999998E-3,971.625]
["Combination Short-haul Truck",40,2020,3.3826401661875001,8.4430926249999996E-2,4.1375700000000001E-3,1231.58248875]
["Combination Short-haul Truck",40,2021,3.2627740896000001,7.8787999799999994E-2,4.0699049375000004E-3,1212.123742425]
["Combination Short-haul Truck",40,2022,3.1429080130124998,7.3145073350000006E-2,4.0022398749999999E-3,1192.6649961000001]
["Combination Short-haul Truck",40,2023,3.0230419364249999,6.7502146900000004E-2,3.9345748125000002E-3,1173.2062497750001]
["Combination Short-haul Truck",40,2024,2.9031758598374999,6.1859220450000002E-2,3.86690975E-3,1153.7475034500001]
["Combination Short-haul Truck",40,2025,2.78330978325,5.6216294E-2,3.7992446874999999E-3,1134.2887571250001]
["Combination Short-haul Truck",40,2026,2.6634437066625001,5.0573367549999998E-2,3.7315796250000002E-3,1114.8300108000001]
["Combination Short-haul Truck",40,2027,2.5435776300750002,4.4930441100000003E-2,3.6639145625E-3,1095.3712644750001]
["Combination Short-haul Truck",40,2028,2.4237115534874998,3.9287514650000001E-2,3.5962494999999999E-3,1075.9125181500001]
["Combination Short-haul Truck",40,2029,2.3038454768999999,3.3644588199999999E-2,3.5285844375000002E-3,1056.4537718250001]
["Combination Short-haul Truck",40,2030,2.1839794003124999,2.800166175E-2,3.460919375E-3,1036.9950255000001]
["Combination Short-haul Truck",40,2031,2.1671576280374998,2.7263256074999999E-2,3.4366021874999999E-3,1029.7837737]
["Combination Short-haul Truck",40,2032,2.1503358557625001,2.6524850400000001E-2,3.4122850000000001E-3,1022.5725219]
["Combination Short-haul Truck",40,2033,2.1335140834874999,2.5786444725E-2,3.3879678125E-3,1015.3612701]
["Combination Short-haul Truck",40,2034,2.1166923112124998,2.5048039049999998E-2,3.3636506249999998E-3,1008.1500183000001]
["Combination Short-haul Truck",40,2035,2.0998705389375001,2.4309633375E-2,3.3393334375000001E-3,1000.9387665]
["Combination Short-haul Truck",40,2036,2.0830487666624999,2.3571227699999999E-2,3.3150162499999999E-3,993.72751470000003]
["Combination Short-haul Truck",40,2037,2.0662269943874998,2.2832822025000001E-2,3.2906990625000002E-3,986.51626290000002]
["Combination Short-haul Truck",40,2038,2.0494052221125001,2.209441635E-2,3.266381875E-3,979.3050111]
["Combination Short-haul Truck",40,2039,2.0325834498374999,2.1356010674999999E-2,3.2420646874999999E-3,972.09375929999999]
["Combination Short-haul Truck",40,2040,2.0157616775624998,2.0617605000000001E-2,3.2177475000000001E-3,964.88250749999997]
["Combination Short-haul Truck",40,2041,2.01136796585625,2.0402007E-2,3.2146305000000002E-3,963.94801042500001]
["Combination Short-haul Truck",40,2042,2.0069742541500002,2.0186408999999999E-2,3.2115135000000002E-3,963.01351335000004]
["Combination Short-haul Truck",40,2043,2.0025805424437499,1.9970811000000002E-2,3.2083964999999998E-3,962.07901627499996]
["Combination Short-haul Truck",40,2044,1.9981868307374999,1.9755213000000001E-2,3.2052794999999999E-3,961.14451919999999]
["Combination Short-haul Truck",40,2045,1.9937931190312499,1.9539615E-2,3.2021624999999999E-3,960.21002212500002]
["Combination Short-haul Truck",40,2046,1.9893994073250001,1.9324016999999999E-2,3.1990454999999999E-3,959.27552505000006]
["Combination Short-haul Truck",40,2047,1.9850056956187501,1.9108419000000001E-2,3.1959285E-3,958.34102797499997]
["Combination Short-haul Truck",40,2048,1.9806119839125,1.8892821000000001E-2,3.1928115E-3,957.40653090000001]
["Combination Short-haul Truck",40,2049,1.97621827220625,1.8677223E-2,3.1896945E-3,956.47203382500004]
["Combination Short-haul Truck",40,2050,1.9718245605,1.8461624999999999E-2,3.1865775000000001E-3,955.53753674999996]
["Combination Short-haul Truck",40,2051,1.9689667800624999,1.8304833824999998E-2,3.1861567499999999E-3,955.41153269999995]
["Combination Short-haul Truck",40,2052,1.9661089996250001,1.8148042650000001E-2,3.1857360000000002E-3,955.28552864999995]
["Combination Short-haul Truck",40,2053,1.9632512191875,1.7991251475000001E-2,3.1853152500000001E-3,955.15952460000005]
["Combination Short-haul Truck",40,2054,1.9603934387499999,1.78344603E-2,3.1848944999999999E-3,955.03352055000005]
["Combination Short-haul Truck",40,2055,1.9575356583125001,1.7677669125E-2,3.1844737500000002E-3,954.90751650000004]
["Combination Short-haul Truck",40,2056,1.954677877875,1.7520877949999999E-2,3.1840530000000001E-3,954.78151245000004]
["Combination Short-haul Truck",40,2057,1.9518200974375,1.7364086774999999E-2,3.1836322499999999E-3,954.65550840000003]
["Combination Short-haul Truck",40,2058,1.9489623170000001,1.7207295599999999E-2,3.1832115000000002E-3,954.52950435000002]
["Combination Short-haul Truck",40,2059,1.9461045365625,1.7050504425000002E-2,3.1827907500000001E-3,954.40350030000002]
["Combination Short-haul Truck",40,2060,1.943246756125,1.6893713250000001E-2,3.1823699999999999E-3,954.27749625000001]
["Combination Short-haul Truck",45,2020,3.1233298220624999,7.9336317125E-2,4.0796399999999998E-3,1214.3775330000001]
["Combination Short-haul Truck",45,2021,3.0032928771187501,7.4022207487500005E-2,4.0131169375000001E-3,1195.2457764000001]
["Combination Short-haul Truck",45,2022,2.883255932175,6.8708097849999997E-2,3.9465938750000004E-3,1176.1140198000001]
["Combination Short-haul Truck",45,2023,2.7632189872312498,6.3393988212500002E-2,3.8800708124999998E-3,1156.9822632]
["Combination Short-haul Truck",45,2024,2.6431820422875001,5.8079878575E-2,3.8135477500000001E-3,1137.8505066]
["Combination Short-haul Truck",45,2025,2.5231450973437499,5.2765768937499999E-2,3.7470246874999999E-3,1118.71875]
["Combination Short-haul Truck",45,2026,2.4031081524000002,4.7451659299999997E-2,3.6805016250000002E-3,1099.5869934]
["Combination Short-haul Truck",45,2027,2.28307120745625,4.2137549662500003E-2,3.6139785625E-3,1080.4552368]
["Combination Short-haul Truck",45,2028,2.1630342625124999,3.6823440025000001E-2,3.5474554999999999E-3,1061.3234801999999]
["Combination Short-haul Truck",45,2029,2.0429973175687501,3.1509330387499999E-2,3.4809324375000002E-3,1042.1917235999999]
["Combination Short-haul Truck",45,2030,1.922960372625,2.6195220750000001E-2,3.414409375E-3,1023.059967]
["Combination Short-haul Truck",45,2031,1.9063801969437499,2.5504051425E-2,3.3902011875000001E-3,1015.880969175]
["Combination Short-haul Truck",45,2032,1.8898000212624999,2.4812882099999999E-2,3.3659929999999998E-3,1008.70197135]
["Combination Short-haul Truck",45,2033,1.8732198455812501,2.4121712775000002E-2,3.3417848125E-3,1001.522973525]
["Combination Short-haul Truck",45,2034,1.8566396699000001,2.3430543450000001E-2,3.3175766250000001E-3,994.34397569999999]
["Combination Short-haul Truck",45,2035,1.84005949421875,2.2739374125E-2,3.2933684374999998E-3,987.16497787499998]
["Combination Short-haul Truck",45,2036,1.8234793185375,2.2048204799999999E-2,3.26916025E-3,979.98598004999997]
["Combination Short-haul Truck",45,2037,1.80689914285625,2.1357035475000001E-2,3.2449520625000001E-3,972.80698222499996]
["Combination Short-haul Truck",45,2038,1.7903189671749999,2.066586615E-2,3.2207438749999998E-3,965.62798439999995]
["Combination Short-haul Truck",45,2039,1.7737387914937499,1.9974696824999999E-2,3.1965356875E-3,958.44898657500005]
["Combination Short-haul Truck",45,2040,1.7571586158125001,1.9283527500000001E-2,3.1723275000000001E-3,951.26998875000004]
["Combination Short-haul Truck",45,2041,1.75276165843125,1.9082648925000001E-2,3.1692374999999998E-3,950.34298987499994]
["Combination Short-haul Truck",45,2042,1.7483647010500001,1.888177035E-2,3.1661475E-3,949.41599099999996]
["Combination Short-haul Truck",45,2043,1.74396774366875,1.8680891775E-2,3.1630575000000001E-3,948.48899212499998]
["Combination Short-haul Truck",45,2044,1.7395707862875001,1.8480013199999999E-2,3.1599674999999998E-3,947.56199325]
["Combination Short-haul Truck",45,2045,1.7351738289062499,1.8279134624999999E-2,3.1568774999999999E-3,946.63499437500002]
["Combination Short-haul Truck",45,2046,1.730776871525,1.8078256050000002E-2,3.1537875000000001E-3,945.70799550000004]
["Combination Short-haul Truck",45,2047,1.7263799141437499,1.7877377475000001E-2,3.1506975000000002E-3,944.78099662499994]
["Combination Short-haul Truck",45,2048,1.7219829567625,1.76764989E-2,3.1476074999999999E-3,943.85399774999996]
["Combination Short-haul Truck",45,2049,1.7175859993812499,1.7475620325E-2,3.1445175000000001E-3,942.92699887499998]
["Combination Short-haul Truck",45,2050,1.713189042,1.7274741749999999E-2,3.1414275000000002E-3,942]
["Combination Short-haul Truck",45,2051,1.71031924130625,1.7128656074999998E-2,3.1410209999999999E-3,941.87774962499998]
["Combination Short-haul Truck",45,2052,1.7074494406125,1.6982570400000001E-2,3.1406145000000001E-3,941.75549924999996]
["Combination Short-haul Truck",45,2053,1.7045796399187501,1.6836484725E-2,3.1402079999999998E-3,941.63324887500005]
["Combination Short-haul Truck",45,2054,1.7017098392250001,1.6690399049999999E-2,3.1398015E-3,941.51099850000003]
["Combination Short-haul Truck",45,2055,1.6988400385312501,1.6544313375000001E-2,3.1393950000000001E-3,941.38874812500001]
["Combination Short-haul Truck",45,2056,1.6959702378374999,1.63982277E-2,3.1389884999999998E-3,941.26649774999998]
["Combination Short-haul Truck",45,2057,1.6931004371437499,1.6252142024999999E-2,3.138582E-3,941.14424737499996]
["Combination Short-haul Truck",45,2058,1.6902306364499999,1.6106056349999998E-2,3.1381755000000002E-3,941.02199700000006]
["Combination Short-haul Truck",45,2059,1.68736083575625,1.5959970675000001E-2,3.1377689999999999E-3,940.89974662500003]
["Combination Short-haul Truck",45,2060,1.6844910350625,1.5813885E-2,3.1373625E-3,940.77749625000001]
["Combination Short-haul Truck",50,2020,2.8202786949375001,6.9829111375000003E-2,3.9329474999999997E-3,1170.6750179999999]
["Combination Short-haul Truck",50,2021,2.6984097191812499,6.5127645412500004E-2,3.86610075E-3,1151.4202694999999]
["Combination Short-haul Truck",50,2022,2.5765407434249998,6.0426179449999999E-2,3.7992540000000002E-3,1132.1655209999999]
["Combination Short-haul Truck",50,2023,2.4546717676687502,5.5724713487500001E-2,3.73240725E-3,1112.9107724999999]
["Combination Short-haul Truck",50,2024,2.3328027919125001,5.1023247525000003E-2,3.6655605000000002E-3,1093.6560239999999]
["Combination Short-haul Truck",50,2025,2.21093381615625,4.6321781562499997E-2,3.59871375E-3,1074.4012755000001]
["Combination Short-haul Truck",50,2026,2.0890648403999998,4.1620315599999999E-2,3.5318670000000002E-3,1055.1465270000001]
["Combination Short-haul Truck",50,2027,1.96719586464375,3.6918849637500001E-2,3.4650202499999999E-3,1035.8917785000001]
["Combination Short-haul Truck",50,2028,1.8453268888875001,3.2217383675000003E-2,3.3981735000000002E-3,1016.63703]
["Combination Short-haul Truck",50,2029,1.72345791313125,2.7515917712500001E-2,3.3313267499999999E-3,997.38228149999998]
["Combination Short-haul Truck",50,2030,1.6015889373750001,2.2814451749999999E-2,3.2644800000000002E-3,978.12753299999997]
["Combination Short-haul Truck",50,2031,1.5849137575125001,2.2202073074999999E-2,3.2403344999999998E-3,970.96428225]
["Combination Short-haul Truck",50,2032,1.5682385776500001,2.1589694400000001E-2,3.2161889999999999E-3,963.80103150000002]
["Combination Short-haul Truck",50,2033,1.5515633977875001,2.0977315725000001E-2,3.1920435E-3,956.63778075000005]
["Combination Short-haul Truck",50,2034,1.5348882179250001,2.036493705E-2,3.1678980000000002E-3,949.47452999999996]
["Combination Short-haul Truck",50,2035,1.5182130380625001,1.9752558375E-2,3.1437524999999998E-3,942.31127924999998]
["Combination Short-haul Truck",50,2036,1.5015378582000001,1.9140179699999999E-2,3.1196069999999999E-3,935.14802850000001]
["Combination Short-haul Truck",50,2037,1.4848626783375001,1.8527801024999999E-2,3.0954615E-3,927.98477775000003]
["Combination Short-haul Truck",50,2038,1.4681874984750001,1.7915422350000001E-2,3.0713160000000002E-3,920.82152699999995]
["Combination Short-haul Truck",50,2039,1.4515123186125001,1.7303043675000001E-2,3.0471704999999998E-3,913.65827624999997]
["Combination Short-haul Truck",50,2040,1.4348371387500001,1.6690665E-2,3.0230249999999999E-3,906.4950255]
["Combination Short-haul Truck",50,2041,1.4304620593499999,1.6516924499999999E-2,3.0199710000000002E-3,905.579269275]
["Combination Short-haul Truck",50,2042,1.42608697995,1.6343184E-2,3.016917E-3,904.66351305000001]
["Combination Short-haul Truck",50,2043,1.4217119005500001,1.6169443499999998E-2,3.0138629999999999E-3,903.74775682500001]
["Combination Short-haul Truck",50,2044,1.4173368211499999,1.5995703E-2,3.0108090000000001E-3,902.83200060000001]
["Combination Short-haul Truck",50,2045,1.41296174175,1.5821962500000002E-2,3.007755E-3,901.91624437500002]
["Combination Short-haul Truck",50,2046,1.4085866623500001,1.5648222E-2,3.0047009999999998E-3,901.00048815000002]
["Combination Short-haul Truck",50,2047,1.4042115829499999,1.54744815E-2,3.0016470000000001E-3,900.08473192500003]
["Combination Short-haul Truck",50,2048,1.39983650355,1.5300741E-2,2.9985929999999999E-3,899.16897570000003]
["Combination Short-haul Truck",50,2049,1.3954614241500001,1.51270005E-2,2.9955390000000002E-3,898.25321947500004]
["Combination Short-haul Truck",50,2050,1.3910863447499999,1.4953259999999999E-2,2.992485E-3,897.33746325000004]
["Combination Short-haul Truck",50,2051,1.388258480025,1.482742575E-2,2.9921017500000001E-3,897.22272022499999]
["Combination Short-haul Truck",50,2052,1.3854306153,1.47015915E-2,2.9917185000000002E-3,897.10797720000005]
["Combination Short-haul Truck",50,2053,1.382602750575,1.457575725E-2,2.9913352500000002E-3,896.993234175]
["Combination Short-haul Truck",50,2054,1.3797748858500001,1.4449923E-2,2.9909519999999998E-3,896.87849114999995]
["Combination Short-haul Truck",50,2055,1.3769470211249999,1.432408875E-2,2.9905687499999999E-3,896.76374812500001]
["Combination Short-haul Truck",50,2056,1.3741191563999999,1.41982545E-2,2.9901855E-3,896.64900509999995]
["Combination Short-haul Truck",50,2057,1.371291291675,1.407242025E-2,2.98980225E-3,896.53426207500002]
["Combination Short-haul Truck",50,2058,1.36846342695,1.3946586E-2,2.9894190000000001E-3,896.41951904999996]
["Combination Short-haul Truck",50,2059,1.365635562225,1.3820751750000001E-2,2.9890357500000002E-3,896.30477602500002]
["Combination Short-haul Truck",50,2060,1.3628076975000001,1.3694917500000001E-2,2.9886524999999998E-3,896.19003299999997]
["Combination Short-haul Truck",55,2020,2.5392502150624998,5.9139749499999998E-2,3.7774125000000001E-3,1124.33999625]
["Combination Short-haul Truck",55,2021,2.4152296276687499,5.5134852975000002E-2,3.7099837500000001E-3,1104.8827421999999]
["Combination Short-haul Truck",55,2022,2.2912090402750001,5.112995645E-2,3.642555E-3,1085.4254881500001]
["Combination Short-haul Truck",55,2023,2.1671884528812502,4.7125059924999997E-2,3.57512625E-3,1065.9682341]
["Combination Short-haul Truck",55,2024,2.0431678654874998,4.3120163400000001E-2,3.5076974999999999E-3,1046.5109800499999]
["Combination Short-haul Truck",55,2025,1.91914727809375,3.9115266874999999E-2,3.4402687499999998E-3,1027.0537260000001]
["Combination Short-haul Truck",55,2026,1.7951266907000001,3.5110370350000003E-2,3.3728400000000002E-3,1007.59647195]
["Combination Short-haul Truck",55,2027,1.67110610330625,3.1105473825E-2,3.3054112500000002E-3,988.13921789999995]
["Combination Short-haul Truck",55,2028,1.5470855159125001,2.7100577300000001E-2,3.2379825000000001E-3,968.68196384999999]
["Combination Short-haul Truck",55,2029,1.42306492851875,2.3095680774999999E-2,3.17055375E-3,949.22470980000003]
["Combination Short-haul Truck",55,2030,1.2990443411249999,1.9090784249999999E-2,3.103125E-3,929.76745574999995]
["Combination Short-haul Truck",55,2031,1.2820740805687501,1.8564282075000001E-2,3.0790552500000001E-3,922.62445649999995]
["Combination Short-haul Truck",55,2032,1.2651038200125,1.8037779899999998E-2,3.0549854999999998E-3,915.48145724999995]
["Combination Short-haul Truck",55,2033,1.2481335594562499,1.7511277725E-2,3.03091575E-3,908.33845799999995]
["Combination Short-haul Truck",55,2034,1.2311632989000001,1.6984775550000001E-2,3.0068460000000001E-3,901.19545874999994]
["Combination Short-haul Truck",55,2035,1.21419303834375,1.6458273374999999E-2,2.9827762499999998E-3,894.05245950000005]
["Combination Short-haul Truck",55,2036,1.1972227777875,1.59317712E-2,2.9587064999999999E-3,886.90946025000005]
["Combination Short-haul Truck",55,2037,1.1802525172312499,1.5405269025E-2,2.9346367500000001E-3,879.76646100000005]
["Combination Short-haul Truck",55,2038,1.1632822566750001,1.4878766850000001E-2,2.9105670000000002E-3,872.62346175000005]
["Combination Short-haul Truck",55,2039,1.14631199611875,1.4352264675E-2,2.8864972499999999E-3,865.48046250000004]
["Combination Short-haul Truck",55,2040,1.1293417355624999,1.38257625E-2,2.8624275E-3,858.33746325000004]
["Combination Short-haul Truck",55,2041,1.12495921760625,1.3681980749999999E-2,2.85940875E-3,857.43221730000005]
["Combination Short-haul Truck",55,2042,1.12057669965,1.3538199000000001E-2,2.8563899999999999E-3,856.52697135000005]
["Combination Short-haul Truck",55,2043,1.11619418169375,1.339441725E-2,2.8533712499999998E-3,855.62172539999995]
["Combination Short-haul Truck",55,2044,1.1118116637375,1.32506355E-2,2.8503525000000002E-3,854.71647944999995]
["Combination Short-haul Truck",55,2045,1.10742914578125,1.310685375E-2,2.8473337500000001E-3,853.81123349999996]
["Combination Short-haul Truck",55,2046,1.103046627825,1.2963072000000001E-2,2.844315E-3,852.90598754999996]
["Combination Short-haul Truck",55,2047,1.09866410986875,1.281929025E-2,2.84129625E-3,852.00074159999997]
["Combination Short-haul Truck",55,2048,1.0942815919125,1.26755085E-2,2.8382774999999999E-3,851.09549564999998]
["Combination Short-haul Truck",55,2049,1.08989907395625,1.253172675E-2,2.8352587499999998E-3,850.19024969999998]
["Combination Short-haul Truck",55,2050,1.085516556,1.2387944999999999E-2,2.8322400000000002E-3,849.28500374999999]
["Combination Short-haul Truck",55,2051,1.08272527351875,1.2284624250000001E-2,2.8318814999999998E-3,849.17774970000005]
["Combination Short-haul Truck",55,2052,1.0799339910375001,1.2181303500000001E-2,2.8315229999999999E-3,849.07049565]
["Combination Short-haul Truck",55,2053,1.0771427085562499,1.2077982750000001E-2,2.8311644999999999E-3,848.96324159999995]
["Combination Short-haul Truck",55,2054,1.074351426075,1.1974662000000001E-2,2.8308059999999999E-3,848.85598755000001]
["Combination Short-haul Truck",55,2055,1.0715601435937501,1.187134125E-2,2.8304475E-3,848.74873349999996]
["Combination Short-haul Truck",55,2056,1.0687688611124999,1.17680205E-2,2.830089E-3,848.64147945000002]
["Combination Short-haul Truck",55,2057,1.06597757863125,1.166469975E-2,2.8297305000000001E-3,848.53422539999997]
["Combination Short-haul Truck",55,2058,1.06318629615,1.1561379E-2,2.8293720000000001E-3,848.42697135000003]
["Combination Short-haul Truck",55,2059,1.0603950136687501,1.145805825E-2,2.8290135000000002E-3,848.31971729999998]
["Combination Short-haul Truck",55,2060,1.0576037311875,1.13547375E-2,2.8286549999999998E-3,848.21246325000004]
["Combination Short-haul Truck",60,2020,2.4845912287499998,5.4400045187500003E-2,3.8216656249999998E-3,1137.6975405000001]
["Combination Short-haul Truck",60,2021,2.3600538935437498,5.074145191875E-2,3.7551260625000001E-3,1118.4990327749999]
["Combination Short-haul Truck",60,2022,2.2355165583374998,4.7082858649999997E-2,3.6885864999999999E-3,1099.30052505]
["Combination Short-haul Truck",60,2023,2.1109792231312499,4.342426538125E-2,3.6220469374999998E-3,1080.1020173249999]
["Combination Short-haul Truck",60,2024,1.9864418879250001,3.9765672112499997E-2,3.5555073750000001E-3,1060.9035096]
["Combination Short-haul Truck",60,2025,1.8619045527187501,3.6107078843750001E-2,3.4889678124999999E-3,1041.7050018750001]
["Combination Short-haul Truck",60,2026,1.7373672175124999,3.2448485574999998E-2,3.4224282499999998E-3,1022.50649415]
["Combination Short-haul Truck",60,2027,1.6128298823062499,2.8789892306249999E-2,3.3558886875000001E-3,1003.307986425]
["Combination Short-haul Truck",60,2028,1.4882925470999999,2.5131299037499999E-2,3.2893491249999999E-3,984.10947869999995]
["Combination Short-haul Truck",60,2029,1.3637552118937499,2.1472705768749999E-2,3.2228095624999998E-3,964.91097097500005]
["Combination Short-haul Truck",60,2030,1.2392178766874999,1.78141125E-2,3.1562700000000001E-3,945.71246325000004]
["Combination Short-haul Truck",60,2031,1.2217907681625,1.7325091500000001E-2,3.132204E-3,938.56946400000004]
["Combination Short-haul Truck",60,2032,1.2043636596375,1.6836070500000001E-2,3.1081379999999999E-3,931.42646475000004]
["Combination Short-haul Truck",60,2033,1.1869365511125001,1.6347049499999999E-2,3.0840720000000002E-3,924.28346550000003]
["Combination Short-haul Truck",60,2034,1.1695094425874999,1.5858028499999999E-2,3.0600060000000001E-3,917.14046625000003]
["Combination Short-haul Truck",60,2035,1.1520823340624999,1.53690075E-2,3.03594E-3,909.99746700000003]
["Combination Short-haul Truck",60,2036,1.1346552255375,1.4879986499999999E-2,3.0118739999999999E-3,902.85446775000003]
["Combination Short-haul Truck",60,2037,1.1172281170125,1.43909655E-2,2.9878079999999998E-3,895.71146850000002]
["Combination Short-haul Truck",60,2038,1.0998010084875001,1.3901944499999999E-2,2.9637420000000001E-3,888.56846925000002]
["Combination Short-haul Truck",60,2039,1.0823738999625001,1.34129235E-2,2.939676E-3,881.42547000000002]
["Combination Short-haul Truck",60,2040,1.0649467914374999,1.2923902500000001E-2,2.9156099999999999E-3,874.28247075000002]
["Combination Short-haul Truck",60,2041,1.0603460784750001,1.2791701500000001E-2,2.9125754999999999E-3,873.37272037499997]
["Combination Short-haul Truck",60,2042,1.0557453655125,1.26595005E-2,2.9095409999999999E-3,872.46297000000004]
["Combination Short-haul Truck",60,2043,1.0511446525499999,1.25272995E-2,2.9065064999999998E-3,871.553219625]
["Combination Short-haul Truck",60,2044,1.0465439395875,1.23950985E-2,2.9034719999999998E-3,870.64346924999995]
["Combination Short-haul Truck",60,2045,1.0419432266249999,1.22628975E-2,2.9004374999999998E-3,869.73371887500002]
["Combination Short-haul Truck",60,2046,1.0373425136625001,1.21306965E-2,2.8974029999999998E-3,868.82396849999998]
["Combination Short-haul Truck",60,2047,1.0327418007,1.1998495499999999E-2,2.8943685000000002E-3,867.91421812500005]
["Combination Short-haul Truck",60,2048,1.0281410877374999,1.1866294499999999E-2,2.8913340000000002E-3,867.00446775]
["Combination Short-haul Truck",60,2049,1.023540374775,1.1734093500000001E-2,2.8882995000000002E-3,866.09471737499996]
["Combination Short-haul Truck",60,2050,1.0189396618125,1.1601892500000001E-2,2.8852650000000001E-3,865.18496700000003]
["Combination Short-haul Truck",60,2051,1.0160106063750001,1.1507343E-2,2.8849125000000001E-3,865.07922359999998]
["Combination Short-haul Truck",60,2052,1.0130815509375,1.1412793500000001E-2,2.88456E-3,864.97348020000004]
["Combination Short-haul Truck",60,2053,1.0101524955000001,1.1318244E-2,2.8842074999999999E-3,864.86773679999999]
["Combination Short-haul Truck",60,2054,1.0072234400625,1.1223694500000001E-2,2.8838549999999998E-3,864.76199340000005]
["Combination Short-haul Truck",60,2055,1.0042943846250001,1.1129145E-2,2.8835025000000002E-3,864.65625]
["Combination Short-haul Truck",60,2056,1.0013653291875,1.1034595499999999E-2,2.8831500000000001E-3,864.55050659999995]
["Combination Short-haul Truck",60,2057,0.99843627374999999,1.0940046E-2,2.8827975E-3,864.44476320000001]
["Combination Short-haul Truck",60,2058,0.9955072183125,1.0845496499999999E-2,2.882445E-3,864.33901979999996]
["Combination Short-haul Truck",60,2059,0.992578162875,1.0750947E-2,2.8820924999999999E-3,864.23327640000002]
["Combination Short-haul Truck",60,2060,0.98964910743750001,1.0656397499999999E-2,2.8817399999999998E-3,864.12753299999997]
["Combination Short-haul Truck",65,2020,2.6808896908125002,5.6942010624999997E-2,4.0410150000000002E-3,1202.7974850000001]
["Combination Short-haul Truck",65,2021,2.54945854245,5.31261154875E-2,3.9683227500000003E-3,1181.8154843249999]
["Combination Short-haul Truck",65,2022,2.4180273940874999,4.9310220350000003E-2,3.8956304999999999E-3,1160.8334836500001]
["Combination Short-haul Truck",65,2023,2.2865962457250002,4.5494325212499999E-2,3.82293825E-3,1139.851482975]
["Combination Short-haul Truck",65,2024,2.1551650973625001,4.1678430075000002E-2,3.750246E-3,1118.8694823000001]
["Combination Short-haul Truck",65,2025,2.0237339489999999,3.7862534937499998E-2,3.6775537500000001E-3,1097.887481625]
["Combination Short-haul Truck",65,2026,1.8923028006375,3.40466398E-2,3.6048615000000002E-3,1076.9054809500001]
["Combination Short-haul Truck",65,2027,1.7608716522750001,3.02307446625E-2,3.5321692499999998E-3,1055.923480275]
["Combination Short-haul Truck",65,2028,1.6294405039124999,2.6414849524999999E-2,3.4594769999999999E-3,1034.9414796000001]
["Combination Short-haul Truck",65,2029,1.49800935555,2.2598954387499998E-2,3.3867847499999999E-3,1013.959478925]
["Combination Short-haul Truck",65,2030,1.3665782071874999,1.8783059250000001E-2,3.3140925E-3,992.97747824999999]
["Combination Short-haul Truck",65,2031,1.3482551344312499,1.8276682575000001E-2,3.2882962499999999E-3,985.32223222499999]
["Combination Short-haul Truck",65,2032,1.3299320616750001,1.7770305899999998E-2,3.2625000000000002E-3,977.6669862]
["Combination Short-haul Truck",65,2033,1.3116089889187501,1.7263929224999999E-2,3.2367037500000001E-3,970.011740175]
["Combination Short-haul Truck",65,2034,1.2932859161625001,1.6757552549999999E-2,3.2109075E-3,962.35649415]
["Combination Short-haul Truck",65,2035,1.2749628434062501,1.6251175874999999E-2,3.1851112499999999E-3,954.70124812500001]
["Combination Short-haul Truck",65,2036,1.2566397706500001,1.5744799199999999E-2,3.1593150000000002E-3,947.04600210000001]
["Combination Short-haul Truck",65,2037,1.2383166978937501,1.5238422525E-2,3.1335187500000001E-3,939.39075607500001]
["Combination Short-haul Truck",65,2038,1.2199936251375001,1.473204585E-2,3.1077225E-3,931.73551005000002]
["Combination Short-haul Truck",65,2039,1.2016705523812501,1.4225669175E-2,3.0819262499999999E-3,924.08026402500002]
["Combination Short-haul Truck",65,2040,1.1833474796250001,1.3719292500000001E-2,3.0561299999999998E-3,916.42501800000002]
["Combination Short-haul Truck",65,2041,1.1784420750187501,1.358277225E-2,3.0528787499999998E-3,915.450018]
["Combination Short-haul Truck",65,2042,1.1735366704125001,1.3446252000000001E-2,3.0496274999999998E-3,914.47501799999998]
["Combination Short-haul Truck",65,2043,1.1686312658062501,1.330973175E-2,3.0463762499999998E-3,913.50001799999995]
["Combination Short-haul Truck",65,2044,1.1637258612000001,1.31732115E-2,3.0431249999999998E-3,912.52501800000005]
["Combination Short-haul Truck",65,2045,1.1588204565937501,1.3036691249999999E-2,3.0398737499999998E-3,911.55001800000002]
["Combination Short-haul Truck",65,2046,1.1539150519875001,1.2900171E-2,3.0366224999999998E-3,910.575018]
["Combination Short-haul Truck",65,2047,1.1490096473812501,1.2763650749999999E-2,3.0333712499999999E-3,909.60001799999998]
["Combination Short-haul Truck",65,2048,1.1441042427749999,1.26271305E-2,3.0301199999999999E-3,908.62501799999995]
["Combination Short-haul Truck",65,2049,1.1391988381687499,1.2490610250000001E-2,3.0268687499999999E-3,907.65001800000005]
["Combination Short-haul Truck",65,2050,1.1342934335624999,1.235409E-2,3.0236174999999999E-3,906.67501800000002]
["Combination Short-haul Truck",65,2051,1.1311469550375,1.2256418999999999E-2,3.02321925E-3,906.55501987499997]
["Combination Short-haul Truck",65,2052,1.1280004765125,1.2158748E-2,3.0228210000000002E-3,906.43502175000003]
["Combination Short-haul Truck",65,2053,1.1248539979875001,1.2061077E-2,3.0224227499999999E-3,906.31502362499998]
["Combination Short-haul Truck",65,2054,1.1217075194624999,1.1963405999999999E-2,3.0220245000000001E-3,906.19502550000004]
["Combination Short-haul Truck",65,2055,1.1185610409375,1.1865735000000001E-2,3.0216262500000002E-3,906.07502737499999]
["Combination Short-haul Truck",65,2056,1.1154145624125,1.1768064E-2,3.0212279999999999E-3,905.95502925000005]
["Combination Short-haul Truck",65,2057,1.1122680838875001,1.1670392999999999E-2,3.0208297500000001E-3,905.835031125]
["Combination Short-haul Truck",65,2058,1.1091216053624999,1.1572722000000001E-2,3.0204314999999998E-3,905.71503299999995]
["Combination Short-haul Truck",65,2059,1.1059751268375,1.1475051E-2,3.02003325E-3,905.59503487500001]
["Combination Short-haul Truck",65,2060,1.1028286483125,1.1377379999999999E-2,3.0196350000000001E-3,905.47503674999996]
["Combination Short-haul Truck",70,2020,2.8491449501875001,5.9120853000000001E-2,4.229025E-3,1258.59750375]
["Combination Short-haul Truck",70,2021,2.7118051161749999,5.5170124124999997E-2,4.1510595000000001E-3,1236.087002625]
["Combination Short-haul Truck",70,2022,2.5744652821625,5.1219395250000001E-2,4.0730940000000002E-3,1213.5765014999999]
["Combination Short-haul Truck",70,2023,2.4371254481500002,4.7268666374999997E-2,3.9951285000000003E-3,1191.0660003749999]
["Combination Short-haul Truck",70,2024,2.2997856141374999,4.3317937500000001E-2,3.9171630000000004E-3,1168.5554992499999]
["Combination Short-haul Truck",70,2025,2.1624457801250001,3.9367208624999997E-2,3.8391975000000001E-3,1146.0449981249999]
["Combination Short-haul Truck",70,2026,2.0251059461124998,3.541647975E-2,3.7612320000000002E-3,1123.5344970000001]
["Combination Short-haul Truck",70,2027,1.8877661121,3.1465750874999997E-2,3.6832664999999999E-3,1101.0239958750001]
["Combination Short-haul Truck",70,2028,1.7504262780875,2.7515022E-2,3.605301E-3,1078.5134947500001]
["Combination Short-haul Truck",70,2029,1.6130864440749999,2.3564293125E-2,3.5273355000000001E-3,1056.002993625]
["Combination Short-haul Truck",70,2030,1.4757466100625001,1.961356425E-2,3.4493700000000002E-3,1033.4924925]
["Combination Short-haul Truck",70,2031,1.4566546275750001,1.9092306E-2,3.4220902499999999E-3,1025.3969969249999]
["Combination Short-haul Truck",70,2032,1.4375626450875001,1.857104775E-2,3.3948105E-3,1017.30150135]
["Combination Short-haul Truck",70,2033,1.4184706626000001,1.80497895E-2,3.3675307500000001E-3,1009.206005775]
["Combination Short-haul Truck",70,2034,1.3993786801125001,1.752853125E-2,3.3402509999999998E-3,1001.1105102]
["Combination Short-haul Truck",70,2035,1.3802866976249999,1.7007273E-2,3.3129712499999999E-3,993.01501462500005]
["Combination Short-haul Truck",70,2036,1.3611947151374999,1.648601475E-2,3.2856915E-3,984.91951904999996]
["Combination Short-haul Truck",70,2037,1.3421027326499999,1.59647565E-2,3.2584117500000002E-3,976.82402347499999]
["Combination Short-haul Truck",70,2038,1.3230107501624999,1.544349825E-2,3.2311319999999998E-3,968.72852790000002]
["Combination Short-haul Truck",70,2039,1.3039187676749999,1.492224E-2,3.20385225E-3,960.63303232500004]
["Combination Short-haul Truck",70,2040,1.2848267851874999,1.440098175E-2,3.1765725000000001E-3,952.53753674999996]
["Combination Short-haul Truck",70,2041,1.2796608934312499,1.4260769325E-2,3.17313525E-3,951.50703750000002]
["Combination Short-haul Truck",70,2042,1.2744950016750001,1.4120556899999999E-2,3.1696979999999999E-3,950.47653824999998]
["Combination Short-haul Truck",70,2043,1.26932910991875,1.3980344475E-2,3.1662607500000002E-3,949.44603900000004]
["Combination Short-haul Truck",70,2044,1.2641632181625,1.384013205E-2,3.1628235000000001E-3,948.41553974999999]
["Combination Short-haul Truck",70,2045,1.25899732640625,1.3699919624999999E-2,3.15938625E-3,947.38504049999995]
["Combination Short-haul Truck",70,2046,1.2538314346499999,1.35597072E-2,3.1559489999999999E-3,946.35454125000001]
["Combination Short-haul Truck",70,2047,1.2486655428937501,1.3419494775E-2,3.1525117499999998E-3,945.32404199999996]
["Combination Short-haul Truck",70,2048,1.2434996511375001,1.3279282349999999E-2,3.1490745000000001E-3,944.29354275000003]
["Combination Short-haul Truck",70,2049,1.23833375938125,1.3139069925E-2,3.14563725E-3,943.26304349999998]
["Combination Short-haul Truck",70,2050,1.233167867625,1.2998857500000001E-2,3.1421999999999999E-3,942.23254425000005]
["Combination Short-haul Truck",70,2051,1.2298352099625001,1.289851275E-2,3.1417627499999998E-3,942.10129425000002]
["Combination Short-haul Truck",70,2052,1.2265025522999999,1.2798168E-2,3.1413255000000001E-3,941.97004425]
["Combination Short-haul Truck",70,2053,1.2231698946375,1.269782325E-2,3.14088825E-3,941.83879424999998]
["Combination Short-haul Truck",70,2054,1.2198372369749999,1.25974785E-2,3.1404509999999998E-3,941.70754424999996]
["Combination Short-haul Truck",70,2055,1.2165045793125,1.249713375E-2,3.1400137500000001E-3,941.57629425000005]
["Combination Short-haul Truck",70,2056,1.2131719216500001,1.2396789E-2,3.1395765E-3,941.44504425000002]
["Combination Short-haul Truck",70,2057,1.2098392639875,1.229644425E-2,3.1391392499999999E-3,941.31379425]
["Combination Short-haul Truck",70,2058,1.2065066063250001,1.21960995E-2,3.1387020000000002E-3,941.18254424999998]
["Combination Short-haul Truck",70,2059,1.2031739486624999,1.209575475E-2,3.13826475E-3,941.05129424999996]
["Combination Short-haul Truck",70,2060,1.199841291,1.199541E-2,3.1378274999999999E-3,940.92004425000005]
["Combination Short-haul Truck",75,2020,3.0364494256875001,6.2538643500000005E-2,4.4250825000000001E-3,1316.67004425]
["Combination Short-haul Truck",75,2021,2.8921054039312502,5.8362514650000002E-2,4.3425426250000001E-3,1292.853039825]
["Combination Short-haul Truck",75,2022,2.7477613821750002,5.41863858E-2,4.2600027500000002E-3,1269.0360353999999]
["Combination Short-haul Truck",75,2023,2.6034173604187498,5.0010256949999998E-2,4.1774628750000002E-3,1245.2190309749999]
["Combination Short-haul Truck",75,2024,2.4590733386624999,4.5834128100000003E-2,4.0949230000000003E-3,1221.4020265500001]
["Combination Short-haul Truck",75,2025,2.3147293169062499,4.1657999250000001E-2,4.0123831250000004E-3,1197.585022125]
["Combination Short-haul Truck",75,2026,2.17038529515,3.7481870399999999E-2,3.9298432499999996E-3,1173.7680177]
["Combination Short-haul Truck",75,2027,2.0260412733937501,3.3305741549999997E-2,3.8473033750000001E-3,1149.9510132749999]
["Combination Short-haul Truck",75,2028,1.8816972516374999,2.9129612700000002E-2,3.7647635000000001E-3,1126.1340088500001]
["Combination Short-haul Truck",75,2029,1.73735322988125,2.4953483849999999E-2,3.6822236250000002E-3,1102.3170044250001]
["Combination Short-haul Truck",75,2030,1.593009208125,2.0777355000000001E-2,3.5996837499999998E-3,1078.5]
["Combination Short-haul Truck",75,2031,1.572453989475,2.0234582387499998E-2,3.570892875E-3,1069.958248875]
["Combination Short-haul Truck",75,2032,1.5518987708250001,1.9691809774999999E-2,3.5421020000000001E-3,1061.41649775]
["Combination Short-haul Truck",75,2033,1.5313435521750001,1.91490371625E-2,3.5133111249999998E-3,1052.8747466249999]
["Combination Short-haul Truck",75,2034,1.5107883335250001,1.8606264550000001E-2,3.4845202499999999E-3,1044.3329954999999]
["Combination Short-haul Truck",75,2035,1.4902331148750001,1.8063491937499999E-2,3.4557293750000001E-3,1035.7912443749999]
["Combination Short-haul Truck",75,2036,1.4696778962249999,1.7520719325E-2,3.4269385000000002E-3,1027.2494932499999]
["Combination Short-haul Truck",75,2037,1.4491226775749999,1.6977946712500001E-2,3.3981476249999999E-3,1018.707742125]
["Combination Short-haul Truck",75,2038,1.4285674589249999,1.6435174100000002E-2,3.36935675E-3,1010.165991]
["Combination Short-haul Truck",75,2039,1.4080122402749999,1.5892401487499999E-2,3.3405658750000002E-3,1001.6242398749999]
["Combination Short-haul Truck",75,2040,1.387457021625,1.5349628875E-2,3.3117749999999999E-3,993.08248875000004]
["Combination Short-haul Truck",75,2041,1.38197786019375,1.52039629875E-2,3.30815775E-3,991.99799167499998]
["Combination Short-haul Truck",75,2042,1.3764986987625001,1.50582971E-2,3.3045405000000001E-3,990.91349460000004]
["Combination Short-haul Truck",75,2043,1.3710195373312499,1.4912631212499999E-2,3.3009232500000002E-3,989.82899752499998]
["Combination Short-haul Truck",75,2044,1.3655403759,1.4766965325000001E-2,3.2973059999999998E-3,988.74450045000003]
["Combination Short-haul Truck",75,2045,1.3600612144687501,1.4621299437500001E-2,3.2936887499999999E-3,987.66000337499997]
["Combination Short-haul Truck",75,2046,1.3545820530374999,1.447563355E-2,3.2900715000000001E-3,986.57550630000003]
["Combination Short-haul Truck",75,2047,1.34910289160625,1.43299676625E-2,3.2864542500000002E-3,985.49100922499997]
["Combination Short-haul Truck",75,2048,1.343623730175,1.4184301775E-2,3.2828369999999998E-3,984.40651215000003]
["Combination Short-haul Truck",75,2049,1.3381445687437501,1.40386358875E-2,3.2792197499999999E-3,983.32201507499997]
["Combination Short-haul Truck",75,2050,1.3326654073124999,1.3892969999999999E-2,3.2756025E-3,982.23751800000002]
["Combination Short-haul Truck",75,2051,1.3291530562125,1.3788545249999999E-2,3.2751202500000002E-3,982.09276402499995]
["Combination Short-haul Truck",75,2052,1.3256407051125001,1.3684120500000001E-2,3.2746379999999999E-3,981.94801004999999]
["Combination Short-haul Truck",75,2053,1.3221283540125,1.3579695750000001E-2,3.27415575E-3,981.80325607500004]
["Combination Short-haul Truck",75,2054,1.3186160029125,1.3475271E-2,3.2736735000000001E-3,981.65850209999996]
["Combination Short-haul Truck",75,2055,1.3151036518125001,1.337084625E-2,3.2731912499999998E-3,981.51374812500001]
["Combination Short-haul Truck",75,2056,1.3115913007125,1.32664215E-2,3.2727089999999999E-3,981.36899415000005]
["Combination Short-haul Truck",75,2057,1.3080789496125,1.316199675E-2,3.2722267500000001E-3,981.22424017499998]
["Combination Short-haul Truck",75,2058,1.3045665985124999,1.3057572E-2,3.2717445000000002E-3,981.07948620000002]
["Combination Short-haul Truck",75,2059,1.3010542474125,1.295314725E-2,3.2712622499999999E-3,980.93473222499995]
["Combination Short-haul Truck",75,2060,1.2975418963125001,1.28487225E-2,3.27078E-3,980.78997824999999]
["Passenger Car",2.5,2020,0.21047535218749999,6.3789019374999997E-3,8.6787749999999997E-3,1306.4437867500001]
["Passenger Car",2.5,2021,0.1928867353,6.2226461687500002E-3,8.4959508749999999E-3,1278.92271661875]
["Passenger Car",2.5,2022,0.17529811841250001,6.0663903999999998E-3,8.3131267500000001E-3,1251.4016464875001]
["Passenger Car",2.5,2023,0.15770950152499999,5.9101346312500002E-3,8.1303026250000004E-3,1223.88057635625]
["Passenger Car",2.5,2024,0.1401208846375,5.7538788624999998E-3,7.9474785000000006E-3,1196.3595062249999]
["Passenger Car",2.5,2025,0.12253226775000001,5.5976230937500003E-3,7.764654375E-3,1168.83843609375]
["Passenger Car",2.5,2026,0.1049436508625,5.4413673249999999E-3,7.5818302500000002E-3,1141.3173659624999]
["Passenger Car",2.5,2027,8.7355033974999996E-2,5.2851115562500004E-3,7.3990061249999996E-3,1113.7962958312501]
["Passenger Car",2.5,2028,6.9766417087500004E-2,5.1288557875E-3,7.2161819999999998E-3,1086.2752257]
["Passenger Car",2.5,2029,5.2177800199999999E-2,4.9726000187499996E-3,7.033357875E-3,1058.7541555687501]
["Passenger Car",2.5,2030,3.4589183312500001E-2,4.81634425E-3,6.8505337500000003E-3,1031.2330854375]
["Passenger Car",2.5,2031,3.1749063500000001E-2,4.7459579437500003E-3,6.7842371250000002E-3,1021.2532102500001]
["Passenger Car",2.5,2032,2.8908943687500001E-2,4.6755716374999997E-3,6.7179405000000001E-3,1011.2733350625]
["Passenger Car",2.5,2033,2.6068823875000001E-2,4.60518533125E-3,6.651643875E-3,1001.2934598750001]
["Passenger Car",2.5,2034,2.3228704062500001E-2,4.5347990250000003E-3,6.5853472499999999E-3,991.3135846875]
["Passenger Car",2.5,2035,2.0388584250000001E-2,4.4644127187499997E-3,6.5190506249999999E-3,981.33370950000005]
["Passenger Car",2.5,2036,1.7548464437500001E-2,4.3940264125E-3,6.4527539999999998E-3,971.3538343125]
["Passenger Car",2.5,2037,1.4708344625E-2,4.3236401062500002E-3,6.3864573749999997E-3,961.37395912500006]
["Passenger Car",2.5,2038,1.18682248125E-2,4.2532537999999996E-3,6.3201607499999996E-3,951.3940839375]
["Passenger Car",2.5,2039,9.0281049999999998E-3,4.1828674937499999E-3,6.2538641250000004E-3,941.41420874999994]
["Passenger Car",2.5,2040,6.1879851874999999E-3,4.1124811875000002E-3,6.1875675000000003E-3,931.4343335625]
["Passenger Car",2.5,2041,5.9519231750000002E-3,4.1014384875000002E-3,6.1748473124999996E-3,929.51959053749999]
["Passenger Car",2.5,2042,5.7158611624999996E-3,4.0903957875000002E-3,6.1621271249999998E-3,927.60484751249999]
["Passenger Car",2.5,2043,5.4797991499999999E-3,4.0793530875000003E-3,6.1494069375E-3,925.69010448749998]
["Passenger Car",2.5,2044,5.2437371375000002E-3,4.0683103875000003E-3,6.1366867500000002E-3,923.77536146249997]
["Passenger Car",2.5,2045,5.0076751250000004E-3,4.0572676875000003E-3,6.1239665625000004E-3,921.86061843749997]
["Passenger Car",2.5,2046,4.7716131124999998E-3,4.0462249875000003E-3,6.1112463749999997E-3,919.94587541249996]
["Passenger Car",2.5,2047,4.5355511000000001E-3,4.0351822875000004E-3,6.0985261874999998E-3,918.03113238749995]
["Passenger Car",2.5,2048,4.2994890875000004E-3,4.0241395875000004E-3,6.085806E-3,916.11638936249994]
["Passenger Car",2.5,2049,4.0634270749999998E-3,4.0130968875000004E-3,6.0730858125000002E-3,914.20164633750005]
["Passenger Car",2.5,2050,3.8273650625000001E-3,4.0020541874999996E-3,6.0603656250000004E-3,912.28690331250004]
["Passenger Car",2.5,2051,3.7849935625000001E-3,4.0040303999999997E-3,6.0591151875000002E-3,912.09846491250005]
["Passenger Car",2.5,2052,3.7426220625000001E-3,4.0060066124999998E-3,6.0578647500000001E-3,911.91002651250005]
["Passenger Car",2.5,2053,3.7002505625000001E-3,4.007982825E-3,6.0566143124999999E-3,911.72158811249994]
["Passenger Car",2.5,2054,3.6578790625000001E-3,4.0099590375000001E-3,6.0553638749999998E-3,911.53314971249995]
["Passenger Car",2.5,2055,3.6155075625000001E-3,4.0119352500000002E-3,6.0541134374999996E-3,911.34471131249995]
["Passenger Car",2.5,2056,3.5731360625000002E-3,4.0139114625000003E-3,6.0528630000000003E-3,911.15627291249996]
["Passenger Car",2.5,2057,3.5307645625000002E-3,4.0158876749999996E-3,6.0516125625000002E-3,910.96783451249996]
["Passenger Car",2.5,2058,3.4883930625000002E-3,4.0178638874999997E-3,6.050362125E-3,910.77939611249997]
["Passenger Car",2.5,2059,3.4460215625000002E-3,4.0198400999999998E-3,6.0491116874999999E-3,910.59095771249997]
["Passenger Car",2.5,2060,3.4036500624999998E-3,4.0218163124999999E-3,6.0478612499999997E-3,910.40251931249998]
["Passenger Car",5,2020,0.168474614375,4.0749136875E-3,4.8417693749999999E-3,728.84655385625001]
["Passenger Car",5,2021,0.15458324180624999,3.9574984500000002E-3,4.7396446875E-3,713.47334141625004]
["Passenger Car",5,2022,0.14069186923749999,3.8400832125E-3,4.63752E-3,698.10012897624995]
["Passenger Car",5,2023,0.12680049666875001,3.7226679749999998E-3,4.5353953125000001E-3,682.72691653624997]
["Passenger Car",5,2024,0.11290912409999999,3.6052527375000001E-3,4.4332706250000001E-3,667.35370409625]
["Passenger Car",5,2025,9.9017751531250003E-2,3.4878374999999999E-3,4.3311459375000002E-3,651.98049165625002]
["Passenger Car",5,2026,8.5126378962499999E-2,3.3704222625000001E-3,4.2290212500000002E-3,636.60727921625005]
["Passenger Car",5,2027,7.1235006393749994E-2,3.2530070249999999E-3,4.1268965625000003E-3,621.23406677624996]
["Passenger Car",5,2028,5.7343633824999997E-2,3.1355917875000002E-3,4.0247718750000003E-3,605.86085433624999]
["Passenger Car",5,2029,4.3452261256249999E-2,3.01817655E-3,3.9226471875000004E-3,590.48764189625001]
["Passenger Car",5,2030,2.9560888687499998E-2,2.9007613124999998E-3,3.8205225E-3,575.11442945625004]
["Passenger Car",5,2031,2.7133339900000001E-2,2.8501051500000002E-3,3.7834311875000002E-3,569.530941756875]
["Passenger Car",5,2032,2.47057911125E-2,2.7994489875000001E-3,3.746339875E-3,563.94745405749995]
["Passenger Car",5,2033,2.2278242324999999E-2,2.7487928250000001E-3,3.7092485625000002E-3,558.36396635812503]
["Passenger Car",5,2034,1.9850693537499998E-2,2.6981366625E-3,3.67215725E-3,552.78047865874998]
["Passenger Car",5,2035,1.7423144750000001E-2,2.6474805E-3,3.6350659375000002E-3,547.19699095937494]
["Passenger Car",5,2036,1.49955959625E-2,2.5968243374999999E-3,3.597974625E-3,541.61350326000002]
["Passenger Car",5,2037,1.2568047174999999E-2,2.5461681749999999E-3,3.5608833125000002E-3,536.03001556062497]
["Passenger Car",5,2038,1.01404983875E-2,2.4955120124999998E-3,3.523792E-3,530.44652786125005]
["Passenger Car",5,2039,7.7129496000000004E-3,2.4448558500000002E-3,3.4867006875000002E-3,524.86304016187501]
["Passenger Car",5,2040,5.2854008125000004E-3,2.3941996875000001E-3,3.449609375E-3,519.27955246249996]
["Passenger Car",5,2041,5.0836220500000001E-3,2.38777074375E-3,3.4425173750000002E-3,518.21202163999999]
["Passenger Car",5,2042,4.8818432874999998E-3,2.3813418000000002E-3,3.435425375E-3,517.14449081750001]
["Passenger Car",5,2043,4.6800645250000003E-3,2.37491285625E-3,3.4283333749999998E-3,516.07695999500004]
["Passenger Car",5,2044,4.4782857625E-3,2.3684839124999998E-3,3.421241375E-3,515.00942917249995]
["Passenger Car",5,2045,4.2765069999999997E-3,2.3620549687500001E-3,3.4141493749999998E-3,513.94189834999997]
["Passenger Car",5,2046,4.0747282375000003E-3,2.3556260249999999E-3,3.407057375E-3,512.8743675275]
["Passenger Car",5,2047,3.8729494749999999E-3,2.3491970812500001E-3,3.3999653749999998E-3,511.80683670500002]
["Passenger Car",5,2048,3.6711707125E-3,2.3427681374999999E-3,3.392873375E-3,510.73930588249999]
["Passenger Car",5,2049,3.4693919500000002E-3,2.3363391937500002E-3,3.3857813749999998E-3,509.67177506000002]
["Passenger Car",5,2050,3.2676131874999998E-3,2.32991025E-3,3.3786893750000001E-3,508.60424423749998]
["Passenger Car",5,2051,3.2313978687499999E-3,2.3310608062500002E-3,3.3779926874999999E-3,508.499326709375]
["Passenger Car",5,2052,3.1951825499999999E-3,2.3322113624999999E-3,3.3772960000000001E-3,508.39440918125001]
["Passenger Car",5,2053,3.15896723125E-3,2.3333619187500001E-3,3.3765993124999999E-3,508.28949165312503]
["Passenger Car",5,2054,3.1227519125E-3,2.3345124749999998E-3,3.3759026250000002E-3,508.18457412499998]
["Passenger Car",5,2055,3.0865365937500001E-3,2.33566303125E-3,3.3752059375E-3,508.079656596875]
["Passenger Car",5,2056,3.0503212750000001E-3,2.3368135875000001E-3,3.3745092499999998E-3,507.97473906875001]
["Passenger Car",5,2057,3.0141059562500002E-3,2.3379641437499999E-3,3.3738125625E-3,507.86982154062503]
["Passenger Car",5,2058,2.9778906374999998E-3,2.3391147E-3,3.3731158749999999E-3,507.76490401249998]
["Passenger Car",5,2059,2.9416753187499999E-3,2.3402652562500002E-3,3.3724191875000001E-3,507.659986484375]
["Passenger Car",5,2060,2.9054599999999999E-3,2.3414158124999999E-3,3.3717224999999999E-3,507.55506895625001]
["Passenger Car",10,2020,0.14522911999999999,2.8593710624999998E-3,2.9292962499999999E-3,440.95587921875]
["Passenger Car",10,2021,0.13336283368749999,2.7640209875E-3,2.8674034374999999E-3,431.63895989062502]
["Passenger Car",10,2022,0.121496547375,2.6686709125000002E-3,2.8055106249999999E-3,422.32204056249998]
["Passenger Car",10,2023,0.1096302610625,2.5733208374999999E-3,2.7436178124999999E-3,413.005121234375]
["Passenger Car",10,2024,9.7763974749999996E-2,2.4779707625000001E-3,2.6817249999999998E-3,403.68820190625001]
["Passenger Car",10,2025,8.5897688437499994E-2,2.3826206874999999E-3,2.6198321874999998E-3,394.37128257812498]
["Passenger Car",10,2026,7.4031402125000006E-2,2.2872706125E-3,2.5579393750000002E-3,385.05436324999999]
["Passenger Car",10,2027,6.2165115812499998E-2,2.1919205374999998E-3,2.4960465625000002E-3,375.73744392187501]
["Passenger Car",10,2028,5.0298829500000003E-2,2.0965704625E-3,2.4341537500000001E-3,366.42052459374997]
["Passenger Car",10,2029,3.8432543187500001E-2,2.0012203875000001E-3,2.3722609375000001E-3,357.10360526562499]
["Passenger Car",10,2030,2.6566256874999999E-2,1.9058703125000001E-3,2.3103681250000001E-3,347.78668593750001]
["Passenger Car",10,2031,2.4384451000000001E-2,1.8661415750000001E-3,2.2878379999999999E-3,344.395136638125]
["Passenger Car",10,2032,2.2202645125E-2,1.8264128375E-3,2.2653078749999998E-3,341.00358733874998]
["Passenger Car",10,2033,2.0020839249999998E-2,1.7866841E-3,2.2427777500000001E-3,337.61203803937502]
["Passenger Car",10,2034,1.7839033375E-2,1.7469553625E-3,2.220247625E-3,334.22048874000001]
["Passenger Car",10,2035,1.5657227499999999E-2,1.7072266249999999E-3,2.1977174999999998E-3,330.82893944062499]
["Passenger Car",10,2036,1.3475421624999999E-2,1.6674978874999999E-3,2.1751873750000001E-3,327.43739014124998]
["Passenger Car",10,2037,1.129361575E-2,1.6277691500000001E-3,2.15265725E-3,324.04584084187502]
["Passenger Car",10,2038,9.1118098749999998E-3,1.5880404125000001E-3,2.1301271249999998E-3,320.6542915425]
["Passenger Car",10,2039,6.930004E-3,1.548311675E-3,2.1075970000000001E-3,317.26274224312499]
["Passenger Car",10,2040,4.7481981250000003E-3,1.5085829375E-3,2.085066875E-3,313.87119294374997]
["Passenger Car",10,2041,4.5668410500000001E-3,1.5045321625E-3,2.08078E-3,313.225885973125]
["Passenger Car",10,2042,4.3854839749999999E-3,1.5004813875000001E-3,2.0764931249999999E-3,312.58057900249997]
["Passenger Car",10,2043,4.2041268999999997E-3,1.4964306124999999E-3,2.0722062499999999E-3,311.935272031875]
["Passenger Car",10,2044,4.0227698250000004E-3,1.4923798375E-3,2.0679193749999999E-3,311.28996506124997]
["Passenger Car",10,2045,3.8414127499999998E-3,1.4883290625E-3,2.0636324999999999E-3,310.644658090625]
["Passenger Car",10,2046,3.6600556750000001E-3,1.4842782875000001E-3,2.0593456249999999E-3,309.99935111999997]
["Passenger Car",10,2047,3.4786985999999999E-3,1.4802275125000001E-3,2.0550587499999998E-3,309.354044149375]
["Passenger Car",10,2048,3.2973415250000001E-3,1.4761767374999999E-3,2.0507718749999998E-3,308.70873717875003]
["Passenger Car",10,2049,3.11598445E-3,1.4721259625E-3,2.0464849999999998E-3,308.063430208125]
["Passenger Car",10,2050,2.9346273749999998E-3,1.4680751875E-3,2.0421981250000002E-3,307.41812323750003]
["Passenger Car",10,2051,2.9020784562499998E-3,1.46880005625E-3,2.0417771250000002E-3,307.35474814499997]
["Passenger Car",10,2052,2.8695295374999998E-3,1.469524925E-3,2.0413561250000002E-3,307.29137305249998]
["Passenger Car",10,2053,2.8369806187499998E-3,1.4702497937500001E-3,2.0409351250000002E-3,307.22799795999998]
["Passenger Car",10,2054,2.8044316999999998E-3,1.4709746625000001E-3,2.0405141250000002E-3,307.16462286749999]
["Passenger Car",10,2055,2.7718827812499998E-3,1.4716995312500001E-3,2.0400931250000001E-3,307.10124777499999]
["Passenger Car",10,2056,2.7393338624999999E-3,1.4724244000000001E-3,2.0396721250000001E-3,307.03787268249999]
["Passenger Car",10,2057,2.7067849437499999E-3,1.4731492687500001E-3,2.0392511250000001E-3,306.97449759]
["Passenger Car",10,2058,2.6742360249999999E-3,1.4738741374999999E-3,2.0388301250000001E-3,306.9111224975]
["Passenger Car",10,2059,2.6416871062499999E-3,1.4745990062499999E-3,2.0384091250000001E-3,306.84774740500001]
["Passenger Car",10,2060,2.6091381874999999E-3,1.4753238749999999E-3,2.0379881250000001E-3,306.78437231250001]
["Passenger Car",15,2020,0.133134385375,2.3311790625E-3,2.303479375E-3,346.74956320625]
["Passenger Car",15,2021,0.12228475228125001,2.2483041687500001E-3,2.254769375E-3,339.41707495437498]
["Passenger Car",15,2022,0.1114351191875,2.1654292750000002E-3,2.206059375E-3,332.08458670250002]
["Passenger Car",15,2023,0.10058548609375,2.0825543812499998E-3,2.157349375E-3,324.752098450625]
["Passenger Car",15,2024,8.9735853000000004E-2,1.9996794874999999E-3,2.1086393750000001E-3,317.41961019874998]
["Passenger Car",15,2025,7.8886219906249999E-2,1.9168045937499999E-3,2.0599293750000001E-3,310.08712194687502]
["Passenger Car",15,2026,6.8036586812499994E-2,1.8339297E-3,2.0112193750000001E-3,302.754633695]
["Passenger Car",15,2027,5.7186953718750003E-2,1.7510548062500001E-3,1.9625093750000001E-3,295.42214544312498]
["Passenger Car",15,2028,4.6337320624999997E-2,1.6681799124999999E-3,1.9137993749999999E-3,288.08965719125001]
["Passenger Car",15,2029,3.5487687531249999E-2,1.58530501875E-3,1.8650893749999999E-3,280.75716893937499]
["Passenger Car",15,2030,2.4638054437500001E-2,1.5024301250000001E-3,1.8163793749999999E-3,273.42468068749997]
["Passenger Car",15,2031,2.26145336E-2,1.4684003125E-3,1.7986228749999999E-3,270.75173681249998]
["Passenger Car",15,2032,2.0591012762499999E-2,1.4343705000000001E-3,1.7808663749999999E-3,268.0787929375]
["Passenger Car",15,2033,1.8567491924999999E-2,1.4003406875E-3,1.7631098750000001E-3,265.40584906250001]
["Passenger Car",15,2034,1.6543971087500001E-2,1.3663108749999999E-3,1.7453533750000001E-3,262.73290518750002]
["Passenger Car",15,2035,1.4520450250000001E-2,1.3322810625E-3,1.7275968750000001E-3,260.05996131249998]
["Passenger Car",15,2036,1.24969294125E-2,1.2982512499999999E-3,1.709840375E-3,257.38701743749999]
["Passenger Car",15,2037,1.0473408575000001E-2,1.2642214375E-3,1.692083875E-3,254.7140735625]
["Passenger Car",15,2038,8.4498877375E-3,1.2301916249999999E-3,1.674327375E-3,252.04112968749999]
["Passenger Car",15,2039,6.4263669000000001E-3,1.1961618125000001E-3,1.656570875E-3,249.3681858125]
["Passenger Car",15,2040,4.4028460625000002E-3,1.162132E-3,1.638814375E-3,246.69524193749999]
["Passenger Car",15,2041,4.2346440312500001E-3,1.1590114125E-3,1.6354448125E-3,246.18801747187501]
["Passenger Car",15,2042,4.066442E-3,1.1558908250000001E-3,1.6320752500000001E-3,245.68079300625001]
["Passenger Car",15,2043,3.8982399687499999E-3,1.1527702374999999E-3,1.6287056874999999E-3,245.17356854062501]
["Passenger Car",15,2044,3.7300379374999998E-3,1.14964965E-3,1.6253361249999999E-3,244.66634407500001]
["Passenger Car",15,2045,3.5618359062500001E-3,1.1465290625E-3,1.6219665625E-3,244.15911960937501]
["Passenger Car",15,2046,3.393633875E-3,1.1434084750000001E-3,1.618597E-3,243.65189514375001]
["Passenger Car",15,2047,3.2254318437499999E-3,1.1402878875E-3,1.6152274375000001E-3,243.14467067812501]
["Passenger Car",15,2048,3.0572298124999999E-3,1.1371673E-3,1.6118578749999999E-3,242.63744621250001]
["Passenger Car",15,2049,2.8890277812500002E-3,1.1340467125000001E-3,1.6084883125E-3,242.13022174687501]
["Passenger Car",15,2050,2.7208257500000001E-3,1.1309261249999999E-3,1.60511875E-3,241.62299728125001]
["Passenger Car",15,2051,2.6906384749999998E-3,1.1314844375000001E-3,1.6047881249999999E-3,241.573229024375]
["Passenger Car",15,2052,2.6604511999999999E-3,1.13204275E-3,1.6044575000000001E-3,241.52346076750001]
["Passenger Car",15,2053,2.6302639250000001E-3,1.1326010625E-3,1.604126875E-3,241.473692510625]
["Passenger Car",15,2054,2.6000766500000002E-3,1.1331593749999999E-3,1.6037962500000001E-3,241.42392425374999]
["Passenger Car",15,2055,2.5698893749999999E-3,1.1337176875000001E-3,1.603465625E-3,241.374155996875]
["Passenger Car",15,2056,2.5397021000000001E-3,1.134276E-3,1.6031350000000001E-3,241.32438773999999]
["Passenger Car",15,2057,2.5095148250000002E-3,1.1348343125E-3,1.602804375E-3,241.27461948312501]
["Passenger Car",15,2058,2.4793275499999999E-3,1.1353926249999999E-3,1.6024737499999999E-3,241.22485122625]
["Passenger Car",15,2059,2.449140275E-3,1.1359509375000001E-3,1.602143125E-3,241.17508296937501]
["Passenger Car",15,2060,2.4189530000000002E-3,1.13650925E-3,1.6018124999999999E-3,241.1253147125]
["Passenger Car",20,2020,0.12458198475,1.9907476249999998E-3,1.9574925000000001E-3,294.66694069375001]
["Passenger Car",20,2021,0.11443582436874999,1.9194601062499999E-3,1.9161320000000001E-3,288.44085865562499]
["Passenger Car",20,2022,0.1042896639875,1.8481725875E-3,1.8747715000000001E-3,282.21477661749998]
["Passenger Car",20,2023,9.4143503606249998E-2,1.77688506875E-3,1.8334110000000001E-3,275.98869457937502]
["Passenger Car",20,2024,8.3997343225000007E-2,1.7055975500000001E-3,1.7920505000000001E-3,269.76261254125001]
["Passenger Car",20,2025,7.3851182843750002E-2,1.6343100312499999E-3,1.7506900000000001E-3,263.53653050312499]
["Passenger Car",20,2026,6.3705022462499997E-2,1.5630225125E-3,1.7093295000000001E-3,257.31044846499998]
["Passenger Car",20,2027,5.3558862081249999E-2,1.49173499375E-3,1.667969E-3,251.08436642687499]
["Passenger Car",20,2028,4.34127017E-2,1.4204474750000001E-3,1.6266085E-3,244.85828438875001]
["Passenger Car",20,2029,3.3266541318750002E-2,1.3491599562499999E-3,1.585248E-3,238.63220235062499]
["Passenger Car",20,2030,2.3120380937500001E-2,1.2778724375E-3,1.5438875E-3,232.40612031250001]
["Passenger Car",20,2031,2.1221480437499999E-2,1.2488347312500001E-3,1.528794875E-3,230.13415795437501]
["Passenger Car",20,2032,1.9322579937500001E-2,1.219797025E-3,1.5137022500000001E-3,227.86219559624999]
["Passenger Car",20,2033,1.7423679437499999E-2,1.1907593187499999E-3,1.498609625E-3,225.59023323812499]
["Passenger Car",20,2034,1.5524778937500001E-2,1.1617216125E-3,1.483517E-3,223.31827088]
["Passenger Car",20,2035,1.3625878437500001E-2,1.13268390625E-3,1.4684243750000001E-3,221.04630852187501]
["Passenger Car",20,2036,1.1726977937500001E-2,1.1036462000000001E-3,1.45333175E-3,218.77434616375001]
["Passenger Car",20,2037,9.8280774375000008E-3,1.07460849375E-3,1.4382391249999999E-3,216.50238380562499]
["Passenger Car",20,2038,7.9291769375000008E-3,1.0455707874999999E-3,1.4231465000000001E-3,214.23042144749999]
["Passenger Car",20,2039,6.0302764375E-3,1.01653308125E-3,1.408053875E-3,211.958459089375]
["Passenger Car",20,2040,4.1313759375E-3,9.8749537499999993E-4,1.3929612499999999E-3,209.68649673125]
["Passenger Car",20,2041,3.9735321124999999E-3,9.8484375624999991E-4,1.3900968749999999E-3,209.25536575125]
["Passenger Car",20,2042,3.8156882875000002E-3,9.8219213750000011E-4,1.3872324999999999E-3,208.82423477124999]
["Passenger Car",20,2043,3.6578444625E-3,9.7954051875000009E-4,1.3843681249999999E-3,208.39310379125001]
["Passenger Car",20,2044,3.5000006374999999E-3,9.7688890000000007E-4,1.3815037499999999E-3,207.96197281125001]
["Passenger Car",20,2045,3.3421568125000002E-3,9.7423728125000005E-4,1.3786393750000001E-3,207.53084183125]
["Passenger Car",20,2046,3.1843129875000001E-3,9.7158566250000002E-4,1.3757750000000001E-3,207.09971085124999]
["Passenger Car",20,2047,3.0264691624999999E-3,9.6893404375E-4,1.3729106250000001E-3,206.66857987124999]
["Passenger Car",20,2048,2.8686253374999998E-3,9.6628242499999998E-4,1.3700462500000001E-3,206.23744889125001]
["Passenger Car",20,2049,2.7107815125000001E-3,9.6363080624999996E-4,1.3671818750000001E-3,205.80631791125001]
["Passenger Car",20,2050,2.5529376875E-3,9.6097918750000005E-4,1.3643175E-3,205.37518693125]
["Passenger Car",20,2051,2.5246096187500002E-3,9.6145358749999995E-4,1.3640368750000001E-3,205.33286763125]
["Passenger Car",20,2052,2.4962815499999999E-3,9.6192798749999997E-4,1.3637562499999999E-3,205.29054833124999]
["Passenger Car",20,2053,2.4679534812500001E-3,9.6240238749999998E-4,1.3634756249999999E-3,205.24822903124999]
["Passenger Car",20,2054,2.4396254124999998E-3,9.6287678749999999E-4,1.363195E-3,205.20590973124999]
["Passenger Car",20,2055,2.41129734375E-3,9.633511875E-4,1.362914375E-3,205.16359043124999]
["Passenger Car",20,2056,2.3829692750000002E-3,9.6382558750000001E-4,1.3626337500000001E-3,205.12127113125001]
["Passenger Car",20,2057,2.3546412062499999E-3,9.6429998750000002E-4,1.3623531249999999E-3,205.07895183125001]
["Passenger Car",20,2058,2.3263131375000001E-3,9.6477438750000003E-4,1.3620724999999999E-3,205.03663253125001]
["Passenger Car",20,2059,2.2979850687499998E-3,9.6524878750000004E-4,1.361791875E-3,204.99431323125]
["Passenger Car",20,2060,2.269657E-3,9.6572318750000005E-4,1.36151125E-3,204.95199393125]
["Passenger Car",25,2020,0.1206678881875,1.6285658125E-3,1.7394993750000001E-3,261.85237121249997]
["Passenger Car",25,2021,0.11085715774375,1.573765425E-3,1.7027638124999999E-3,256.32242107249999]
["Passenger Car",25,2022,0.10104642730000001,1.5189650375E-3,1.66602825E-3,250.79247093250001]
["Passenger Car",25,2023,9.1235696856250006E-2,1.46416465E-3,1.6292926874999999E-3,245.2625207925]
["Passenger Car",25,2024,8.1424966412499994E-2,1.4093642625E-3,1.592557125E-3,239.73257065249999]
["Passenger Car",25,2025,7.1614235968749995E-2,1.354563875E-3,1.5558215624999999E-3,234.2026205125]
["Passenger Car",25,2026,6.1803505525000003E-2,1.2997634875E-3,1.519086E-3,228.67267037249999]
["Passenger Car",25,2027,5.1992775081249998E-2,1.2449631E-3,1.4823504375000001E-3,223.14272023250001]
["Passenger Car",25,2028,4.2182044637499999E-2,1.1901627125E-3,1.445614875E-3,217.6127700925]
["Passenger Car",25,2029,3.237131419375E-2,1.135362325E-3,1.4088793125000001E-3,212.08281995249999]
["Passenger Car",25,2030,2.2560583750000002E-2,1.0805619375E-3,1.37214375E-3,206.55286981250001]
["Passenger Car",25,2031,2.0707649250000001E-2,1.0588958999999999E-3,1.3587293125E-3,204.53352681562501]
["Passenger Car",25,2032,1.8854714750000001E-2,1.0372298625E-3,1.345314875E-3,202.51418381875001]
["Passenger Car",25,2033,1.7001780250000001E-2,1.0155638250000001E-3,1.3319004375E-3,200.49484082187499]
["Passenger Car",25,2034,1.5148845750000001E-2,9.9389778749999999E-4,1.318486E-3,198.47549782499999]
["Passenger Car",25,2035,1.329591125E-2,9.7223174999999998E-4,1.3050715625E-3,196.45615482812499]
["Passenger Car",25,2036,1.144297675E-2,9.5056571249999998E-4,1.291657125E-3,194.43681183125]
["Passenger Car",25,2037,9.5900422499999999E-3,9.2889967499999997E-4,1.2782426875E-3,192.417468834375]
["Passenger Car",25,2038,7.7371077499999996E-3,9.0723363749999997E-4,1.26482825E-3,190.3981258375]
["Passenger Car",25,2039,5.8841732500000002E-3,8.8556759999999996E-4,1.2514138125000001E-3,188.37878284062501]
["Passenger Car",25,2040,4.03123875E-3,8.6390156249999996E-4,1.2379993750000001E-3,186.35943984375001]
["Passenger Car",25,2041,3.8772153437500001E-3,8.6158199999999995E-4,1.2354534375000001E-3,185.9762146875]
["Passenger Car",25,2042,3.7231919375000002E-3,8.5926243749999995E-4,1.2329075000000001E-3,185.59298953125]
["Passenger Car",25,2043,3.5691685312499999E-3,8.5694287500000005E-4,1.2303615625E-3,185.20976437499999]
["Passenger Car",25,2044,3.415145125E-3,8.5462331250000005E-4,1.227815625E-3,184.82653921875001]
["Passenger Car",25,2045,3.2611217187500001E-3,8.5230375000000004E-4,1.2252696875E-3,184.44331406250001]
["Passenger Car",25,2046,3.1070983124999998E-3,8.4998418750000004E-4,1.22272375E-3,184.06008890625]
["Passenger Car",25,2047,2.9530749062499999E-3,8.4766462500000003E-4,1.2201778125E-3,183.67686375]
["Passenger Car",25,2048,2.7990515000000001E-3,8.4534506250000003E-4,1.217631875E-3,183.29363859374999]
["Passenger Car",25,2049,2.6450280937500002E-3,8.4302550000000002E-4,1.2150859375E-3,182.91041343750001]
["Passenger Car",25,2050,2.4910046874999999E-3,8.4070593750000002E-4,1.21254E-3,182.52718828125001]
["Passenger Car",25,2051,2.4633623374999999E-3,8.4112078749999999E-4,1.2122904999999999E-3,182.48965681000001]
["Passenger Car",25,2052,2.4357199875E-3,8.4153563749999997E-4,1.2120410000000001E-3,182.45212533874999]
["Passenger Car",25,2053,2.4080776375000001E-3,8.4195048749999995E-4,1.2117915E-3,182.4145938675]
["Passenger Car",25,2054,2.3804352875000001E-3,8.4236533750000004E-4,1.2115419999999999E-3,182.37706239625001]
["Passenger Car",25,2055,2.3527929375000002E-3,8.4278018750000001E-4,1.2112925000000001E-3,182.33953092499999]
["Passenger Car",25,2056,2.3251505874999998E-3,8.4319503749999999E-4,1.211043E-3,182.30199945375]
["Passenger Car",25,2057,2.2975082374999999E-3,8.4360988749999997E-4,1.2107934999999999E-3,182.26446798250001]
["Passenger Car",25,2058,2.2698658875E-3,8.4402473749999995E-4,1.210544E-3,182.22693651124999]
["Passenger Car",25,2059,2.2422235375E-3,8.4443958750000003E-4,1.2102945E-3,182.18940504]
["Passenger Car",25,2060,2.2145811875000001E-3,8.4485443750000001E-4,1.2100450000000001E-3,182.15187356875001]
["Passenger Car",30,2020,0.11222386425,1.560394625E-3,1.5687943749999999E-3,236.15555955625001]
["Passenger Car",30,2021,0.1031124947125,1.5058877062499999E-3,1.5356722499999999E-3,231.16954089750001]
["Passenger Car",30,2022,9.4001125175000005E-2,1.4513807875000001E-3,1.502550125E-3,226.18352223874999]
["Passenger Car",30,2023,8.4889755637499995E-2,1.39687386875E-3,1.4694280000000001E-3,221.19750357999999]
["Passenger Car",30,2024,7.5778386099999998E-2,1.3423669499999999E-3,1.4363058750000001E-3,216.21148492124999]
["Passenger Car",30,2025,6.6667016562500001E-2,1.28786003125E-3,1.4031837499999999E-3,211.22546626249999]
["Passenger Car",30,2026,5.7555647024999997E-2,1.2333531125E-3,1.370061625E-3,206.23944760374999]
["Passenger Car",30,2027,4.84442774875E-2,1.1788461937500001E-3,1.3369395E-3,201.253428945]
["Passenger Car",30,2028,3.9332907950000003E-2,1.124339275E-3,1.3038173750000001E-3,196.26741028625]
["Passenger Car",30,2029,3.0221538412499999E-2,1.0698323562499999E-3,1.2706952499999999E-3,191.2813916275]
["Passenger Car",30,2030,2.1110168875000002E-2,1.0153254375000001E-3,1.237573125E-3,186.29537296875]
["Passenger Car",30,2031,1.93763535625E-2,9.9421431250000004E-4,1.2254751875000001E-3,184.47426100125]
["Passenger Car",30,2032,1.7642538249999999E-2,9.7310318750000002E-4,1.2133772499999999E-3,182.65314903375]
["Passenger Car",30,2033,1.5908722937500001E-2,9.519920625E-4,1.2012793125E-3,180.83203706625]
["Passenger Car",30,2034,1.4174907625E-2,9.3088093749999997E-4,1.1891813749999999E-3,179.01092509874999]
["Passenger Car",30,2035,1.2441092312500001E-2,9.0976981249999995E-4,1.1770834375E-3,177.18981313124999]
["Passenger Car",30,2036,1.0707276999999999E-2,8.8865868750000003E-4,1.1649855000000001E-3,175.36870116374999]
["Passenger Car",30,2037,8.9734616874999999E-3,8.6754756250000001E-4,1.1528875624999999E-3,173.54758919624999]
["Passenger Car",30,2038,7.2396463750000004E-3,8.4643643749999998E-4,1.140789625E-3,171.72647722875001]
["Passenger Car",30,2039,5.5058310625000001E-3,8.2532531249999996E-4,1.1286916875000001E-3,169.90536526125001]
["Passenger Car",30,2040,3.7720157500000001E-3,8.0421418750000005E-4,1.11659375E-3,168.08425329375001]
["Passenger Car",30,2041,3.6278938562499998E-3,8.0205469999999998E-4,1.1142978125E-3,167.73865927124999]
["Passenger Car",30,2042,3.4837719624999999E-3,7.9989521250000003E-4,1.112001875E-3,167.39306524874999]
["Passenger Car",30,2043,3.33965006875E-3,7.9773572499999997E-4,1.1097059375E-3,167.04747122625]
["Passenger Car",30,2044,3.1955281750000002E-3,7.9557623750000001E-4,1.1074100000000001E-3,166.70187720375]
["Passenger Car",30,2045,3.0514062812499998E-3,7.9341674999999995E-4,1.1051140625000001E-3,166.35628318125001]
["Passenger Car",30,2046,2.9072843875E-3,7.912572625E-4,1.1028181249999999E-3,166.01068915875001]
["Passenger Car",30,2047,2.7631624937500001E-3,7.8909777500000004E-4,1.1005221874999999E-3,165.66509513624999]
["Passenger Car",30,2048,2.6190406000000002E-3,7.8693828749999998E-4,1.09822625E-3,165.31950111374999]
["Passenger Car",30,2049,2.4749187062499999E-3,7.8477880000000003E-4,1.0959303125E-3,164.97390709125]
["Passenger Car",30,2050,2.3307968125E-3,7.8261931249999997E-4,1.093634375E-3,164.62831306875]
["Passenger Car",30,2051,2.30493148125E-3,7.8300567500000004E-4,1.0934094375E-3,164.59443836437501]
["Passenger Car",30,2052,2.27906615E-3,7.8339203750000001E-4,1.0931845E-3,164.56056366000001]
["Passenger Car",30,2053,2.25320081875E-3,7.8377839999999998E-4,1.0929595625E-3,164.52668895562499]
["Passenger Car",30,2054,2.2273354875E-3,7.8416476250000005E-4,1.092734625E-3,164.49281425125]
["Passenger Car",30,2055,2.20147015625E-3,7.8455112500000002E-4,1.0925096875E-3,164.458939546875]
["Passenger Car",30,2056,2.175604825E-3,7.8493748749999999E-4,1.09228475E-3,164.42506484250001]
["Passenger Car",30,2057,2.14973949375E-3,7.8532384999999995E-4,1.0920598125E-3,164.39119013812501]
["Passenger Car",30,2058,2.1238741625E-3,7.8571021250000003E-4,1.0918348750000001E-3,164.35731543374999]
["Passenger Car",30,2059,2.09800883125E-3,7.86096575E-4,1.0916099375000001E-3,164.32344072937499]
["Passenger Car",30,2060,2.0721435E-3,7.8648293749999996E-4,1.0913850000000001E-3,164.289566025]
["Passenger Car",35,2020,0.11006365343750001,1.515805125E-3,1.48879875E-3,224.1130008625]
["Passenger Car",35,2021,0.10115823897499999,1.46067074375E-3,1.4573886875000001E-3,219.38475722562501]
["Passenger Car",35,2022,9.2252824512499998E-2,1.4055363625000001E-3,1.4259786249999999E-3,214.65651358874999]
["Passenger Car",35,2023,8.3347410050000001E-2,1.3504019812500001E-3,1.3945685625E-3,209.928269951875]
["Passenger Car",35,2024,7.4441995587500004E-2,1.2952676000000001E-3,1.3631584999999999E-3,205.200026315]
["Passenger Car",35,2025,6.5536581125000007E-2,1.2401332187499999E-3,1.3317484375E-3,200.47178267812501]
["Passenger Car",35,2026,5.6631166662500003E-2,1.1849988374999999E-3,1.3003383750000001E-3,195.74353904124999]
["Passenger Car",35,2027,4.7725752199999999E-2,1.12986445625E-3,1.2689283124999999E-3,191.015295404375]
["Passenger Car",35,2028,3.8820337737500002E-2,1.074730075E-3,1.23751825E-3,186.2870517675]
["Passenger Car",35,2029,2.9914923275000001E-2,1.01959569375E-3,1.2061081874999999E-3,181.55880813062501]
["Passenger Car",35,2030,2.1009508812500001E-2,9.6446131249999995E-4,1.174698125E-3,176.83056449374999]
["Passenger Car",35,2031,1.928395963125E-2,9.4518499999999997E-4,1.1632276250000001E-3,175.10390157250001]
["Passenger Car",35,2032,1.7558410449999999E-2,9.2590868749999999E-4,1.1517571249999999E-3,173.37723865125]
["Passenger Car",35,2033,1.5832861268750002E-2,9.0663237500000001E-4,1.140286625E-3,171.65057573000001]
["Passenger Car",35,2034,1.4107312087500001E-2,8.8735606250000003E-4,1.1288161250000001E-3,169.92391280875]
["Passenger Car",35,2035,1.238176290625E-2,8.6807975000000005E-4,1.1173456249999999E-3,168.19724988749999]
["Passenger Car",35,2036,1.0656213725E-2,8.4880343749999996E-4,1.105875125E-3,166.47058696625001]
["Passenger Car",35,2037,8.9306645437499995E-3,8.2952712499999998E-4,1.0944046250000001E-3,164.743924045]
["Passenger Car",35,2038,7.2051153625000003E-3,8.102508125E-4,1.082934125E-3,163.01726112374999]
["Passenger Car",35,2039,5.4795661812500002E-3,7.9097450000000001E-4,1.071463625E-3,161.29059820250001]
["Passenger Car",35,2040,3.7540170000000001E-3,7.7169818750000003E-4,1.0599931249999999E-3,159.56393528125]
["Passenger Car",35,2041,3.6105822624999998E-3,7.6962613125000005E-4,1.0578133749999999E-3,159.23581648187499]
["Passenger Car",35,2042,3.4671475249999999E-3,7.6755407499999996E-4,1.0556336249999999E-3,158.90769768249999]
["Passenger Car",35,2043,3.3237127875E-3,7.6548201874999998E-4,1.053453875E-3,158.57957888312501]
["Passenger Car",35,2044,3.1802780500000002E-3,7.634099625E-4,1.051274125E-3,158.25146008375]
["Passenger Car",35,2045,3.0368433124999998E-3,7.6133790625000002E-4,1.049094375E-3,157.923341284375]
["Passenger Car",35,2046,2.893408575E-3,7.5926585000000003E-4,1.046914625E-3,157.59522248499999]
["Passenger Car",35,2047,2.7499738375000001E-3,7.5719379375000005E-4,1.044734875E-3,157.26710368562499]
["Passenger Car",35,2048,2.6065391000000002E-3,7.5512173749999996E-4,1.0425551250000001E-3,156.93898488625001]
["Passenger Car",35,2049,2.4631043624999999E-3,7.5304968124999998E-4,1.0403753750000001E-3,156.61086608687501]
["Passenger Car",35,2050,2.319669625E-3,7.50977625E-4,1.0381956250000001E-3,156.2827472875]
["Passenger Car",35,2051,2.29392753125E-3,7.5134840000000002E-4,1.0379822500000001E-3,156.25059777749999]
["Passenger Car",35,2052,2.2681854375E-3,7.5171917500000004E-4,1.0377688750000001E-3,156.21844826750001]
["Passenger Car",35,2053,2.24244334375E-3,7.5208994999999995E-4,1.0375555000000001E-3,156.1862987575]
["Passenger Car",35,2054,2.21670125E-3,7.5246072499999996E-4,1.0373421250000001E-3,156.15414924749999]
["Passenger Car",35,2055,2.1909591562500001E-3,7.5283149999999998E-4,1.03712875E-3,156.1219997375]
["Passenger Car",35,2056,2.1652170625000001E-3,7.53202275E-4,1.036915375E-3,156.08985022749999]
["Passenger Car",35,2057,2.1394749687500001E-3,7.5357305000000002E-4,1.036702E-3,156.05770071750001]
["Passenger Car",35,2058,2.1137328750000001E-3,7.5394382500000004E-4,1.036488625E-3,156.0255512075]
["Passenger Car",35,2059,2.0879907812500001E-3,7.5431459999999995E-4,1.03627525E-3,155.99340169749999]
["Passenger Car",35,2060,2.0622486875000001E-3,7.5468537499999997E-4,1.036061875E-3,155.96125218750001]
["Passenger Car",40,2020,0.10931156074999999,1.4814569375000001E-3,1.437150625E-3,216.33837891875001]
["Passenger Car",40,2021,0.10049416110624999,1.42580683125E-3,1.4068510624999999E-3,211.777303420625]
["Passenger Car",40,2022,9.1676761462500006E-2,1.3701567249999999E-3,1.3765514999999999E-3,207.2162279225]
["Passenger Car",40,2023,8.2859361818750005E-2,1.31450661875E-3,1.3462519375000001E-3,202.65515242437499]
["Passenger Car",40,2024,7.4041962175000003E-2,1.2588565124999999E-3,1.315952375E-3,198.09407692625001]
["Passenger Car",40,2025,6.5224562531250002E-2,1.2032064062500001E-3,1.2856528125E-3,193.533001428125]
["Passenger Car",40,2026,5.6407162887500001E-2,1.1475563E-3,1.2553532499999999E-3,188.97192593]
["Passenger Car",40,2027,4.758976324375E-2,1.0919061937499999E-3,1.2250536875000001E-3,184.41085043187499]
["Passenger Car",40,2028,3.8772363599999998E-2,1.0362560875E-3,1.1947541250000001E-3,179.84977493375001]
["Passenger Car",40,2029,2.995496395625E-2,9.8060598124999994E-4,1.1644545625E-3,175.28869943562501]
["Passenger Car",40,2030,2.1137564312499999E-2,9.2495587499999996E-4,1.134155E-3,170.7276239375]
["Passenger Car",40,2031,1.9401497362499999E-2,9.0737975624999995E-4,1.1230926249999999E-3,169.06237392374999]
["Passenger Car",40,2032,1.7665430412499999E-2,8.8980363750000005E-4,1.11203025E-3,167.39712391]
["Passenger Car",40,2033,1.5929363462499999E-2,8.7222751875000004E-4,1.100967875E-3,165.73187389624999]
["Passenger Car",40,2034,1.41932965125E-2,8.5465140000000003E-4,1.0899054999999999E-3,164.06662388250001]
["Passenger Car",40,2035,1.24572295625E-2,8.3707528125000002E-4,1.0788431250000001E-3,162.40137386875]
["Passenger Car",40,2036,1.07211626125E-2,8.1949916250000001E-4,1.06778075E-3,160.73612385499999]
["Passenger Car",40,2037,8.9850956624999995E-3,8.0192304375E-4,1.0567183749999999E-3,159.07087384125001]
["Passenger Car",40,2038,7.2490287125000002E-3,7.8434692499999999E-4,1.0456560000000001E-3,157.40562382749999]
["Passenger Car",40,2039,5.5129617625E-3,7.6677080624999998E-4,1.034593625E-3,155.74037381375001]
["Passenger Car",40,2040,3.7768948124999998E-3,7.4919468749999997E-4,1.0235312499999999E-3,154.0751238]
["Passenger Car",40,2041,3.6325855375E-3,7.4718295624999996E-4,1.0214264375E-3,153.75826770124999]
["Passenger Car",40,2042,3.4882762624999998E-3,7.4517122499999995E-4,1.019321625E-3,153.44141160250001]
["Passenger Car",40,2043,3.3439669875E-3,7.4315949375000005E-4,1.0172168125E-3,153.12455550375]
["Passenger Car",40,2044,3.1996577124999998E-3,7.4114776250000004E-4,1.0151120000000001E-3,152.80769940499999]
["Passenger Car",40,2045,3.0553484375E-3,7.3913603125000003E-4,1.0130071874999999E-3,152.49084330625001]
["Passenger Car",40,2046,2.9110391624999998E-3,7.3712430000000002E-4,1.010902375E-3,152.17398720750001]
["Passenger Car",40,2047,2.7667298875E-3,7.3511256875000001E-4,1.0087975625E-3,151.85713110875]
["Passenger Car",40,2048,2.6224206124999998E-3,7.331008375E-4,1.00669275E-3,151.54027500999999]
["Passenger Car",40,2049,2.4781113375E-3,7.3108910624999999E-4,1.0045879375000001E-3,151.22341891125001]
["Passenger Car",40,2050,2.3338020624999998E-3,7.2907737499999998E-4,1.0024831249999999E-3,150.9065628125]
["Passenger Car",40,2051,2.3079033375000002E-3,7.2943740000000002E-4,1.0022768125000001E-3,150.87555008687499]
["Passenger Car",40,2052,2.2820046125000002E-3,7.2979742499999995E-4,1.0020705E-3,150.84453736124999]
["Passenger Car",40,2053,2.2561058875000001E-3,7.3015744999999999E-4,1.0018641875E-3,150.81352463562499]
["Passenger Car",40,2054,2.2302071625000001E-3,7.3051747500000003E-4,1.001657875E-3,150.78251191000001]
["Passenger Car",40,2055,2.2043084375000001E-3,7.3087749999999996E-4,1.0014515624999999E-3,150.75149918437501]
["Passenger Car",40,2056,2.1784097125E-3,7.3123752499999999E-4,1.0012452500000001E-3,150.72048645875]
["Passenger Car",40,2057,2.1525109875E-3,7.3159755000000003E-4,1.0010389375E-3,150.689473733125]
["Passenger Car",40,2058,2.1266122625E-3,7.3195757499999996E-4,1.000832625E-3,150.65846100749999]
["Passenger Car",40,2059,2.1007135374999999E-3,7.323176E-4,1.0006263125E-3,150.62744828187499]
["Passenger Car",40,2060,2.0748148124999999E-3,7.3267762500000004E-4,1.0004199999999999E-3,150.59643555624999]
["Passenger Car",45,2020,0.1091823663125,1.4630741875000001E-3,1.397793125E-3,210.41387176250001]
["Passenger Car",45,2021,0.10039656559375,1.4067312187499999E-3,1.3683390000000001E-3,205.98006572437501]
["Passenger Car",45,2022,9.1610764875E-2,1.35038825E-3,1.338884875E-3,201.54625968625001]
["Passenger Car",45,2023,8.282496415625E-2,1.29404528125E-3,1.3094307499999999E-3,197.11245364812501]
["Passenger Car",45,2024,7.40391634375E-2,1.2377023125000001E-3,1.279976625E-3,192.67864761000001]
["Passenger Car",45,2025,6.5253362718749999E-2,1.1813593437499999E-3,1.2505225E-3,188.24484157187501]
["Passenger Car",45,2026,5.6467561999999999E-2,1.125016375E-3,1.2210683750000001E-3,183.81103553374999]
["Passenger Car",45,2027,4.7681761281249999E-2,1.06867340625E-3,1.19161425E-3,179.37722949562499]
["Passenger Car",45,2028,3.8895960562499998E-2,1.0123304375000001E-3,1.1621601249999999E-3,174.94342345749999]
["Passenger Car",45,2029,3.0110159843750001E-2,9.5598746875000002E-4,1.132706E-3,170.50961741937499]
["Passenger Car",45,2030,2.1324359125000001E-2,8.9964449999999996E-4,1.1032518749999999E-3,166.07581138124999]
["Passenger Car",45,2031,1.9572950068750001E-2,8.8317698750000001E-4,1.0924996249999999E-3,164.457267566875]
["Passenger Car",45,2032,1.7821541012500001E-2,8.6670947499999996E-4,1.0817473749999999E-3,162.83872375249999]
["Passenger Car",45,2033,1.6070131956250001E-2,8.5024196250000001E-4,1.0709951250000001E-3,161.220179938125]
["Passenger Car",45,2034,1.4318722900000001E-2,8.3377444999999995E-4,1.0602428750000001E-3,159.60163612375001]
["Passenger Car",45,2035,1.2567313843750001E-2,8.1730693750000001E-4,1.049490625E-3,157.983092309375]
["Passenger Car",45,2036,1.08159047875E-2,8.0083942499999995E-4,1.038738375E-3,156.36454849500001]
["Passenger Car",45,2037,9.0644957312500003E-3,7.843719125E-4,1.027986125E-3,154.74600468062499]
["Passenger Car",45,2038,7.3130866750000002E-3,7.6790440000000005E-4,1.017233875E-3,153.12746086625]
["Passenger Car",45,2039,5.5616776187500001E-3,7.514368875E-4,1.0064816249999999E-3,151.50891705187499]
["Passenger Car",45,2040,3.8102685625E-3,7.3496937500000005E-4,9.957293749999999E-4,149.8903732375]
["Passenger Car",45,2041,3.664684125E-3,7.3299585625000001E-4,9.9368193750000011E-4,149.58212328562499]
["Passenger Car",45,2042,3.5190996875E-3,7.3102233749999996E-4,9.9163450000000009E-4,149.27387333375]
["Passenger Car",45,2043,3.37351525E-3,7.2904881875000003E-4,9.8958706250000007E-4,148.96562338187499]
["Passenger Car",45,2044,3.2279308125E-3,7.2707529999999998E-4,9.8753962500000006E-4,148.65737343000001]
["Passenger Car",45,2045,3.0823463749999999E-3,7.2510178125000004E-4,9.8549218750000004E-4,148.34912347812499]
["Passenger Car",45,2046,2.9367619374999999E-3,7.231282625E-4,9.8344475000000002E-4,148.04087352625001]
["Passenger Car",45,2047,2.7911774999999999E-3,7.2115474374999996E-4,9.8139731250000001E-4,147.732623574375]
["Passenger Car",45,2048,2.6455930624999999E-3,7.1918122500000002E-4,9.7934987499999999E-4,147.42437362250001]
["Passenger Car",45,2049,2.5000086249999998E-3,7.1720770624999998E-4,9.7730243749999997E-4,147.116123670625]
["Passenger Car",45,2050,2.3544241874999998E-3,7.1523418750000004E-4,9.7525499999999996E-4,146.80787371874999]
["Passenger Car",45,2051,2.3282963937500002E-3,7.1558734999999996E-4,9.7505437499999996E-4,146.777679911875]
["Passenger Car",45,2052,2.3021686E-3,7.1594051249999999E-4,9.7485374999999996E-4,146.74748610500001]
["Passenger Car",45,2053,2.2760408062499999E-3,7.1629367500000002E-4,9.7465312499999996E-4,146.71729229812499]
["Passenger Car",45,2054,2.2499130124999998E-3,7.1664683750000005E-4,9.7445249999999995E-4,146.68709849125]
["Passenger Car",45,2055,2.2237852187500001E-3,7.1699999999999997E-4,9.7425187499999995E-4,146.65690468437501]
["Passenger Car",45,2056,2.197657425E-3,7.173531625E-4,9.7405124999999995E-4,146.62671087749999]
["Passenger Car",45,2057,2.1715296312499999E-3,7.1770632500000003E-4,9.7385062499999995E-4,146.596517070625]
["Passenger Car",45,2058,2.1454018374999998E-3,7.1805948749999995E-4,9.7364999999999995E-4,146.56632326375001]
["Passenger Car",45,2059,2.1192740437500001E-3,7.1841264999999998E-4,9.7344937499999995E-4,146.53612945687499]
["Passenger Car",45,2060,2.09314625E-3,7.1876581250000001E-4,9.7324874999999995E-4,146.50593565]
["Passenger Car",50,2020,0.1096006326875,1.4472220624999999E-3,1.3639800000000001E-3,205.3239975125]
["Passenger Car",50,2021,0.1007939980625,1.3906487625E-3,1.3352486249999999E-3,200.99897910749999]
["Passenger Car",50,2022,9.1987363437499997E-2,1.3340754625E-3,1.30651725E-3,196.67396070250001]
["Passenger Car",50,2023,8.3180728812499993E-2,1.2775021625E-3,1.277785875E-3,192.3489422975]
["Passenger Car",50,2024,7.4374094187500003E-2,1.2209288625000001E-3,1.2490545E-3,188.02392389249999]
["Passenger Car",50,2025,6.55674595625E-2,1.1643555625000001E-3,1.2203231250000001E-3,183.69890548750001]
["Passenger Car",50,2026,5.6760824937500003E-2,1.1077822624999999E-3,1.1915917499999999E-3,179.3738870825]
["Passenger Car",50,2027,4.7954190312499999E-2,1.0512089624999999E-3,1.162860375E-3,175.0488686775]
["Passenger Car",50,2028,3.9147555687500002E-2,9.9463566249999996E-4,1.134129E-3,170.72385027249999]
["Passenger Car",50,2029,3.0340921062500002E-2,9.3806236249999999E-4,1.105397625E-3,166.39883186750001]
["Passenger Car",50,2030,2.1534286437500001E-2,8.8148906250000002E-4,1.0766662500000001E-3,162.0738134625]
["Passenger Car",50,2031,1.9765636068749998E-2,8.6560769374999995E-4,1.0661785625E-3,160.49503204562501]
["Passenger Car",50,2032,1.7996985699999999E-2,8.4972632499999998E-4,1.0556908749999999E-3,158.91625062874999]
["Passenger Car",50,2033,1.622833533125E-2,8.3384495625000001E-4,1.0452031875000001E-3,157.337469211875]
["Passenger Car",50,2034,1.44596849625E-2,8.1796358750000004E-4,1.0347155E-3,155.75868779499999]
["Passenger Car",50,2035,1.2691034593749999E-2,8.0208221874999996E-4,1.0242278125E-3,154.179906378125]
["Passenger Car",50,2036,1.0922384225E-2,7.8620084999999999E-4,1.0137401250000001E-3,152.60112496125001]
["Passenger Car",50,2037,9.1537338562500004E-3,7.7031948125000002E-4,1.0032524375E-3,151.02234354437499]
["Passenger Car",50,2038,7.3850834875000002E-3,7.5443811249999995E-4,9.9276474999999997E-4,149.4435621275]
["Passenger Car",50,2039,5.61643311875E-3,7.3855674374999998E-4,9.822770624999999E-4,147.86478071062501]
["Passenger Car",50,2040,3.8477827500000002E-3,7.2267537500000001E-4,9.7178937500000005E-4,146.28599929375]
["Passenger Car",50,2041,3.70076523125E-3,7.2073488124999995E-4,9.6979087499999997E-4,145.98518657375001]
["Passenger Car",50,2042,3.5537477124999999E-3,7.187943875E-4,9.67792375E-4,145.68437385375]
["Passenger Car",50,2043,3.4067301937500002E-3,7.1685389375000005E-4,9.6579387500000003E-4,145.38356113374999]
["Passenger Car",50,2044,3.259712675E-3,7.1491339999999999E-4,9.6379537499999995E-4,145.08274841375001]
["Passenger Car",50,2045,3.1126951562499999E-3,7.1297290625000004E-4,9.6179687499999998E-4,144.78193569375]
["Passenger Car",50,2046,2.9656776375000002E-3,7.1103241249999998E-4,9.5979837500000001E-4,144.48112297374999]
["Passenger Car",50,2047,2.81866011875E-3,7.0909191875000003E-4,9.5779987500000004E-4,144.18031025375001]
["Passenger Car",50,2048,2.6716425999999999E-3,7.0715142499999997E-4,9.5580137499999996E-4,143.87949753375]
["Passenger Car",50,2049,2.5246250812500002E-3,7.0521093125000003E-4,9.5380287499999999E-4,143.57868481374999]
["Passenger Car",50,2050,2.3776075625E-3,7.0327043749999997E-4,9.5180437500000002E-4,143.27787209375001]
["Passenger Car",50,2051,2.3512225749999999E-3,7.0361768125000001E-4,9.5160881249999995E-4,143.24842854249999]
["Passenger Car",50,2052,2.3248375875000002E-3,7.0396492499999995E-4,9.5141325E-4,143.21898499125001]
["Passenger Car",50,2053,2.2984526000000001E-3,7.0431216874999999E-4,9.5121768750000004E-4,143.18954144]
["Passenger Car",50,2054,2.2720676124999999E-3,7.0465941250000004E-4,9.5102212499999998E-4,143.16009788874999]
["Passenger Car",50,2055,2.2456826249999998E-3,7.0500665624999997E-4,9.5082656250000002E-4,143.1306543375]
["Passenger Car",50,2056,2.2192976375000001E-3,7.0535390000000002E-4,9.5063099999999996E-4,143.10121078624999]
["Passenger Car",50,2057,2.19291265E-3,7.0570114374999995E-4,9.504354375E-4,143.07176723500001]
["Passenger Car",50,2058,2.1665276624999999E-3,7.060483875E-4,9.5023987500000005E-4,143.04232368375]
["Passenger Car",50,2059,2.1401426750000002E-3,7.0639563125000004E-4,9.5004431249999998E-4,143.01288013249999]
["Passenger Car",50,2060,2.1137576875E-3,7.0674287499999998E-4,9.4984875000000003E-4,142.98343658125]
["Passenger Car",55,2020,0.1106179866875,1.4359829375000001E-3,1.340538125E-3,201.79524994375001]
["Passenger Car",55,2021,0.1017378159,1.3792313437499999E-3,1.3123104374999999E-3,197.546012310625]
["Passenger Car",55,2022,9.2857645112499998E-2,1.3224797499999999E-3,1.28408275E-3,193.2967746775]
["Passenger Car",55,2023,8.3977474324999996E-2,1.26572815625E-3,1.2558550624999999E-3,189.04753704437499]
["Passenger Car",55,2024,7.5097303537499993E-2,1.2089765625E-3,1.227627375E-3,184.79829941125001]
["Passenger Car",55,2025,6.6217132750000005E-2,1.15222496875E-3,1.1993996874999999E-3,180.54906177812501]
["Passenger Car",55,2026,5.7336961962500002E-2,1.095473375E-3,1.1711720000000001E-3,176.299824145]
["Passenger Car",55,2027,4.8456791175E-2,1.0387217812500001E-3,1.1429443125E-3,172.050586511875]
["Passenger Car",55,2028,3.9576620387499997E-2,9.819701875000001E-4,1.1147166250000001E-3,167.80134887874999]
["Passenger Car",55,2029,3.0696449600000002E-2,9.2521859375000002E-4,1.0864889375E-3,163.55211124562501]
["Passenger Car",55,2030,2.1816278812499999E-2,8.6846700000000005E-4,1.0582612500000001E-3,159.30287361250001]
["Passenger Car",55,2031,2.0024467418750001E-2,8.5290024374999997E-4,1.0479565E-3,157.75169887812501]
["Passenger Car",55,2032,1.8232656024999998E-2,8.373334875E-4,1.0376517499999999E-3,156.20052414374999]
["Passenger Car",55,2033,1.644084463125E-2,8.2176673125000004E-4,1.0273470000000001E-3,154.64934940937499]
["Passenger Car",55,2034,1.4649033237499999E-2,8.0619997499999996E-4,1.01704225E-3,153.098174675]
["Passenger Car",55,2035,1.2857221843750001E-2,7.9063321875E-4,1.0067374999999999E-3,151.546999940625]
["Passenger Car",55,2036,1.106541045E-2,7.7506646250000003E-4,9.9643275000000004E-4,149.99582520625]
["Passenger Car",55,2037,9.2735990562499999E-3,7.5949970624999996E-4,9.8612799999999996E-4,148.44465047187501]
["Passenger Car",55,2038,7.4817876625000003E-3,7.4393294999999999E-4,9.7582324999999999E-4,146.89347573750001]
["Passenger Car",55,2039,5.6899762687499999E-3,7.2836619375000002E-4,9.6551850000000002E-4,145.34230100312499]
["Passenger Car",55,2040,3.8981648749999999E-3,7.1279943749999995E-4,9.5521375000000004E-4,143.79112626874999]
["Passenger Car",55,2041,3.7492220750000001E-3,7.1088541875000003E-4,9.5324956250000001E-4,143.49543878187501]
["Passenger Car",55,2042,3.6002792749999998E-3,7.089714E-4,9.5128537499999998E-4,143.199751295]
["Passenger Car",55,2043,3.451336475E-3,7.0705738124999997E-4,9.4932118750000005E-4,142.90406380812499]
["Passenger Car",55,2044,3.3023936750000002E-3,7.0514336250000005E-4,9.4735700000000002E-4,142.60837632125001]
["Passenger Car",55,2045,3.1534508749999999E-3,7.0322934375000002E-4,9.4539281249999998E-4,142.312688834375]
["Passenger Car",55,2046,3.0045080750000001E-3,7.0131532499999999E-4,9.4342862499999995E-4,142.01700134750001]
["Passenger Car",55,2047,2.8555652750000002E-3,6.9940130624999996E-4,9.4146443750000002E-4,141.721313860625]
["Passenger Car",55,2048,2.7066224749999999E-3,6.9748728750000004E-4,9.3950024999999999E-4,141.42562637374999]
["Passenger Car",55,2049,2.5576796750000001E-3,6.9557326875000001E-4,9.3753606249999996E-4,141.12993888687501]
["Passenger Car",55,2050,2.4087368749999998E-3,6.9365924999999998E-4,9.3557187500000003E-4,140.8342514]
["Passenger Car",55,2051,2.3820064375000001E-3,6.9400177500000002E-4,9.3537937499999998E-4,140.80529527249999]
["Passenger Car",55,2052,2.3552759999999999E-3,6.9434430000000005E-4,9.3518687500000004E-4,140.77633914500001]
["Passenger Car",55,2053,2.3285455625000001E-3,6.9468682499999998E-4,9.3499437499999999E-4,140.7473830175]
["Passenger Car",55,2054,2.301815125E-3,6.9502935000000001E-4,9.3480187500000005E-4,140.71842688999999]
["Passenger Car",55,2055,2.2750846875000002E-3,6.9537187500000005E-4,9.34609375E-4,140.68947076250001]
["Passenger Car",55,2056,2.24835425E-3,6.9571439999999997E-4,9.3441687499999995E-4,140.660514635]
["Passenger Car",55,2057,2.2216238124999998E-3,6.9605692500000001E-4,9.3422437500000001E-4,140.63155850749999]
["Passenger Car",55,2058,2.1948933750000001E-3,6.9639945000000004E-4,9.3403187499999996E-4,140.60260238000001]
["Passenger Car",55,2059,2.1681629374999999E-3,6.9674197499999997E-4,9.3383937500000002E-4,140.5736462525]
["Passenger Car",55,2060,2.1414325000000001E-3,6.970845E-4,9.3364687499999997E-4,140.54469012499999]
["Passenger Car",60,2020,0.1121820499375,1.4452698750000001E-3,1.32708125E-3,199.76919175]
["Passenger Car",60,2021,0.103184531875,1.3873276874999999E-3,1.2991464374999999E-3,195.5641161975]
["Passenger Car",60,2022,9.4187013812499998E-2,1.3293854999999999E-3,1.2712116250000001E-3,191.35904064499999]
["Passenger Car",60,2023,8.5189495749999997E-2,1.2714433125E-3,1.2432768125E-3,187.15396509249999]
["Passenger Car",60,2024,7.6191977687499995E-2,1.213501125E-3,1.2153419999999999E-3,182.94888954000001]
["Passenger Car",60,2025,6.7194459624999994E-2,1.1555589375E-3,1.1874071875E-3,178.7438139875]
["Passenger Car",60,2026,5.81969415625E-2,1.0976167500000001E-3,1.159472375E-3,174.538738435]
["Passenger Car",60,2027,4.9199423499999999E-2,1.0396745624999999E-3,1.1315375625000001E-3,170.33366288249999]
["Passenger Car",60,2028,4.0201905437499998E-2,9.8173237499999994E-4,1.10360275E-3,166.12858732999999]
["Passenger Car",60,2029,3.1204387375E-2,9.2379018749999997E-4,1.0756679374999999E-3,161.92351177750001]
["Passenger Car",60,2030,2.2206869312499999E-2,8.6584800000000001E-4,1.0477331250000001E-3,157.718436225]
["Passenger Car",60,2031,2.0382977743749999E-2,8.5030308750000004E-4,1.0375347499999999E-3,156.18321159875001]
["Passenger Car",60,2032,1.8559086175E-2,8.3475817499999996E-4,1.027336375E-3,154.64798697250001]
["Passenger Car",60,2033,1.673519460625E-2,8.1921326249999999E-4,1.0171379999999999E-3,153.11276234625001]
["Passenger Car",60,2034,1.49113030375E-2,8.0366835000000001E-4,1.006939625E-3,151.57753772000001]
["Passenger Car",60,2035,1.3087411468750001E-2,7.8812343750000004E-4,9.9674125000000008E-4,150.04231309375001]
["Passenger Car",60,2036,1.1263519899999999E-2,7.7257852499999996E-4,9.8654287499999995E-4,148.50708846750001]
["Passenger Car",60,2037,9.4396283312499999E-3,7.5703361249999999E-4,9.7634450000000004E-4,146.97186384125001]
["Passenger Car",60,2038,7.6157367625000003E-3,7.4148870000000002E-4,9.6614612500000002E-4,145.43663921500001]
["Passenger Car",60,2039,5.7918451937499999E-3,7.2594378750000005E-4,9.5594775E-4,143.90141458874999]
["Passenger Car",60,2040,3.9679536250000003E-3,7.1039887499999997E-4,9.4574937499999998E-4,142.36618996249999]
["Passenger Car",60,2041,3.8163441312500002E-3,7.0849130624999997E-4,9.4380443750000001E-4,142.07342692]
["Passenger Car",60,2042,3.6647346375000001E-3,7.0658373749999997E-4,9.4185950000000003E-4,141.78066387749999]
["Passenger Car",60,2043,3.5131251437499999E-3,7.0467616874999998E-4,9.3991456249999995E-4,141.487900835]
["Passenger Car",60,2044,3.3615156499999998E-3,7.0276859999999998E-4,9.3796962499999997E-4,141.19513779249999]
["Passenger Car",60,2045,3.2099061562500001E-3,7.0086103124999998E-4,9.360246875E-4,140.90237475000001]
["Passenger Car",60,2046,3.0582966625E-3,6.9895346249999998E-4,9.3407975000000002E-4,140.60961170749999]
["Passenger Car",60,2047,2.9066871687499999E-3,6.9704589374999998E-4,9.3213481250000005E-4,140.31684866500001]
["Passenger Car",60,2048,2.7550776750000002E-3,6.9513832499999999E-4,9.3018987499999997E-4,140.0240856225]
["Passenger Car",60,2049,2.6034681812500001E-3,6.9323075624999999E-4,9.2824493749999999E-4,139.73132258000001]
["Passenger Car",60,2050,2.4518586875E-3,6.9132318749999999E-4,9.2630000000000002E-4,139.4385595375]
["Passenger Car",60,2051,2.4246496624999998E-3,6.9166455000000001E-4,9.2610956249999997E-4,139.40989723812501]
["Passenger Car",60,2052,2.3974406375000001E-3,6.9200591250000003E-4,9.2591912500000003E-4,139.38123493875]
["Passenger Car",60,2053,2.3702316124999999E-3,6.9234727500000004E-4,9.2572868749999997E-4,139.35257263937501]
["Passenger Car",60,2054,2.3430225875000002E-3,6.9268863749999995E-4,9.2553825000000003E-4,139.32391034]
["Passenger Car",60,2055,2.3158135625E-3,6.9302999999999997E-4,9.2534781249999998E-4,139.29524804062501]
["Passenger Car",60,2056,2.2886045374999999E-3,6.9337136249999999E-4,9.2515737500000004E-4,139.26658574125]
["Passenger Car",60,2057,2.2613955125000001E-3,6.93712725E-4,9.2496693749999999E-4,139.23792344187501]
["Passenger Car",60,2058,2.2341864875E-3,6.9405408750000002E-4,9.2477650000000005E-4,139.2092611425]
["Passenger Car",60,2059,2.2069774624999998E-3,6.9439545000000004E-4,9.2458606249999999E-4,139.18059884312501]
["Passenger Car",60,2060,2.1797684375000001E-3,6.9473681249999995E-4,9.2439562500000005E-4,139.15193654375]
["Passenger Car",65,2020,0.116509348875,1.5266827499999999E-3,1.3375968749999999E-3,201.35256003124999]
["Passenger Car",65,2021,0.10717238780625001,1.4642504437499999E-3,1.3094522500000001E-3,197.115891634375]
["Passenger Car",65,2022,9.7835426737499995E-2,1.4018181375000001E-3,1.2813076250000001E-3,192.87922323750001]
["Passenger Car",65,2023,8.8498465668749998E-2,1.3393858312500001E-3,1.2531630000000001E-3,188.642554840625]
["Passenger Car",65,2024,7.9161504600000002E-2,1.276953525E-3,1.225018375E-3,184.40588644375001]
["Passenger Car",65,2025,6.9824543531250005E-2,1.21452121875E-3,1.19687375E-3,180.16921804687499]
["Passenger Car",65,2026,6.0487582462500002E-2,1.1520889124999999E-3,1.168729125E-3,175.93254965]
["Passenger Car",65,2027,5.1150621393749998E-2,1.0896566062499999E-3,1.1405845E-3,171.69588125312501]
["Passenger Car",65,2028,4.1813660325000002E-2,1.0272243000000001E-3,1.112439875E-3,167.45921285624999]
["Passenger Car",65,2029,3.2476699256249998E-2,9.6479199375000004E-4,1.08429525E-3,163.222544459375]
["Passenger Car",65,2030,2.3139738187500002E-2,9.023596875E-4,1.0561506249999999E-3,158.98587606250001]
["Passenger Car",65,2031,2.1239227956249999E-2,8.8589921250000001E-4,1.0458739375000001E-3,157.43890731875001]
["Passenger Car",65,2032,1.9338717724999999E-2,8.6943873750000003E-4,1.0355972499999999E-3,155.89193857500001]
["Passenger Car",65,2033,1.743820749375E-2,8.5297826250000004E-4,1.0253205625000001E-3,154.34496983125001]
["Passenger Car",65,2034,1.5537697262500001E-2,8.3651778750000005E-4,1.015043875E-3,152.79800108750001]
["Passenger Car",65,2035,1.3637187031249999E-2,8.2005731249999996E-4,1.0047671875000001E-3,151.25103234375001]
["Passenger Car",65,2036,1.17366768E-2,8.0359683749999997E-4,9.9449049999999995E-4,149.70406360000001]
["Passenger Car",65,2037,9.8361665687500006E-3,7.8713636249999998E-4,9.8421381250000006E-4,148.15709485625001]
["Passenger Car",65,2038,7.9356563374999994E-3,7.7067588749999999E-4,9.7393712499999996E-4,146.61012611250001]
["Passenger Car",65,2039,6.03514610625E-3,7.5421541250000001E-4,9.6366043749999996E-4,145.06315736875001]
["Passenger Car",65,2040,4.1346358749999998E-3,7.3775493750000002E-4,9.5338374999999996E-4,143.51618862500001]
["Passenger Car",65,2041,3.9766576312499999E-3,7.3577389375000001E-4,9.5142331250000001E-4,143.221013550625]
["Passenger Car",65,2042,3.8186793875000001E-3,7.3379285E-4,9.4946287499999996E-4,142.92583847624999]
["Passenger Car",65,2043,3.6607011437499999E-3,7.3181180624999999E-4,9.4750243750000001E-4,142.63066340187501]
["Passenger Car",65,2044,3.5027229000000001E-3,7.2983076249999999E-4,9.4554199999999995E-4,142.3354883275]
["Passenger Car",65,2045,3.3447446562499998E-3,7.2784971874999998E-4,9.4358156250000001E-4,142.04031325312499]
["Passenger Car",65,2046,3.1867664125E-3,7.2586867499999997E-4,9.4162112499999995E-4,141.74513817875001]
["Passenger Car",65,2047,3.0287881687499998E-3,7.2388763124999996E-4,9.396606875E-4,141.449963104375]
["Passenger Car",65,2048,2.870809925E-3,7.2190658749999995E-4,9.3770024999999995E-4,141.15478802999999]
["Passenger Car",65,2049,2.7128316812500002E-3,7.1992554375000005E-4,9.357398125E-4,140.85961295562501]
["Passenger Car",65,2050,2.5548534374999999E-3,7.1794450000000004E-4,9.3377937500000005E-4,140.56443788125]
["Passenger Car",65,2051,2.52650129375E-3,7.1829900000000004E-4,9.3358756249999997E-4,140.53557530937499]
["Passenger Car",65,2052,2.4981491500000001E-3,7.1865350000000004E-4,9.3339574999999999E-4,140.50671273750001]
["Passenger Car",65,2053,2.4697970062499998E-3,7.1900800000000004E-4,9.3320393750000001E-4,140.477850165625]
["Passenger Car",65,2054,2.4414448624999999E-3,7.1936250000000004E-4,9.3301212500000003E-4,140.44898759374999]
["Passenger Car",65,2055,2.41309271875E-3,7.1971700000000003E-4,9.3282031249999995E-4,140.42012502187501]
["Passenger Car",65,2056,2.3847405750000001E-3,7.2007150000000003E-4,9.3262849999999997E-4,140.39126245]
["Passenger Car",65,2057,2.3563884312500002E-3,7.2042600000000003E-4,9.3243668749999999E-4,140.36239987812499]
["Passenger Car",65,2058,2.3280362874999998E-3,7.2078050000000003E-4,9.3224487500000001E-4,140.33353730625001]
["Passenger Car",65,2059,2.2996841437499999E-3,7.2113500000000003E-4,9.3205306250000004E-4,140.304674734375]
["Passenger Car",65,2060,2.271332E-3,7.2148950000000002E-4,9.3186124999999995E-4,140.27581216249999]
["Passenger Car",70,2020,0.12587984875,1.7049398749999999E-3,1.3826349999999999E-3,208.13212968125001]
["Passenger Car",70,2021,0.11578855688125,1.63404496875E-3,1.3535573125000001E-3,203.75497266062499]
["Passenger Car",70,2022,0.1056972650125,1.5631500625000001E-3,1.324479625E-3,199.37781563999999]
["Passenger Car",70,2023,9.5605973143749995E-2,1.49225515625E-3,1.2954019375E-3,195.000658619375]
["Passenger Car",70,2024,8.5514681275000004E-2,1.4213602500000001E-3,1.26632425E-3,190.62350159875001]
["Passenger Car",70,2025,7.5423389406249999E-2,1.3504653437499999E-3,1.2372465624999999E-3,186.24634457812499]
["Passenger Car",70,2026,6.5332097537499995E-2,1.2795704375E-3,1.2081688750000001E-3,181.8691875575]
["Passenger Car",70,2027,5.5240805668749997E-2,1.2086755312499999E-3,1.1790911875000001E-3,177.49203053687501]
["Passenger Car",70,2028,4.5149513799999999E-2,1.137780625E-3,1.1500135E-3,173.11487351624999]
["Passenger Car",70,2029,3.5058221931250001E-2,1.0668857187499999E-3,1.1209358125E-3,168.73771649562499]
["Passenger Car",70,2030,2.49669300625E-2,9.9599081249999999E-4,1.091858125E-3,164.360559475]
["Passenger Car",70,2031,2.2916349193750001E-2,9.7724202500000003E-4,1.081235125E-3,162.76144104937501]
["Passenger Car",70,2032,2.0865768324999999E-2,9.5849323749999996E-4,1.070612125E-3,161.16232262374999]
["Passenger Car",70,2033,1.881518745625E-2,9.3974445E-4,1.059989125E-3,159.56320419812499]
["Passenger Car",70,2034,1.6764606587500001E-2,9.2099566250000004E-4,1.0493661250000001E-3,157.9640857725]
["Passenger Car",70,2035,1.4714025718750001E-2,9.0224687499999997E-4,1.0387431249999999E-3,156.36496734687501]
["Passenger Car",70,2036,1.266344485E-2,8.8349808750000001E-4,1.0281201249999999E-3,154.76584892125001]
["Passenger Car",70,2037,1.061286398125E-2,8.6474930000000005E-4,1.017497125E-3,153.16673049562499]
["Passenger Car",70,2038,8.5622831124999993E-3,8.4600051249999998E-4,1.006874125E-3,151.56761207]
["Passenger Car",70,2039,6.5117022437499996E-3,8.2725172500000001E-4,9.9625112500000002E-4,149.968493644375]
["Passenger Car",70,2040,4.461121375E-3,8.0850293750000005E-4,9.8562812500000005E-4,148.36937521875001]
["Passenger Car",70,2041,4.2906688187500002E-3,8.0633201250000005E-4,9.836011249999999E-4,148.0642629525]
["Passenger Car",70,2042,4.1202162625000004E-3,8.0416108750000004E-4,9.8157412499999997E-4,147.75915068625]
["Passenger Car",70,2043,3.9497637062499997E-3,8.0199016250000004E-4,9.7954712500000003E-4,147.45403841999999]
["Passenger Car",70,2044,3.7793111499999999E-3,7.9981923750000003E-4,9.775201250000001E-4,147.14892615375001]
["Passenger Car",70,2045,3.6088585937500001E-3,7.9764831250000003E-4,9.7549312499999995E-4,146.8438138875]
["Passenger Car",70,2046,3.4384060374999998E-3,7.9547738750000002E-4,9.7346612500000002E-4,146.53870162125]
["Passenger Car",70,2047,3.26795348125E-3,7.9330646250000002E-4,9.7143912499999998E-4,146.23358935499999]
["Passenger Car",70,2048,3.0975009250000002E-3,7.9113553750000001E-4,9.6941212500000005E-4,145.92847708874999]
["Passenger Car",70,2049,2.92704836875E-3,7.8896461250000001E-4,9.6738512500000001E-4,145.62336482250001]
["Passenger Car",70,2050,2.7565958125000001E-3,7.867936875E-4,9.6535812499999997E-4,145.31825255625]
["Passenger Car",70,2051,2.7260048375000001E-3,7.8718221874999998E-4,9.6515987500000002E-4,145.28835229187499]
["Passenger Car",70,2052,2.6954138625E-3,7.8757074999999995E-4,9.6496162499999996E-4,145.2584520275]
["Passenger Car",70,2053,2.6648228875E-3,7.8795928125000004E-4,9.6476337500000001E-4,145.22855176312501]
["Passenger Car",70,2054,2.6342319124999999E-3,7.8834781250000001E-4,9.6456512499999995E-4,145.19865149875]
["Passenger Car",70,2055,2.6036409374999999E-3,7.8873634374999999E-4,9.64366875E-4,145.16875123437501]
["Passenger Car",70,2056,2.5730499624999998E-3,7.8912487499999996E-4,9.6416862500000005E-4,145.13885096999999]
["Passenger Car",70,2057,2.5424589874999998E-3,7.8951340625000005E-4,9.6397037499999999E-4,145.10895070562501]
["Passenger Car",70,2058,2.5118680125000002E-3,7.8990193750000002E-4,9.6377212500000004E-4,145.07905044124999]
["Passenger Car",70,2059,2.4812770375000001E-3,7.9029046874999999E-4,9.6357387499999999E-4,145.049150176875]
["Passenger Car",70,2060,2.4506860625000001E-3,7.9067899999999997E-4,9.6337562500000003E-4,145.01924991249999]
["Passenger Car",75,2020,0.13866142200000001,2.0826229375000001E-3,1.4585399999999999E-3,219.55856324999999]
["Passenger Car",75,2021,0.12754817057500001,1.9944769312500001E-3,1.4278933125E-3,214.94518205437501]
["Passenger Car",75,2022,0.11643491915,1.9063309249999999E-3,1.3972466250000001E-3,210.33180085875]
["Passenger Car",75,2023,0.105321667725,1.8181849187499999E-3,1.3665999375E-3,205.71841966312499]
["Passenger Car",75,2024,9.42084163E-2,1.7300389125E-3,1.3359532500000001E-3,201.10503846750001]
["Passenger Car",75,2025,8.3095164875000002E-2,1.64189290625E-3,1.3053065624999999E-3,196.491657271875]
["Passenger Car",75,2026,7.1981913450000004E-2,1.5537469E-3,1.274659875E-3,191.87827607624999]
["Passenger Car",75,2027,6.0868662024999999E-2,1.4656008937500001E-3,1.2440131875000001E-3,187.26489488062501]
["Passenger Car",75,2028,4.9755410600000001E-2,1.3774548875000001E-3,1.2133665E-3,182.651513685]
["Passenger Car",75,2029,3.8642159175000003E-2,1.2893088812499999E-3,1.1827198125000001E-3,178.03813248937499]
["Passenger Car",75,2030,2.7528907750000001E-2,1.2011628749999999E-3,1.1520731249999999E-3,173.42475129375001]
["Passenger Car",75,2031,2.5267906975000001E-2,1.177026825E-3,1.1408643749999999E-3,171.73753281937499]
["Passenger Car",75,2032,2.30069062E-2,1.1528907750000001E-3,1.1296556249999999E-3,170.050314345]
["Passenger Car",75,2033,2.0745905424999999E-2,1.128754725E-3,1.1184468749999999E-3,168.36309587062499]
["Passenger Car",75,2034,1.8484904650000002E-2,1.104618675E-3,1.1072381249999999E-3,166.67587739625]
["Passenger Car",75,2035,1.6223903875000001E-2,1.0804826249999999E-3,1.0960293749999999E-3,164.98865892187499]
["Passenger Car",75,2036,1.39629031E-2,1.056346575E-3,1.0848206249999999E-3,163.3014404475]
["Passenger Car",75,2037,1.1701902324999999E-2,1.0322105250000001E-3,1.0736118749999999E-3,161.61422197312501]
["Passenger Car",75,2038,9.4409015500000002E-3,1.0080744749999999E-3,1.0624031249999999E-3,159.92700349875]
["Passenger Car",75,2039,7.1799007750000003E-3,9.8393842499999999E-4,1.0511943750000001E-3,158.23978502437501]
["Passenger Car",75,2040,4.9189000000000004E-3,9.5980237499999996E-4,1.0399856250000001E-3,156.55256654999999]
["Passenger Car",75,2041,4.7309564187499997E-3,9.5722506249999999E-4,1.037847375E-3,156.23061019875001]
["Passenger Car",75,2042,4.5430128374999998E-3,9.5464775000000002E-4,1.035709125E-3,155.90865384750001]
["Passenger Car",75,2043,4.35506925625E-3,9.5207043750000005E-4,1.0335708749999999E-3,155.58669749625]
["Passenger Car",75,2044,4.1671256750000002E-3,9.4949312499999997E-4,1.031432625E-3,155.26474114499999]
["Passenger Car",75,2045,3.9791820937500003E-3,9.469158125E-4,1.0292943750000001E-3,154.94278479375001]
["Passenger Car",75,2046,3.7912385125000001E-3,9.4433850000000003E-4,1.0271561249999999E-3,154.6208284425]
["Passenger Car",75,2047,3.6032949312499998E-3,9.4176118749999995E-4,1.025017875E-3,154.29887209124999]
["Passenger Car",75,2048,3.41535135E-3,9.3918387499999998E-4,1.0228796250000001E-3,153.97691574000001]
["Passenger Car",75,2049,3.2274077687500001E-3,9.3660656250000001E-4,1.0207413749999999E-3,153.65495938875]
["Passenger Car",75,2050,3.0394641874999999E-3,9.3402925000000004E-4,1.018603125E-3,153.33300303749999]
["Passenger Car",75,2051,3.00573406875E-3,9.3449017500000001E-4,1.0183935E-3,153.30146569312501]
["Passenger Car",75,2052,2.9720039500000001E-3,9.3495109999999998E-4,1.018183875E-3,153.26992834875]
["Passenger Car",75,2053,2.9382738312500002E-3,9.3541202499999995E-4,1.0179742499999999E-3,153.23839100437499]
["Passenger Car",75,2054,2.9045437124999999E-3,9.3587295000000003E-4,1.0177646250000001E-3,153.20685366000001]
["Passenger Car",75,2055,2.87081359375E-3,9.36333875E-4,1.0175550000000001E-3,153.175316315625]
["Passenger Car",75,2056,2.8370834750000001E-3,9.3679479999999996E-4,1.017345375E-3,153.14377897124999]
["Passenger Car",75,2057,2.8033533562500002E-3,9.3725572500000004E-4,1.01713575E-3,153.112241626875]
["Passenger Car",75,2058,2.7696232374999998E-3,9.3771665000000001E-4,1.016926125E-3,153.08070428249999]
["Passenger Car",75,2059,2.7358931187499999E-3,9.3817757499999998E-4,1.0167164999999999E-3,153.04916693812501]
["Passenger Car",75,2060,2.702163E-3,9.3863849999999995E-4,1.0165068749999999E-3,153.01762959375]

{"sheet":"Fuel Prices","index":19,"n_rows":130,"n_cols":33,"rows_kept":130,"cut":false,"hidden":false,"merged":[[2718,1,2718,32],[2836,1,2836,32],[2030,1,2030,32],[2152,1,2152,32],[2316,1,2316,32],[2418,1,2418,32],[2508,1,2508,32],[2597,1,2597,32],[1944,1,1944,32],[111,1,111,32],[307,1,307,32],[510,1,510,32],[711,1,711,32],[886,1,886,32],[1099,1,1099,32],[1226,1,1226,32],[1389,1,1389,32],[1501,1,1501,32],[1603,1,1603,32],[1697,1,1697,32]]}
[null,"ref2022.d011222a",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]
[null,"Source: EIA Energy Outlook 2022, March 2022"]
[null,"Table 12.","Report","Annual Energy Outlook 2022"]
[null,"EIA - Annual Energy Outlook 2022","Scenario","ref2022",null,null,"Reference"]
[null,null,"Datekey","d011222a"]
[null,null,"Release Date",null," March 2022"]
[]
[]
[]
["PPP000","12. Petroleum and Other Liquids Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,"(2021 dollars per gallon, unless otherwise noted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change"]
[null," Sector and Fuel",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,"2021–2050"]
[]
[null,"Crude Oil Prices (2021 dollars per barrel)"]
["PPP000:ba_WorldOilPrice","   Brent Spot",71.587997000000001,70.213927999999996,60.555264000000001,65.698181000000005,66.966232000000005,68.566528000000005,70.331649999999996,71.846969999999999,72.554810000000003,73.927574000000007,75.428145999999998,76.548935,77.393790999999993,78.101562000000001,78.826622,79.945999,80.923584000000005,81.905868999999996,82.210007000000004,83.920638999999994,84.768226999999996,85.086143000000007,86.488570999999993,88.146811999999997,88.602631000000002,89.846305999999998,90.272803999999994,90.105484000000004,90.229286000000002,89.908057999999997,7.8879999999999992E-3]
["PPP000:bb_ForeignLSLigh","   West Texas Intermediate Spot",69.023003000000003,66.671440000000004,58.789005000000003,63.971465999999999,64.730819999999994,65.986869999999996,67.861976999999996,69.232902999999993,70.250511000000003,71.330612000000002,72.823188999999999,73.993660000000006,74.785088000000002,75.188484000000003,75.902907999999996,77.117073000000005,78.005936000000005,79.037025,79.295051999999998,80.803855999999996,81.726851999999994,82.116341000000006,83.541427999999996,85.256896999999995,85.725876,86.969375999999997,86.918678,87.038887000000003,87.344871999999995,87.069678999999994,8.0409999999999995E-3]
["PPP000:bb_Imported_Real","   Average Imported Cost 1/",67.706001000000001,64.319237000000001,57.945065,62.890735999999997,63.974074999999999,65.066909999999993,66.891639999999995,68.063552999999999,68.855461000000005,69.690856999999994,70.628356999999994,71.660895999999994,72.361701999999994,72.994452999999993,73.513107000000005,74.46199,74.433318999999997,75.734886000000003,75.583427,78.244843000000003,79.180992000000003,79.736382000000006,81.552398999999994,82.942802,83.503570999999994,84.887894000000003,85.056549000000004,84.842690000000005,84.916573,84.769135000000006,7.7799999999999996E-3]
["PPP000:see_spot_markup","   Brent / West Texas Intermediate Spread",2.5649950000000001,3.5424880000000001,1.7662580000000001,1.726715,2.2354129999999999,2.5796589999999999,2.4696729999999998,2.6140669999999999,2.3042980000000002,2.596962,2.6049579999999999,2.555275,2.6087039999999999,2.9130780000000001,2.9237139999999999,2.8289260000000001,2.9176479999999998,2.868843,2.914955,3.1167829999999999,3.0413739999999998,2.9698030000000002,2.9471440000000002,2.8899149999999998,2.8767550000000002,2.8769300000000002,3.3541259999999999,3.0665969999999998,2.8844150000000002,2.8383790000000002,3.4979999999999998E-3]
[]
[null," Delivered Sector Product Prices"]
[]
[null," Residential"]
["PPP000:da_LiquefiedPetr","   Propane",1.964866,2.123583,2.1033759999999999,2.1074329999999999,2.1023079999999998,2.1101359999999998,2.1388739999999999,2.186563,2.2316530000000001,2.278302,2.3393600000000001,2.3794110000000002,2.4191060000000002,2.44828,2.4704090000000001,2.4916179999999999,2.5146320000000002,2.5372150000000002,2.5539749999999999,2.5810490000000001,2.6046179999999999,2.6174460000000002,2.6360969999999999,2.6587619999999998,2.6716630000000001,2.6855470000000001,2.6970049999999999,2.7051699999999999,2.7081029999999999,2.7084280000000001,1.1129E-2]
["PPP000:da_DistillateFue","   Distillate Fuel Oil",2.981662,3.0245600000000001,2.9804010000000001,3.1727449999999999,3.2464409999999999,3.323124,3.4122539999999999,3.4375249999999999,3.4540700000000002,3.449414,3.48699,3.5012590000000001,3.5098600000000002,3.5165649999999999,3.5273219999999998,3.5506600000000001,3.5803419999999999,3.5975039999999998,3.6069089999999999,3.6377250000000001,3.6507459999999998,3.6524390000000002,3.6834730000000002,3.7191299999999998,3.7326320000000002,3.7608199999999998,3.7647390000000001,3.753911,3.7515239999999999,3.744075,7.8820000000000001E-3]
[]
[null," Commercial"]
["PPP000:ea_DistillateFue","   Distillate Fuel Oil",2.9924080000000002,3.0359509999999998,2.8329140000000002,2.8822359999999998,2.807518,2.7367349999999999,2.680212,2.7063730000000001,2.7221950000000001,2.7178680000000002,2.79853,2.813542,2.829107,2.836411,2.8491230000000001,2.8728760000000002,2.9028879999999999,2.9206699999999999,2.930088,2.9585599999999999,2.9725820000000001,2.9747710000000001,3.0084270000000002,3.0464799999999999,3.0611120000000001,3.0872320000000002,3.0933959999999998,3.085175,3.0820259999999999,3.0718770000000002,9.0399999999999996E-4]
["PPP000:ea_ResidualFuel","   Residual Fuel Oil",0.97293499999999999,1.1294219999999999,1.147985,1.348249,1.4287669999999999,1.5156529999999999,1.6310750000000001,1.6618649999999999,1.6764840000000001,1.6996849999999999,1.72675,1.7478229999999999,1.7658119999999999,1.767423,1.770181,1.762726,1.7594350000000001,1.7894289999999999,1.763593,1.842214,1.868017,1.8891279999999999,1.944866,1.9860120000000001,1.9998180000000001,2.0218720000000001,2.0392459999999999,2.0253060000000001,2.0337969999999999,2.0211700000000001,2.5531000000000002E-2]
["PPP000:ea_ResidualFuel(","   Residual Fuel Oil (2021 dollars per barrel)",40.863289000000002,47.435715000000002,48.215378000000001,56.626441999999997,60.008217000000002,63.657429,68.505134999999996,69.798316999999997,70.412315000000007,71.386764999999997,72.523491000000007,73.408585000000002,74.164092999999994,74.231773000000004,74.347617999999997,74.034499999999994,73.896286000000003,75.156006000000005,74.070899999999995,77.372985999999997,78.456695999999994,79.343384,81.684387000000001,83.412520999999998,83.992362999999997,84.918610000000001,85.648330999999999,85.062843000000001,85.419464000000005,84.889144999999999,2.5531000000000002E-2]
[]
[null," Industrial 2/"]
["PPP000:fa_LiquefiedPetr","   Propane",1.247592,1.323669,1.160595,1.1590480000000001,1.1481490000000001,1.1618569999999999,1.1992400000000001,1.251198,1.2855650000000001,1.321898,1.3544419999999999,1.3812040000000001,1.4071039999999999,1.422728,1.433298,1.4479120000000001,1.4667699999999999,1.484092,1.492623,1.5208809999999999,1.5377209999999999,1.5392490000000001,1.5569660000000001,1.578365,1.581539,1.5921129999999999,1.5991949999999999,1.602784,1.600606,1.598128,8.5749999999999993E-3]
["PPP000:fa_DistillateFue","   Distillate Fuel Oil",2.9826980000000001,3.0254799999999999,2.8335699999999999,2.8780359999999998,2.8022230000000001,2.729158,2.669314,2.696113,2.7132540000000001,2.709587,2.7487110000000001,2.76369,2.7752279999999998,2.782178,2.7962210000000001,2.8211879999999998,2.8520729999999999,2.8706469999999999,2.8810069999999999,2.908944,2.9243579999999998,2.927235,2.963165,3.0025810000000002,3.017852,3.0434730000000001,3.0510950000000001,3.0446569999999999,3.0415640000000002,3.0314749999999999,5.5900000000000004E-4]
["PPP000:fa_ResidualFuel","   Residual Fuel Oil",1.0599479999999999,1.239522,1.2914410000000001,1.5224200000000001,1.6322650000000001,1.755055,1.902169,1.9361470000000001,1.9540709999999999,1.9795480000000001,2.009709,2.0328560000000002,2.0530059999999999,2.056616,2.061985,2.0558299999999998,2.0508739999999999,2.0863969999999998,2.0671780000000002,2.1440790000000001,2.1709269999999998,2.192453,2.2478410000000002,2.2855819999999998,2.2985679999999999,2.3242910000000001,2.3358020000000002,2.3309950000000002,2.335388,2.3282050000000001,2.7505000000000002E-2]
["PPP000:fa_ResidualFuel(","   Residual Fuel Oil (2021 dollars per barrel)",44.517811000000002,52.059939999999997,54.240532000000002,63.941623999999997,68.555115000000001,73.712326000000004,79.891075000000001,81.318191999999996,82.070969000000005,83.141013999999998,84.407760999999994,85.379929000000004,86.226241999999999,86.377860999999996,86.603354999999993,86.344841000000002,86.136688000000007,87.62867,86.821479999999994,90.051338000000001,91.178925000000007,92.083008000000007,94.409332000000006,95.994461000000001,96.539856,97.620200999999994,98.103667999999999,97.901786999999999,98.086287999999996,97.784592000000004,2.7505000000000002E-2]
[]
[null," Transportation"]
["PPP000:ga_LiquefiedPetr","   Propane",1.622646,1.678445,1.5404549999999999,1.5406770000000001,1.5315650000000001,1.543452,1.575061,1.6181289999999999,1.6458410000000001,1.675092,1.7319119999999999,1.7528820000000001,1.7774460000000001,1.7893589999999999,1.7973399999999999,1.808567,1.8230390000000001,1.836198,1.842457,1.8641270000000001,1.8766259999999999,1.8773770000000001,1.890781,1.906803,1.9087879999999999,1.9166099999999999,1.921713,1.9241919999999999,1.922315,1.9202630000000001,5.8240000000000002E-3]
["PPP000:ga_Ethanol(E85)","   E85 3/",2.4437639999999998,2.4431340000000001,2.4571740000000002,2.4358610000000001,2.4068019999999999,2.433751,2.4650889999999999,2.4954589999999999,2.5174910000000001,2.5831219999999999,2.6531820000000002,2.6875360000000001,2.7033860000000001,2.748828,2.7651780000000001,2.7691300000000001,2.781908,2.8176990000000002,2.816694,2.8388550000000001,2.8592040000000001,2.8610500000000001,2.8889309999999999,2.9170479999999999,2.926885,2.9519579999999999,2.9620769999999998,2.9547349999999999,2.957592,2.9572970000000001,6.5989999999999998E-3]
["PPP000:pr_EthanolWhole","   Ethanol Wholesale Price",1.4504239999999999,1.4504239999999999,1.4916320000000001,1.5522929999999999,1.4544539999999999,1.5392129999999999,1.567393,1.5957410000000001,1.624268,1.6521650000000001,1.68336,1.691838,1.645732,1.688267,1.694874,1.635859,1.6032230000000001,1.665384,1.637751,1.6358440000000001,1.65815,1.638474,1.6218170000000001,1.6014619999999999,1.6175870000000001,1.601356,1.6500570000000001,1.5815950000000001,1.5997939999999999,1.6184609999999999,3.787E-3]
["PPP000:ga_MotorGasoline","   Motor Gasoline 4/",3.1092520000000001,2.9813019999999999,2.6675990000000001,2.6499229999999998,2.6225969999999998,2.6497000000000002,2.6807840000000001,2.7091720000000001,2.7289089999999998,2.7957380000000001,2.884652,2.9133019999999998,2.9367969999999999,2.9589189999999999,2.9694120000000002,2.9900139999999999,3.0082429999999998,3.040721,3.041817,3.0651860000000002,3.084158,3.0886239999999998,3.118824,3.1478609999999998,3.1574930000000001,3.1823169999999998,3.1916579999999999,3.1826210000000001,3.184043,3.1829610000000002,8.0800000000000002E-4]
["PPP000:ga_JetFuel","   Jet Fuel 5/",1.9841310000000001,2.074087,1.9361250000000001,2.0944099999999999,2.102668,2.122528,2.1605829999999999,2.1980770000000001,2.2209110000000001,2.2132079999999998,2.278734,2.3035899999999998,2.3185989999999999,2.3414109999999999,2.3565649999999998,2.3831630000000001,2.4178419999999998,2.4420540000000002,2.4560870000000001,2.4813749999999999,2.500569,2.5060980000000002,2.5454699999999999,2.5874899999999998,2.6021800000000002,2.630452,2.6427960000000001,2.639014,2.644622,2.6367720000000001,9.8539999999999999E-3]
["PPP000:ga_DieselFuel(Di","   Diesel Fuel (distillate fuel oil) 6/",3.2566489999999999,3.1308029999999998,3.0200170000000002,3.12771,3.1251099999999998,3.1213280000000001,3.1301559999999999,3.1547420000000002,3.173117,3.1683599999999998,3.2525050000000002,3.265755,3.2837559999999999,3.2891729999999999,3.3027030000000002,3.3277329999999998,3.3552279999999999,3.3733409999999999,3.385497,3.4135330000000002,3.4289960000000002,3.4306299999999998,3.4663840000000001,3.5058639999999999,3.5199579999999999,3.544848,3.5529850000000001,3.5459320000000001,3.5427369999999998,3.534176,2.8240000000000001E-3]
["PPP000:ga_ResidualFuel","   Residual Fuel Oil",1.8469249999999999,1.561507,1.9243479999999999,2.0588869999999999,2.0843180000000001,2.110185,2.1622889999999999,2.1891370000000001,2.2043910000000002,2.222423,2.2564700000000002,2.2726280000000001,2.2921399999999998,2.2942450000000001,2.2993410000000001,2.297142,2.302235,2.3304860000000001,2.3227679999999999,2.3716740000000001,2.3912800000000001,2.4040050000000002,2.449811,2.4822609999999998,2.496505,2.5188419999999998,2.5269870000000001,2.5226829999999998,2.5276969999999999,2.5219659999999999,1.0800000000000001E-2]
["PPP000:ga_ResidualFuel(","   Residual Fuel Oil (2021 dollars per barrel)",77.570853999999997,65.583275,80.822601000000006,86.473236,87.541351000000006,88.627762000000004,90.816139000000007,91.943770999999998,92.584412,93.341781999999995,94.771728999999993,95.450355999999999,96.269904999999994,96.358269000000007,96.572333999999998,96.479957999999996,96.693862999999993,97.880409,97.556244000000007,99.610320999999999,100.43375399999999,100.96820099999999,102.892036,104.254959,104.853195,105.791359,106.13346900000001,105.95270499999999,106.16325399999999,105.922569,1.0800000000000001E-2]
[]
[null," Electric Power 7/"]
["PPP000:ha_DistillateFue","   Distillate Fuel Oil",2.9822760000000001,3.024108,2.7995559999999999,2.8649710000000002,2.7745129999999998,2.686159,2.6222699999999999,2.6510030000000002,2.6704059999999998,2.6720839999999999,2.6978710000000001,2.71591,2.7213750000000001,2.7382520000000001,2.7516500000000002,2.7772039999999998,2.8056329999999998,2.819134,2.8284639999999999,2.8581789999999998,2.8703080000000001,2.8752200000000001,2.9070870000000002,2.9443060000000001,2.9583949999999999,2.9914160000000001,3.0005829999999998,2.9932629999999998,2.9921250000000001,2.9843950000000001,2.4000000000000001E-5]
["PPP000:ha_ResidualFuel","   Residual Fuel Oil",1.943667,1.9965390000000001,1.9177580000000001,2.0550220000000001,2.0847419999999999,2.1112329999999999,2.1743640000000002,2.1989550000000002,2.2135500000000001,2.227239,2.2692990000000002,2.2832309999999998,2.3035169999999998,2.3074789999999998,2.3133840000000001,2.3106810000000002,2.3176779999999999,2.3431150000000001,2.3406020000000001,2.3730880000000001,2.3787539999999998,2.3703880000000002,2.3910170000000002,2.3927779999999998,2.3653930000000001,2.3987970000000001,2.4116279999999999,2.4173659999999999,2.4258410000000001,2.4250229999999999,7.659E-3]
["PPP000:ha_ResidualFuel(","   Residual Fuel Oil (2021 dollars per barrel)",81.634033000000002,83.854659999999996,80.545845,86.310905000000005,87.559173999999999,88.671806000000004,91.323279999999997,92.356110000000001,92.969116,93.544051999999994,95.310539000000006,95.895720999999995,96.747703999999999,96.914107999999999,97.162109000000001,97.048584000000005,97.342467999999997,98.410812000000007,98.305297999999993,99.669715999999994,99.907677000000007,99.556281999999996,100.422737,100.496681,99.346489000000005,100.74945099999999,101.288383,101.529358,101.885338,101.85097500000001,7.659E-3]
[]
[null,"Average Prices, All Sectors 8/"]
["PPP000:ia_LiquefiedPetr","   Propane",1.7823880000000001,1.954005,1.845888,1.845782,1.837067,1.845747,1.8757550000000001,1.9228810000000001,1.961082,2.00075,2.0529820000000001,2.0840700000000001,2.1158990000000002,2.1367039999999999,2.1514280000000001,2.167189,2.1853729999999998,2.202712,2.2132010000000002,2.2377820000000002,2.2558850000000001,2.2615729999999998,2.2771379999999999,2.2965460000000002,2.302915,2.312783,2.3200310000000002,2.3240630000000002,2.3228,2.3198850000000002,9.1299999999999992E-3]
["PPP000:ia_MotorGasoline","   Motor Gasoline 4/",3.1081029999999998,2.9807070000000002,2.6706409999999998,2.6543049999999999,2.6267170000000002,2.652568,2.681886,2.7102900000000001,2.7300409999999999,2.7968660000000001,2.8854890000000002,2.9141360000000001,2.937602,2.9597259999999999,2.970234,2.9908399999999999,3.0090789999999998,3.0415730000000001,3.0426850000000001,3.066071,3.0850620000000002,3.089547,3.1197680000000001,3.1488130000000001,3.1584680000000001,3.1833019999999999,3.1926580000000002,3.1836329999999999,3.185066,3.184005,8.3199999999999995E-4]
["PPP000:ia_JetFuel","   Jet Fuel 5/",1.9841310000000001,2.074087,1.9361250000000001,2.0944099999999999,2.102668,2.122528,2.1605829999999999,2.1980770000000001,2.2209110000000001,2.2132079999999998,2.278734,2.3035899999999998,2.3185989999999999,2.3414109999999999,2.3565649999999998,2.3831630000000001,2.4178419999999998,2.4420540000000002,2.4560870000000001,2.4813749999999999,2.500569,2.5060980000000002,2.5454699999999999,2.5874899999999998,2.6021800000000002,2.630452,2.6427960000000001,2.639014,2.644622,2.6367720000000001,9.8539999999999999E-3]
["PPP000:ia_DistillateFue","   Distillate Fuel Oil",3.1917279999999999,3.104994,2.9822899999999999,3.083304,3.0690050000000002,3.0547240000000002,3.0537459999999998,3.0785809999999998,3.0948669999999998,3.0896479999999999,3.1622650000000001,3.1746289999999999,3.1901920000000001,3.1948340000000002,3.2073610000000001,3.2302369999999998,3.2599119999999999,3.2772670000000002,3.2871229999999998,3.3143500000000001,3.328751,3.3304209999999999,3.3655270000000002,3.4035850000000001,3.4180380000000001,3.4427810000000001,3.4493450000000001,3.4420790000000001,3.4383539999999999,3.4277639999999998,2.4629999999999999E-3]
["PPP000:ia_ResidualFuel","   Residual Fuel Oil",1.7983180000000001,1.565569,1.882933,2.025118,2.0563889999999998,2.087075,2.1449609999999999,2.1712250000000002,2.1857959999999999,2.2032910000000001,2.2371889999999999,2.2531340000000002,2.2720820000000002,2.2739699999999998,2.2788200000000001,2.275827,2.2796729999999998,2.30802,2.2988789999999999,2.34918,2.3683550000000002,2.3806929999999999,2.426139,2.4580660000000001,2.4709460000000001,2.4936569999999998,2.502068,2.4977809999999998,2.502669,2.496651,1.1377999999999999E-2]
["PPP000:ia_ResidualFuel(","   Residual Fuel Oil (2021 dollars per barrel)",75.529373000000007,65.753906000000001,79.083183000000005,85.054939000000005,86.368331999999995,87.657143000000005,90.088356000000005,91.191451999999998,91.803428999999994,92.538230999999996,93.961928999999998,94.631630000000001,95.427452000000002,95.506743999999998,95.710434000000006,95.584739999999996,95.746277000000006,96.936843999999994,96.552902000000003,98.665565000000001,99.470909000000006,99.98912,101.89785000000001,103.238747,103.779724,104.733604,105.086838,104.906807,105.11211400000001,104.85936,1.1377999999999999E-2]
["PPP000:ia_Average","     Average",2.540254,2.4439500000000001,2.2429109999999999,2.2644630000000001,2.2357770000000001,2.2351909999999999,2.2473359999999998,2.2673019999999999,2.2800370000000001,2.3086319999999998,2.3638370000000002,2.383794,2.4029310000000002,2.4140619999999999,2.4229349999999998,2.4404889999999999,2.4587129999999999,2.4814829999999999,2.4824999999999999,2.5030329999999998,2.5152290000000002,2.5175900000000002,2.5467590000000002,2.573108,2.5806170000000002,2.6023320000000001,2.6113559999999998,2.6094330000000001,2.6103529999999999,2.6080299999999998,9.0799999999999995E-4]
[]
[]
[null,"Prices in Nominal Dollars"]
[null,"Crude Oil Spot Prices (nominal dollars per barrel)"]
["PPP000:nom_WorldOilPric","   Brent Spot",71.587997000000001,71.908996999999999,63.119633,70.030754000000002,73.077590999999998,76.659148999999999,80.626732000000004,84.434218999999999,87.341201999999996,91.066528000000005,95.058066999999994,98.613822999999996,101.909042,105.137276,108.46315,112.433739,116.328453,120.363411,123.48275,128.911697,133.167023,136.71412699999999,142.15248099999999,148.18592799999999,152.33590699999999,158.004425,162.371307,165.773224,169.80813599999999,173.077652,3.091E-2]
["PPP000:nom_ForeignLSLig","   West Texas Intermediate Spot",69.023003000000003,68.280997999999997,61.278576000000001,68.190169999999995,70.638176000000001,73.775024000000002,77.795546999999999,81.362174999999993,84.567290999999997,87.867508000000001,91.775176999999999,95.321999000000005,98.474007,101.215805,104.440201,108.455223,112.134308,116.147552,119.10437,124.12396200000001,128.38916,131.94232199999999,137.30856299999999,143.32762099999999,147.389847,152.94503800000001,156.33833300000001,160.131393,164.37977599999999,167.613632,3.1067000000000001E-2]
["PPP000:nom_Imported_Rea","   Average Imported Cost 1/",67.706001000000001,65.872001999999995,60.398895000000003,67.038169999999994,69.812370000000001,72.746482999999998,76.683166999999997,79.987967999999995,82.887939000000003,85.847594999999998,89.009155000000007,92.316826000000006,95.282996999999995,98.262282999999996,101.151901,104.72118399999999,106.998634,111.294945,113.529366,120.19302399999999,124.389732,128.118256,134.03939800000001,139.437332,143.56899999999999,149.284515,152.988968,156.090881,159.809799,163.184967,3.0800000000000001E-2]
[]
[null,"Delivered Sector Product Prices"]
[null,"Nominal Dollars per Gallon"]
[null," Residential"]
["PPP000:nom_R_LiquefiedP","   Propane",1.964866,2.1748500000000002,2.1924489999999999,2.2464110000000002,2.2941660000000001,2.3591859999999998,2.4519600000000001,2.5696379999999999,2.686455,2.8064909999999998,2.9481700000000002,3.0652659999999998,3.1853820000000002,3.295779,3.3992110000000002,3.50414,3.614808,3.728523,3.8361740000000002,3.9647860000000001,4.0917349999999999,4.2056420000000001,4.3326849999999997,4.4697149999999999,4.5934330000000001,4.7228250000000003,4.851032,4.9768860000000004,5.0965490000000004,5.2138640000000001,3.4223999999999997E-2]
["PPP000:nom_R_Distillate","   Distillate Fuel Oil",2.981662,3.0975779999999999,3.1066129999999998,3.3819780000000002,3.542713,3.715338,3.911737,4.0397629999999998,4.1579959999999998,4.2491060000000003,4.3944669999999997,4.5104810000000004,4.6216429999999997,4.7338620000000002,4.8534930000000003,4.9935460000000003,5.1467780000000003,5.2866520000000001,5.4177220000000004,5.5879620000000001,5.7351549999999998,5.8686410000000002,6.0541510000000001,6.2523260000000001,6.417573,6.6138089999999998,6.7715360000000002,6.9063270000000001,7.0602280000000004,7.2075389999999997,3.0904000000000001E-2]
[]
[null," Commercial"]
["PPP000:nom_C_Distillate","   Distillate Fuel Oil",2.9924080000000002,3.1092439999999999,2.9528810000000001,3.0723099999999999,3.063733,3.0597409999999998,3.0725380000000002,3.180517,3.2769680000000001,3.3479640000000002,3.5268389999999998,3.624533,3.7252540000000001,3.8182659999999999,3.9203100000000002,4.04033,4.17293,4.2920230000000004,4.4011100000000001,4.5446850000000003,4.669791,4.779782,4.9446469999999998,5.121518,5.2630179999999998,5.4292299999999996,5.5640099999999997,5.6760070000000002,5.8002580000000004,5.9135210000000002,2.3765999999999999E-2]
["PPP000:nom_C_ResidualFu","   Residual Fuel Oil",0.97293499999999999,1.1566879999999999,1.1966000000000001,1.4371609999999999,1.5591569999999999,1.694539,1.8698300000000001,1.9530149999999999,2.0181450000000001,2.0937299999999999,2.1761309999999998,2.2516259999999999,2.3251499999999998,2.3792360000000001,2.435718,2.479047,2.5292059999999998,2.6296249999999999,2.6489880000000001,2.8298510000000001,2.9345690000000002,3.0354000000000001,3.1965789999999998,3.3387380000000002,3.4383189999999999,3.555679,3.6679379999999999,3.7260939999999998,3.8275290000000002,3.890857,4.8956E-2]
[]
[null," Industrial 2/"]
["PPP000:nom_I_LiquefiedP","   Propane",1.247592,1.3556239999999999,1.209743,1.2354830000000001,1.252929,1.298986,1.374784,1.470402,1.547558,1.62836,1.706931,1.7793300000000001,1.8528180000000001,1.9152210000000001,1.9721759999999999,2.0363020000000001,2.1084960000000001,2.1809229999999999,2.2419799999999999,2.3362470000000002,2.4156900000000001,2.4732229999999999,2.5590259999999998,2.6534309999999999,2.7191649999999998,2.7999010000000002,2.87643,2.9487510000000001,3.0122800000000001,3.0764800000000001,3.1613000000000002E-2]
["PPP000:nom_I_Distillate","   Distillate Fuel Oil",2.9826980000000001,3.0985200000000002,2.9535650000000002,3.0678320000000001,3.0579550000000002,3.051269,3.0600450000000001,3.1684589999999999,3.2662049999999998,3.3377629999999998,3.464054,3.5603120000000001,3.654309,3.74526,3.8475190000000001,3.9676369999999999,4.0998830000000002,4.2185110000000003,4.3273890000000002,4.4684699999999999,4.5940329999999996,4.7034019999999996,4.8702540000000001,5.0477179999999997,5.1886409999999996,5.3522749999999997,5.4879249999999997,5.601464,5.7241090000000003,5.8357450000000002,2.3414000000000001E-2]
["PPP000:nom_I_ResidualFu","   Residual Fuel Oil",1.0599479999999999,1.2694460000000001,1.346131,1.6228180000000001,1.781226,1.962197,2.180606,2.2753510000000001,2.352303,2.4384749999999999,2.5327280000000001,2.618817,2.7033160000000001,2.7685360000000001,2.8372310000000001,2.8912589999999998,2.9481510000000002,3.06603,3.1049850000000001,3.2935509999999999,3.4104269999999999,3.5227740000000001,3.6945489999999999,3.8423530000000001,3.9519639999999998,4.0875149999999998,4.2013439999999997,4.2884900000000004,4.3951130000000003,4.4819139999999997,5.0974999999999999E-2]
[]
[null," Transportation"]
["PPP000:nom_T_LiquefiedP","   Propane",1.622646,1.7189650000000001,1.6056889999999999,1.64228,1.6713359999999999,1.725619,1.805617,1.9016169999999999,1.981257,2.0634350000000001,2.182636,2.258143,2.3404699999999998,2.4087649999999998,2.4730880000000002,2.5435159999999999,2.6206360000000002,2.6983549999999998,2.7674449999999999,2.8635120000000001,2.9480940000000002,3.016518,3.107685,3.2055769999999999,3.281809,3.370565,3.4565350000000001,3.5400670000000001,3.6177260000000002,3.6966060000000001,2.8798000000000001E-2]
["PPP000:nom_T_Ethan(E85)","   E85 3/",2.4437639999999998,2.5021149999999999,2.561229,2.596498,2.6264479999999999,2.7209970000000001,2.8259259999999999,2.9326509999999999,3.030545,3.181978,3.3436629999999998,3.4622060000000001,3.5597110000000001,3.700364,3.804805,3.894425,3.9990209999999999,4.1407030000000002,4.2307889999999997,4.3608060000000002,4.4916780000000003,4.5970579999999996,4.7482420000000003,4.9039250000000001,5.0322389999999997,5.1913369999999999,5.3278100000000004,5.4360280000000003,5.5660769999999999,5.6929499999999997,2.9590999999999999E-2]
["PPP000:nom_T_EthanWhole","   Ethanol Wholesale Price",1.4504239999999999,1.4854400000000001,1.554799,1.6546620000000001,1.587188,1.72088,1.796827,1.8753070000000001,1.955287,2.035193,2.1214490000000001,2.1795019999999998,2.1670340000000001,2.2726799999999998,2.3320979999999998,2.3006250000000001,2.3046479999999998,2.4473370000000001,2.4599679999999999,2.5128430000000002,2.6048779999999998,2.6326559999999999,2.665616,2.6922600000000001,2.7811430000000001,2.816157,2.9679139999999999,2.9097689999999998,3.010751,3.1156220000000001,2.6714999999999999E-2]
["PPP000:nom_T_MotorGasol","   Motor Gasoline 4/",3.1092520000000001,3.0532759999999999,2.7805659999999999,2.8246760000000002,2.861936,2.9624329999999999,3.0731950000000001,3.1838060000000001,3.2850510000000002,3.443886,3.635373,3.7530480000000002,3.867057,3.9831810000000001,4.0858239999999997,4.2050689999999999,4.3243790000000004,4.4684410000000003,4.5689330000000004,4.7084770000000002,4.8450730000000002,4.9627179999999997,5.1260940000000002,5.2919520000000002,5.4287280000000004,5.5964489999999998,5.7407510000000004,5.8552850000000003,5.9922500000000003,6.127364,2.3668000000000002E-2]
["PPP000:nom_T_JetFuel","   Jet Fuel 5/",1.9841310000000001,2.1241590000000001,2.018116,2.2325300000000001,2.2945579999999999,2.3730410000000002,2.4768469999999998,2.58317,2.673524,2.7263060000000001,2.8717670000000002,2.96759,3.0530379999999999,3.1519159999999999,3.2425649999999999,3.3516119999999998,3.4756710000000002,3.5886800000000001,3.6891419999999999,3.8116750000000001,3.92828,4.0267299999999997,4.1837299999999997,4.3498970000000003,4.4739680000000002,4.625934,4.7535280000000002,4.8551739999999999,4.9770799999999999,5.0759220000000003,3.2920999999999999E-2]
["PPP000:nom_T_DieselFuel","   Diesel Fuel (distillate fuel oil) 6/",3.2566489999999999,3.206385,3.147907,3.3339720000000002,3.4103089999999998,3.4897260000000001,3.5883449999999999,3.7074379999999998,3.819785,3.902895,4.0989589999999998,4.2070939999999997,4.3239190000000001,4.4277569999999997,4.5444240000000002,4.6800280000000001,4.8231729999999997,4.9572370000000001,5.085153,5.2435770000000002,5.3867960000000004,5.5122439999999999,5.6973440000000002,5.8937999999999997,6.0519189999999998,6.2339979999999997,6.3906609999999997,6.5236929999999997,6.6672979999999997,6.8034720000000002,2.5729999999999999E-2]
["PPP000:nom_T_ResidualFu","   Residual Fuel Oil",1.8469249999999999,1.5992040000000001,2.0058389999999999,2.1946629999999998,2.2745340000000001,2.3592409999999999,2.4788030000000001,2.5726640000000001,2.6536369999999998,2.737657,2.8437079999999999,2.927702,3.0181990000000001,3.0884230000000001,3.1638269999999999,3.2306339999999998,3.309485,3.4247269999999999,3.4888910000000002,3.6431629999999999,3.7565919999999999,3.8626900000000002,4.0265050000000002,4.1729950000000002,4.2922799999999999,4.4296559999999996,4.5452260000000004,4.6411530000000001,4.7570300000000003,4.8549150000000001,3.3888000000000001E-2]
[]
[null," Electric Power 7/"]
["PPP000:nom_E_Distillate","   Distillate Fuel Oil",2.9822760000000001,3.0971150000000001,2.91811,3.0539070000000001,3.0277159999999999,3.003196,3.0061149999999999,3.1154470000000001,3.2146240000000001,3.2915649999999999,3.3999830000000002,3.4987590000000002,3.5833970000000002,3.6861280000000001,3.7861910000000001,3.90578,4.0331250000000001,4.142811,4.2484669999999998,4.3904899999999998,4.5091239999999999,4.6198259999999998,4.7780839999999998,4.9497499999999999,5.0864149999999997,5.2607280000000003,5.3970690000000001,5.5069100000000004,5.6310659999999997,5.7451140000000001,2.2866999999999998E-2]
["PPP000:nom_E_ResidualFu","   Residual Fuel Oil",1.943667,2.0447389999999999,1.9989710000000001,2.1905429999999999,2.2749969999999999,2.360414,2.492645,2.5842019999999999,2.664663,2.7435900000000002,2.8598759999999999,2.9413629999999999,3.0331790000000001,3.1062379999999998,3.1831489999999998,3.2496749999999999,3.3316849999999998,3.4432849999999999,3.515679,3.6453350000000002,3.7369140000000001,3.808675,3.9298730000000002,4.0225629999999999,4.0668569999999997,4.2185430000000004,4.3377319999999999,4.4473919999999998,4.5653420000000002,4.6682949999999996,3.0675999999999998E-2]
[]
[null," Average Prices, All Sectors 8/"]
["PPP000:nom_Avg_Liquefie","   Propane",1.7823880000000001,2.0011770000000002,1.9240569999999999,1.9675050000000001,2.004718,2.063593,2.1503260000000002,2.25976,2.3607420000000001,2.4645929999999998,2.5872639999999998,2.6847940000000001,2.7861310000000001,2.8763480000000001,2.9603030000000001,3.0478710000000002,3.1414960000000001,3.2369590000000001,3.3243179999999999,3.4374889999999998,3.543892,3.6338339999999998,3.7427000000000001,3.8607830000000001,3.959438,4.0672790000000001,4.1729789999999998,4.2757360000000002,4.3714230000000001,4.4658990000000003,3.218E-2]
["PPP000:nom_Avg_MotorGas","   Motor Gasoline 4/",3.1081029999999998,3.0526659999999999,2.7837360000000002,2.8293469999999998,2.8664320000000001,2.9656400000000001,3.0744579999999999,3.1851210000000001,3.286413,3.4452759999999998,3.636428,3.7541229999999999,3.8681160000000001,3.984267,4.0869559999999998,4.206232,4.3255809999999997,4.4696939999999996,4.5702360000000004,4.709835,4.8464919999999996,4.9642010000000001,5.1276460000000004,5.2935530000000002,5.4304050000000004,5.5981800000000002,5.7425499999999996,5.8571479999999996,5.9941750000000003,6.1293749999999996,2.3692999999999999E-2]
["PPP000:nom_Avg_JetFuel","   Jet Fuel 5/",1.9841310000000001,2.1241590000000001,2.018116,2.2325300000000001,2.2945579999999999,2.3730410000000002,2.4768469999999998,2.58317,2.673524,2.7263060000000001,2.8717670000000002,2.96759,3.0530379999999999,3.1519159999999999,3.2425649999999999,3.3516119999999998,3.4756710000000002,3.5886800000000001,3.6891419999999999,3.8116750000000001,3.92828,4.0267299999999997,4.1837299999999997,4.3498970000000003,4.4739680000000002,4.625934,4.7535280000000002,4.8551739999999999,4.9770799999999999,5.0759220000000003,3.2920999999999999E-2]
["PPP000:nom_Avg_Distilla","   Distillate Fuel Oil",3.1917279999999999,3.1799539999999999,3.1085829999999999,3.2866379999999999,3.3490829999999998,3.4152610000000001,3.50075,3.617934,3.7255880000000001,3.8059340000000002,3.9852340000000002,4.0897009999999998,4.200717,4.3007600000000004,4.4132360000000004,4.5429110000000001,4.6861550000000003,4.8160530000000001,4.937392,5.0912199999999999,5.229317,5.3512320000000004,5.5315750000000001,5.721857,5.8766870000000004,6.0545020000000003,6.2042460000000004,6.3326279999999997,6.470853,6.5986229999999999,2.5361000000000002E-2]
["PPP000:nom_Avg_Residual","   Residual Fuel Oil (dollars per barrel)",75.529373000000007,67.341308999999995,82.432158999999999,90.664023999999998,94.250336000000004,98.002944999999997,103.275398,107.16776299999999,110.512619,113.991776,118.415207,121.90877500000001,125.655045,128.56744399999999,131.69477800000001,134.42761200000001,137.63621499999999,142.45193499999999,145.026352,151.56158400000001,156.26426699999999,160.65982099999999,167.479141,173.55737300000001,178.430115,184.18533300000001,189.01692199999999,193.00422699999999,197.81706199999999,201.85968,3.4479000000000003E-2]
["PPP000:nom_Avg_Average","     Average",2.540254,2.5029509999999999,2.3378930000000002,2.4137960000000001,2.4398149999999998,2.4990009999999998,2.5762990000000001,2.6645219999999998,2.7446999999999999,2.8438530000000002,2.9790169999999998,3.0709119999999999,3.1640839999999999,3.2497159999999998,3.3338890000000001,3.4322330000000001,3.534424,3.6466219999999998,3.728815,3.8449450000000001,3.9513099999999999,4.0451959999999998,4.1858500000000003,4.3257199999999996,4.436896,4.5764810000000002,4.6969760000000003,4.8007520000000001,4.9125870000000003,5.0205929999999999,2.3771E-2]
[]
[null,"1/ Weighted average price delivered to U.S. refiners."]
[null,"2/ Includes combined heat and power plants that have a non-regulatory status, and small on-site generating systems."]
[null,"3/ E85 refers to a blend of 85 % ethanol (renewable) and 15 % motor gasoline (nonrenewable).  To address cold starting"]
[null,"issues, the percentage of ethanol varies seasonally.  The annual average ethanol content of 74 percent is used for these projections."]
[null,"4/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
[null,"5/ Includes only kerosene type."]
[null,"6/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
[null,"7/ Includes electricity-only and combined heat and power plants that have a regulatory status."]
[null,"8/ Weighted averages of end-use fuel prices are derived from the prices in each sector and the corresponding sectoral consumption."]
[null,"Sources:  2021:  U.S. Energy Information Administration (EIA), Short-Term Energy Outlook, November 2021 and EIA,"]
[null,"Projections:  EIA, AEO2022 National Energy Modeling System run ref2022.d011222a."]
[]
[null," Sector and Fuel",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,"2021–2050"]
[null,"Rate of Growth"]
[null,"   Motor Gasoline ",null,{"$f":"(D42-C42)/C42","v":-4.1151376601189039E-2},{"$f":"(E42-D42)/D42","v":-0.10522348960286473},{"$f":"(F42-E42)/E42","v":-6.6261833206566079E-3},-1.031199774484012E-2,1.0334412797696452E-2,1.1731139374268743E-2,1.0589439507248655E-2,7.285251730048764E-3,2.4489273918624717E-2,3.1803409332348001E-2,9.9318739314135096E-3,8.064732046317219E-3,7.5326963354974746E-3,3.5462275243088128E-3,6.9380739351763195E-3,6.0966269723151225E-3,1.0796335269458029E-2,3.6044082965848754E-4,7.6825791952639475E-3,6.1895101961185282E-3,1.4480451390622203E-3,9.7778169178249687E-3,9.3102400135434884E-3,3.0598555654141996E-3,7.8619335023069684E-3,2.9352826886825051E-3,-2.831443719847095E-3,4.468015512999544E-4,-3.3981953133164512E-4]
[null,"   Diesel Fuel (distillate fuel oil)",null,{"$f":"(D43-C43)/C43","v":4.5337732236429916E-2},{"$f":"(E43-D43)/D43","v":-6.6516978313831535E-2},8.1753502485634857E-2,3.9428765141496167E-3,9.4451430278103769E-3,1.7929092101494043E-2,1.7353649454799995E-2,1.0388171115024642E-2,-3.468396527371082E-3,2.960679701139712E-2,1.0907811091597249E-2,6.5154823558011849E-3,9.83870000806524E-3,6.4721657154595625E-3,1.1286766968023519E-2,1.4551669357068602E-2,1.001388841785375E-2,5.7463921764219633E-3,1.0296052216391257E-2,7.7352274444612993E-3,2.2110967543787501E-3,1.5710478999624012E-2,1.6507756917190124E-2,5.6773166273107589E-3,1.0864736490173567E-2,4.6927296145301764E-3,-1.4310601347966979E-3,2.1250360930256747E-3,-2.9682880956143874E-3]
[]
[]
[null,"Fuel Taxes in Oklahoma, $/Galon"]
[null,"Fuel","State","Federal","Total"]
[null,"   Motor Gasoline ",0.19,0.184,{"$f":"C125+D125","v":0.374}]
[null,"   Diesel Fuel (distillate fuel oil)",0.19,0.24399999999999999,{"$f":"C126+D126","v":0.434}]
[]
[null,"Adjusted Fuel Prices (without taxes)"]
[null,"   Motor Gasoline ",{"$f":"C42-E125","v":2.735252},{"$f":"C129*(1+D119)","v":2.6226926148488445},{"$f":"D129*(1+E119)","v":2.3467237457587871},2.3311739240164515,2.3071348637691638,2.3309777478313118,2.3583227726694398,2.3832960890091894,2.4006590009648621,2.4594493968247022,2.5376682727241149,2.5628720740885589,2.5835409506350722,2.6030019800865287,2.6122328173541418,2.6303566817768389,2.6463929852697685,2.674964331193483,2.6759284975563253,2.6964865301596657,2.713176461031785,2.7171052630175998,2.7436726208258442,2.7692168714443204,2.7776902751002481,2.799528291333091,2.8077456982631182,2.7997957243388432,2.8010466774118008,2.8000948270426447]
[null,"   Diesel Fuel (distillate fuel oil)",{"$f":"C44-E126","v":2.8226489999999997},{"$f":"C130*(1+D120)","v":2.9506215045594262},2.7543550779283219,2.9795332526380558,2.99128118432301,3.019534262945339,3.0736717708493031,3.1270111932997358,3.1594951206543307,3.1485367387496073,3.2417548268566931,3.2771152761133195,3.2984672628727623,3.3309198927585917,3.3524781582894461,3.3903167980274476,3.4396515670880587,3.4740958540771745,3.4940593713131838,3.5300343890473957,3.5573400079334472,3.5652056308792104,3.6212167190724798,3.680994884415393,3.7018930578777303,3.7421131504663743,3.7596738756684909,3.7542935562651851,3.7622715655760621,3.7511040596754945]

{"sheet":"US DOT BCA Guidance","index":20,"n_rows":296,"n_cols":9,"rows_kept":296,"cut":false,"hidden":false,"merged":[[169,1,169,5],[9,1,9,2],[10,1,10,2],[76,1,80,2],[82,1,85,2],[87,1,91,2],[93,1,94,2],[96,1,97,2],[108,1,109,2],[118,1,122,2],[124,1,128,2],[166,1,167,5],[197,1,198,1],[197,2,197,4],[201,5,201,9],[222,1,222,4],[227,1,228,1],[227,2,227,3],[253,1,262,2],[264,1,266,2],[280,1,293,2],[295,1,299,2],[239,1,239,3]]}
["U.S. Department of Transportation"]
["Benefit Cost Analysis Guidance for Discretionary Grant Programs"]
["March 2022"]
[]
[]
[]
["3.4. Discounting"]
["pp. 9 - 10"]
[]
[null,"Real discount rate applicable to streams of benefits and costs",null,7.0000000000000007E-2]
[null,"Real discount rate applicable to carbon dioxide (CO2) emissions",null,0.03]
[]
[]
[]
["Table A-1: Value of Reduced Fatalities and Injuries"]
["p. 35"]
[]
[null,"MAIS Level","Severity","Fraction of VSL","Monetized\nValue ($2020)",null,"Guidance on Treatment of the Economic Value of a Statistical Life in U.S. Department of Transportation Analyses (2016)"]
[null,"MAIS 1","Minor",3.0000000000000001E-3,{"$f":"D19*$E$24","v":34800},null,"https://www.transportation.gov/office-policy/transportation-policy/revised-departmental-guidance-on-valuation-of-a-statistical-life-in-economic-analysis"]
[null,"MAIS 2","Moderate",4.7E-2,{"$f":"D20*$E$24","v":545200}]
[null,"MAIS 3","Serious",0.105,1218000]
[null,"MAIS 4","Severe",0.26600000000000001,3085600]
[null,"MAIS 5","Critical",0.59299999999999997,6878800]
[null,"Fatal","Not Survivable",1,{"$f":"G24","v":11600000},null,11600000,{"$f":"G24*0.6","v":6960000},{"$f":"G24*1.4","v":16239999.999999998}]
[]
[null,"MAIS TO KABCO Conversion (not part of Table A-1",null,"KABCO-AIS Conversion Table (Excluding Fatalities in Non-Fatal Injury Codes)"]
[null,null,"O","C","B","A","K","Injured","Unknown"]
[null,null,"No Injury","Possible Injury","Non Incapacitating","Incapacitating"," Killed","Severity Unknown","If Injured"]
[null,"AIS 0-No Injury",0.92534000000000005,0.23436999999999999,8.3470000000000003E-2,3.4369999999999998E-2,0,0.21537999999999999,0.43675999999999998]
[null,"AIS 1-Minor",7.2569999999999996E-2,0.68945999999999996,0.76842999999999995,0.55449000000000004,0,0.62727999999999995,0.41738999999999998]
[null,"AIS 2-Moderate",1.98E-3,6.3909999999999995E-2,0.10897999999999999,0.20907999999999999,0,0.104,8.8719999999999993E-2]
[null,"AIS 3-Serious",8.0000000000000007E-5,1.0710000000000001E-2,3.1910000000000001E-2,0.14437,0,3.8580000000000003E-2,4.8169999999999998E-2]
[null,"AIS 4-Severe",0,1.42E-3,6.1999999999999998E-3,3.986E-2,0,4.4200000000000003E-3,6.1700000000000001E-3]
[null,"AIS 5-Critical",3.0000000000000001E-5,1.2999999999999999E-4,1.01E-3,1.7829999999999999E-2,0,1.034E-2,2.7899999999999999E-3]
[null,"Fatality",0,0,0,0,1,0,0]
[null,"Source: National Highway Traffic Safety Administration, July 2011, table provided in US DOT FASTLANE II November 2016, page 12"]
[null,"AIS=Abbreviated Injury Scale"]
[null,"MAIS=Maximum AIS"]
[]
[null,"KABCO Level","Monetized\nValue ($2020)","Note:"]
[null,"O - No Injury",{"$f":"SUMPRODUCT($E$19:$E$24, C30:C35)","v":3908.7359999999999},"The KABCO level values shown result from multiplying the KABCO-level accident’s associated MAIS-level probabilities by the recommended unit Value of Injuries given in the MAIS level table, and then summing the products. "]
[null,"C - Possible Injury",{"$f":"ROUND(SUMPRODUCT($E$19:$E$24,D30:D35), -2)","v":77200},"Accident data may not be presented on an annual basis when it is provided to applicants (i.e. an available report requested in Fall 2011 may record total accidents from 2005-2010)."]
[null,"B - Non-Incapacitating",{"$f":"ROUND(SUMPRODUCT($E$19:$E$24,E30:E35), -2)","v":151100},"For the purposes of the BCA, is important to annualize data when possible."]
[null,"A - Incapacitating",{"$f":"ROUND(SUMPRODUCT($E$19:$E$24,F30:F35), -2)","v":554800}]
[null,"K - Killed",{"$f":"ROUND(SUMPRODUCT($E$19:$E$24,G30:G35), -2)","v":11600000}]
[null,"U - Injured (Severity Unknown)",{"$f":"ROUND(SUMPRODUCT($E$19:$E$24,H30:H35), -2)","v":210300}]
[null,"# Accidents Reported (Unknown if Injured)",{"$f":"ROUND(SUMPRODUCT($E$19:$E$24,I30:I35), -2)","v":159800}]
[]
[null,"Crash Type","Monetized\nValue ($2020)",null,"Note:"]
[null,"Injury Crash",302600,null,"Monetization values for injury crashes and fatal crashes are based on an estimate of approximately 1.44 injuries per injury crash and 1.09 fatalities per fatal crash, based on an average of the last five years of data in NHTSA’s National Crash Statistics. The fatal crash value is further adjusted for the average number of injuries per fatal crash."]
[null,"Fatal Crash",12837400]
[]
[]
["Table A-2: Property Damage Only (PDO) Crashes Recommended Monetized Value(s)"]
["p. 35"]
[null,4600,"per vehicle ($2020)",null,"The Economic and Societal Impact of Motor Vehicle Crashes, 2010 (revised May 2015), Page 12, Table 1-2, Summary of Unit Costs, 2000”"]
[null,null,null,null,"Inflated to 2020 dollars using the GDP Deflator."]
[]
[]
["Table A-3: Value of Travel Time Savings"]
["p. 36"]
[null,"Recommended Hourly Values of Travel Time Savings\n(2020 U.S. $ per person-hour)",null,null,"Revised Departmental Guidance on Valuation of Travel Time in Economic Analysis"]
[null,"Category","Hourly Value"]
[null,"In-Vehicle Travel"]
[null,"Personal1",16.2]
[null,"Business2",29.4]
[null,"All Purposes3",17.8]
[]
[null,"Walking, Cycling, Waiting, Standing, and Transfer Time4",32.4]
[]
[null,"Commercial Vehicle Opeartors5"]
[null,"Truck Drivers",32]
[null,"Bus Drivers",33.6]
[null,"Transit Rail Operators",50.7]
[null,"Locomotive Engineers",52.5]
[]
[null,"1\\ Values for personal travel based on local travel values as described in USDOT’s Value of Travel Time guidance. Where applicants also have specific information on the mix of local versus long-distance intercity travel (i.e., trips over 50 miles in length) on a facility, then the local travel values of time may be blended with the long-distance intercity personal travel value of $22.70 per hour. for personal travel when actions affect only those elements of travel time."]
[]
[]
[]
[]
[]
[null,"2\\ Weighted average based on a typical distribution of local travel by surface modes (88.2% personal, 11.8% business). Applicants should apply their own distribution of business versus personal travel where such information is available."]
[]
[]
[]
[]
[null,"3\\ Note that business travel does not include commuting travel, which should be valued at the personal travel rate. Travel on high-speed rail service that would be competitive with air travel should be valued at $43.20 per hour for personal travel and $73.20 for business travel."]
[]
[]
[]
[]
[]
[null,"4\\ Should be applied only when actions affect those elements of travel time."]
[]
[]
[null,"5\\ Includes only the value of time for the operator, not passengers or freight."]
[]
[]
[]
["Table A-4: Average Vehicle Occupancy Rates for Highway Passenger Vehicles"]
["p.37"]
[null,"Vehicle Type","Average Occupancy",null,"2017 National Household Travel Survey"]
[null,"Passenger Vehicles\n(Weekday Peak)1",1.48]
[null,"Passenger Vehicles\n(Weekday Off-Peak)",1.58]
[null,"Passenger Vehicles\n(Weekend)",2.02]
[null,"Passenger Vehicles\n(All Travel)",1.67]
[]
[null,"1\\ Weekday peak period values calculated for trips starting between 6:00 AM-8:59 AM and 4:00 PM-6:59 PM."]
[]
[]
[]
["Table A-5: Vehicle Operating Costs"]
["p.37"]
[null,"Vehicle Type","Recommended Value per Mile ($2020)"]
[null,"Light Duty Vehicles1",0.45]
[null,"Commercial Trucks2",0.94]
[]
[null,"1\\ Based on an average light duty vehicle and includes operating costs such as gasoline, maintenance, tires, and depreciation (assuming an average of 15,000 miles driven per year). The value omits other ownership costs that are mostly fixed or transfers (insurance, license, registration, taxes, and financing charges).",null,null,"American Automobile Association, Your Driving Costs – 2020 Edition (2020)"]
[null,null,null,null,"https://newsroom.aaa.com/wp-content/uploads/2020/12/2020-Your-Driving-Costs-Brochure-Interactive-FINAL-12-9-20.pdf"]
[]
[]
[]
[]
[null,"2\\ Value includes fuel costs, truck/trailer lease or purchase payments, repair and maintenance, truck insurance premiums, permits and licenses, and tires. The value omits tolls (which are transfers) and driver wages and benefits (which already included in value of travel time savings).",null,null,"American Transportation Research Institute, An Analysis of the Operational Costs of Trucking: 2020 Update"]
[null,null,null,null,"https://truckingresearch.org/wp-content/uploads/2020/11/ATRI-Operational-Costs-of-Trucking-2020.pdf"]
[]
[]
[]
[]
[]
["Table A-6: Damage Costs for Emissions per metric ton*",null,null,"2020 dollars"]
["p. 38"]
[null,"Year","NOx","SO2","PM2.5","CO2"]
[null,"Emission Type","NOX","SOX","PM2.5**","CO2",null,"Technical Support Document: Estimating the Benefit per Ton of Reducing PM2.5 Precursors from 17 Sectors (February 2018)”"]
[null,2021,15600,41500,748600,52,null,"https://www.epa.gov/sites/default/files/2018-02/documents/sourceapportionmentbpttsd_2018.pdf"]
[null,2022,15800,42300,761600,53]
[null,2023,16000,43100,774700,54,null,"NOX, SOX, and PM2.5 values are inflated from 2015 to 2020 dollars using the GDP deflator."]
[null,2024,16200,44000,788100,55]
[null,2025,16500,44900,801700,56,null,"Social Cost of Carbon, Methane, and Nitrous Oxide Interim Estimates under Executive Order 13990 (February 2021)"]
[null,2026,16800,45700,814500,57,null,"https://www.whitehouse.gov/wp-content/uploads/2021/02/TechnicalSupportDocument_SocialCostofCarbonMethaneNitrousOxide.pdf"]
[null,2027,17100,46500,827400,58]
[null,2028,17400,47300,840600,60,null,"Note: Fuel saved (gasoline, diesel, natural gas, etc.) can be converted into metric tons of emissions using EPA guidelines available at https://www.epa.gov/energy/greenhouse-gases-equivalencies-calculator-calculations-and-references"]
[null,2029,17700,48200,854000,61]
[null,2030,18100,49100,867600,62,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. 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,2031,18100,49100,867600,63]
[null,2032,18100,49100,867600,64]
[null,2033,18100,49100,867600,65]
[null,2034,18100,49100,867600,66]
[null,2035,18100,49100,867600,67]
[null,2036,18100,49100,867600,69]
[null,2037,18100,49100,867600,70]
[null,2038,18100,49100,867600,71]
[null,2039,18100,49100,867600,72]
[null,2040,18100,49100,867600,73]
[null,2041,18100,49100,867600,74]
[null,2042,18100,49100,867600,75]
[null,2043,18100,49100,867600,77]
[null,2044,18100,49100,867600,78]
[null,2045,18100,49100,867600,79]
[null,2046,18100,49100,867600,80]
[null,2047,18100,49100,867600,81]
[null,2048,18100,49100,867600,82]
[null,2049,18100,49100,867600,83]
[null,2050,18100,49100,867600,85]
[]
[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,null,null,null,null,null,1.1014999999999999]
[]
[null,"**Applicants should be careful to not apply the PM2.5 value to estimates of total emissions of PM10."]
[]
[]
["Table A-7: Inflation Adjustment Values"]
["p. 39"]
[null,"Base Year of Nominal Dollar","Multiplier to Adjust to Real $2020",null,"Bureau of Economic Analysis, National Income and Product Accounts, Table 1.1.9, “Implicit Price Deflators for Gross Domestic Product” (December 2020)"]
[null,2003,1.38,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,2004,1.34]
[null,2005,1.3]
[null,2006,1.26]
[null,2007,1.23]
[null,2008,1.2]
[null,2009,1.2]
[null,2010,1.18]
[null,2011,1.1599999999999999]
[null,2012,1.1399999999999999]
[null,2013,1.1200000000000001]
[null,2014,1.1000000000000001]
[null,2015,1.0900000000000001]
[null,2016,1.07]
[null,2017,1.05]
[null,2018,1.03]
[null,2019,1.01]
[null,2020,1]
[]
[]
["Table A-10: Transit Facility Amenity Revealed and Stated Prefeence Values"]
["p. 42"]
[null,"Attribute Type","Recommended Values per User Trip (2020 $)"]
[null,null,"Bus Stop","Light Rail/Streetcar Stio","Rail Station"]
[null,"Clocks",0.03,0.03,0.06,"Public Transport Customer Amenity Valuation Database (2017)"]
[null,"Electronic Real-Time Information Displays",0.28999999999999998,0.14000000000000001,0.82,"https://publictransportresearchgroup.info/portfolio-item/best-practice-approaches-to-public-transport-customer-amenity-valuation/"]
[null,"Information /Emergency Button",0.22,0.22,0.1,"Note: The underlying surveys for rail stations contained more facility attributes than those for bus or light rail/streetcar stops. However, the values for rail stations may be used for major bus or light rail transfer facilities as well as intercity bus stations where applicable"]
[null,"PA System",0.28999999999999998,0.05,0.09]
[null,"Platform/Stop Seating Availability1",0.18,0.13,0.12]
[null,"Platform/Stop Weather Protection1",0.24,0.15,0.12]
[null,"Restroom Availability",0.14000000000000001,0.14000000000000001,0.1]
[null,"Retail/Food Outlet Availability",0.1,0.1,0.06]
[null,"Staff Availability",7.0000000000000007E-2,0.03,0.17]
[null,"Step-Free Access to Station/Stop",0.3,0.3,0.19]
[null,"Step-Free Access to Vehicle",0.39,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Surveillance Cameras",0.28999999999999998,0.28999999999999998,0.3]
[null,"Temperature Controlled Environment1",0.59,0.59,0.59]
[null,"Ticket Machines",0.1,0.1,0.06]
[null,"Timetables",0.22,0.09,0.45]
[null,"Bike Facilities","*","*",0.09]
[null,"Car Access Facilities","*","*",0.11]
[null,"Elevator","*","*",7.0000000000000007E-2]
[null,"Escalators","*","*",0.04]
[null,"On-Site Ticket Office","*","*",0.09]
[null,"Taxi Pickup/Dropoff","*","*",0.05]
[null,"Waiting Room1","*","*",0.19]
[]
[null,"1) Note that seating availability and weather protection refer to seats, canopies, or wind shelters on the platforms themselves, whereas temperature-controlled environment refers to an indoor facility with heating and air conditioning availability. A waiting room refers to a designated indoor environment with seating availability, separate from platform seating, which may or may not be temperature controlled."]
[]
[]
["Table A-13: External Highway Use Costs: Noise and Congestion Values"]
["p. 45"]
[null,"Vehicle Type and Location ","Recommended Value of Cost per Vehicle Mile Traveled (2020 $)1",null,null,"Highway Cost Allocation Study (1997)"]
[null,null,"Congestion","Noise",null,"https://www.fhwa.dot.gov/policy/otps/costallocation.cfm"]
[null,"Light-Duty Vehicles - Urban",0.124,1.6999999999999999E-3]
[null,"Light-Duty Vehicles - Rural",2.5999999999999999E-2,2.0000000000000001E-4]
[null,"Light-Duty Vehicles – All Locations",0.104,1E-3]
[null,"Buses and Trucks - Urban",0.31,3.9300000000000002E-2]
[null,"Buses and Trucks - Rural",6.7000000000000004E-2,3.3E-3]
[null,"Buses and Trucks – All Locations",0.21199999999999999,1.9699999999999999E-2]
[null,"All Vehicles - Urban",0.13800000000000001,4.5999999999999999E-3]
[null,"All Vehicles - Rural",3.3000000000000002E-2,5.9999999999999995E-4]
[null,"All Vehicles – All Locations",0.115,2.8E-3]
[]
[null,"1) Congestion costs updated from the 1997 Highway Cost Allocation Study to reflect increased traffic volumes, changes in vehicle occupancy, and increases in the value of time per person-hour since that time. Both congestion and noise costs are also adjusted from 1994 dollars to 2020 dollars using the GDP deflator."]
[]
[]
[]
[]
["Table A-8: Pedestrian Facility Improvements Revealed Preference Values"]
["p. 40"]
[]
[null,"Improvement Type","Recommended Value per Person-Mile Walked (2020 $)1",null,null,"Sidewalk expansion valuation based on:"]
[null,"Expand Sidewalk (per foot of added Width)2",0.1,null,null,"Does the Pedestrian Environment Affect the Utility of Walking? A Case of Path Choice in Downtown Boston (2009) "]
[null,"Improvement Type","Recommended Value per Use (2020 $)1",null,null,"https://www.sciencedirect.com/science/article/abs/pii/S136192090900039X"]
[null,"Install Marked-Crosswalk on Roadway with Volumes ≥10,000 Vehicles per Day",0.18,null,null,"A Big Data Approach to Understanding Pedestrian Route Choice Preferences: Evidence from San Francisco (2021)"]
[null,"Install Signal for Pedestrian Crossing on Roadway with Volumes ≥13,000 Vehicles per Day",0.46,null,null,"https://www.sciencedirect.com/science/article/abs/pii/S2214367X21000569"]
[]
[null,"1) These values assume an average walking trip speed of 3.2 miles per hour. For the mile-based benefits, the estimated value per user should be capped at 0.86 miles, the average length of a walking trip in the 2017 National Household Travel Survey, unless the applicant has specific documentation suggesting longer trips or that a trip shorter than 0.86 miles is not feasible on the facility in question. In other words, applicants should not assume all pedestrians travel the full distance of a proposed facility if the facility is longer than 0.86 miles without a clear justification for doing so.",null,3.2,"miles per hour","Pedestrian crossing improvement valuation based on:"]
[null,null,null,null,null,"Pedestrian Route Choice Model Estimated from Revealed Preference GPS Data (2014)"]
[null,null,null,0.86,"miles","https://trid.trb.org/view/1338221"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2) Value for sidewalk width expansion applicable for sidewalks up to approximately 31 feet, benefits for expansions beyond this width should be described qualitatively."]
[null,null,null,31,"feet"]
[]
[]
[]
[]
["Table A-9: Cycling Facility Improvements Revealed Preference Values"]
["p. 41"]
[]
[null,"Facility Type","Recommended Value per Cycling Mile \n(2020 $)1",null,null,"Underlying marginal rate of substitution estimates based on:"]
[null,"Cycling Path with At-Grade Crossings",1.42]
[null,"Cycling Path with no At-Grade Crossings2 ",1.78,null,null,"A GPS-based Bicycle Route Choice Model for San Francisco, California (2011) "]
[null,"Dedicated Cycling Lane",1.69,null,null,"https://www.sfcta.org/sites/default/files/2019-03/BikeRouteChoiceModel.pdf"]
[null,"Cycling Boulevard/“Sharrow”",0.26]
[null,"Separated Cycle Track",1.69,null,null,"Average cycling speed based on summaries of GPS observations of observed cycling speeds in two datasets from the following studies:"]
[null,null,null,null,null,"Broach, Dill, & Gliebe, (2012)",null,"https://www.sciencedirect.com/science/article/abs/pii/S0965856412001164?via%3Dihub"]
[null,"1) Values should only be applied over sections for which a comparable parallel facility is not available, and only applies to miles cycled on the project facility. These values assume an average cycling trip speed of 9.8 miles per hour or, in the case of off-street paths with no at-grade crossings, a free-flow cycling speed of 12.1 miles per hour. The estimated value per cyclist should be capped at 2.38 miles, the average length of a cycling trip in the 2017 National Household Travel Survey, unless the applicant has specific documentation suggesting longer trips or that a trip shorter than 2.38 miles is not feasible on the facility in question. In other words, applicants should not assume all cyclists travel the full distance of a proposed facility if the facility is longer than 2.38 miles without a clear justification for doing so.",null,null,null,"Dill, McNeil, Broach, & Ma, (2014)",null,"https://www.sciencedirect.com/science/article/abs/pii/S0091743514003703?via%3Dihub"]
[null,null,null,null,null,"Broach & Dill, (2016)",null,"https://journals.sagepub.com/doi/10.3141/2564-06"]
[null,null,null,null,null,"Broach, Dill, & McNeil (2019)",null,"https://www.sciencedirect.com/science/article/abs/pii/S0966692318307166?via%3Dihub"]
[null,null,null,9.8000000000000007,"miles per hour"]
[]
[null,null,null,12.1,"miles per hour"]
[null,null,null,2.38,"miles"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2) The value for a cycling path with no at-grade intersections is higher due to an assumption of higher average speed of 12.1 miles per hour, resulting in less time on the facility, which lowers journey quality benefits but increases travel time savings."]

{"sheet":"GDP Deflator","index":21,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[[94,0,94,15],[0,0,0,15],[1,0,1,15],[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 - 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"version Accessed April 5, 2022"]
["(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-2,7.3899999999999993E-2,7.3899999999999993E-2,7.3899999999999993E-2,4.6300000000000001E-2,7.7100000000000002E-2,4.4200000000000003E-2,6.2700000000000006E-2,0.13780000000000001,0.14299999999999999,0.13569999999999999]
["1941",116.2,7.9899999999999999E-2,7.2400000000000006E-2,7.5600000000000001E-2,6.9699999999999998E-2,7.6600000000000001E-2,7.6600000000000001E-2,7.6600000000000001E-2,4.19E-2,7.9899999999999999E-2,4.3900000000000002E-2,6.4100000000000004E-2,0.1487,0.15160000000000001,0.1421]
["1942",147.69999999999999,8.5900000000000004E-2,8.2299999999999998E-2,9.2499999999999999E-2,6.3299999999999995E-2,8.3799999999999999E-2,8.3799999999999999E-2,8.3799999999999999E-2,4.1099999999999998E-2,8.5900000000000004E-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-2,9.2799999999999994E-2,9.2799999999999994E-2,9.2799999999999994E-2,4.3799999999999999E-2,9.1499999999999998E-2,5.16E-2,5.4199999999999998E-2,0.1525,0.1525,0.15620000000000001]
["1944",213.8,9.4700000000000006E-2,8.3799999999999999E-2,8.6900000000000005E-2,6.7599999999999993E-2,9.9599999999999994E-2,9.9599999999999994E-2,9.9599999999999994E-2,4.6100000000000002E-2,9.4700000000000006E-2,5.6899999999999999E-2,5.79E-2,0.14810000000000001,0.14799999999999999,0.1633]
["1945",226.4,9.7000000000000003E-2,7.8799999999999995E-2,7.9000000000000001E-2,7.7799999999999994E-2,0.1048,0.1048,0.1045,4.6600000000000003E-2,9.7000000000000003E-2,5.9900000000000002E-2,6.1400000000000003E-2,0.1381,0.13800000000000001,0.16900000000000001]
["1946",228,0.10440000000000001,7.9299999999999995E-2,7.5399999999999995E-2,9.5799999999999996E-2,0.1104,0.1104,0.11020000000000001,5.1400000000000001E-2,0.10440000000000001,6.2399999999999997E-2,6.6799999999999998E-2,0.14019999999999999,0.13980000000000001,0.15959999999999999]
["1947",238.9,0.1158,8.9599999999999999E-2,8.1299999999999997E-2,9.5399999999999999E-2,0.1187,0.1187,0.1186,0.1246,0.1158,6.6100000000000006E-2,6.88E-2,0.15609999999999999,0.15570000000000001,0.15809999999999999]
["1948",261.89999999999998,0.1268,9.3200000000000005E-2,7.6300000000000007E-2,0.1033,0.12959999999999999,0.12959999999999999,0.1295,7.0000000000000007E-2,0.1268,7.1400000000000005E-2,7.5700000000000003E-2,0.1736,0.17080000000000001,0.184]
["1949",276.5,0.13109999999999999,8.9599999999999999E-2,7.5899999999999995E-2,9.8699999999999996E-2,0.1331,0.1331,0.13300000000000001,7.3700000000000002E-2,0.13109999999999999,6.9400000000000003E-2,7.3700000000000002E-2,0.18229999999999999,0.18,0.18770000000000001]
["1950",278.67500000000001,0.1293,9.4100000000000003E-2,7.6700000000000004E-2,0.1055,0.1313,0.13139999999999999,0.13089999999999999,6.9900000000000004E-2,0.1293,7.3099999999999998E-2,7.8799999999999995E-2,0.1804,0.17929999999999999,0.18210000000000001]
["1951",327.05,0.13619999999999999,9.4700000000000006E-2,8.1299999999999997E-2,0.115,0.13880000000000001,0.1389,0.13830000000000001,8.3599999999999994E-2,0.13619999999999999,7.2099999999999997E-2,8.0500000000000002E-2,0.19239999999999999,0.193,0.1898]
["1952",357.1,0.14169999999999999,9.4399999999999998E-2,8.4500000000000006E-2,0.1258,0.14430000000000001,0.14430000000000001,0.14380000000000001,8.3900000000000002E-2,0.14169999999999999,7.7700000000000005E-2,8.7800000000000003E-2,0.2019,0.20180000000000001,0.20250000000000001]
["1953",382.05,0.14430000000000001,0.10150000000000001,9.3299999999999994E-2,0.12670000000000001,0.1464,0.14649999999999999,0.14599999999999999,8.7900000000000006E-2,0.14430000000000001,8.2199999999999995E-2,9.2299999999999993E-2,0.20449999999999999,0.20419999999999999,0.2089]
["1954",387.15,0.14599999999999999,0.1046,9.4899999999999998E-2,0.13650000000000001,0.14829999999999999,0.14829999999999999,0.14810000000000001,8.4199999999999997E-2,0.14599999999999999,8.5099999999999995E-2,9.8699999999999996E-2,0.2026,0.20230000000000001,0.20730000000000001]
["1955",406.32499999999999,0.14710000000000001,0.1081,9.8000000000000004E-2,0.13039999999999999,0.1482,0.1482,0.14810000000000001,8.5800000000000001E-2,0.14710000000000001,8.7400000000000005E-2,9.5500000000000002E-2,0.20830000000000001,0.20860000000000001,0.20330000000000001]
["1956",438.25,0.15090000000000001,0.1129,0.10390000000000001,0.13009999999999999,0.15,0.15,0.14990000000000001,8.7099999999999997E-2,0.15090000000000001,8.8400000000000006E-2,9.5200000000000007E-2,0.21929999999999999,0.2198,0.2107]
["1957",463.375,0.1565,0.11849999999999999,0.10929999999999999,0.1351,0.1542,0.1542,0.15409999999999999,9.5000000000000001E-2,0.1565,9.0399999999999994E-2,9.8400000000000001E-2,0.23150000000000001,0.23219999999999999,0.22120000000000001]
["1958",473.47500000000002,0.16120000000000001,0.1255,0.1144,0.14399999999999999,0.1588,0.1588,0.15870000000000001,0.1053,0.16120000000000001,9.6799999999999997E-2,0.107,0.23880000000000001,0.2397,0.22800000000000001]
["1959",504.6,0.16370000000000001,0.13070000000000001,0.12230000000000001,0.1419,0.161,0.161,0.16089999999999999,0.11260000000000001,0.16370000000000001,0.1016,0.11070000000000001,0.24299999999999999,0.24399999999999999,0.23169999999999999]
["1960",534.32500000000005,0.16589999999999999,0.13270000000000001,0.121,0.1484,0.16400000000000001,0.1641,0.16389999999999999,0.1132,0.16589999999999999,0.1008,0.1144,0.2447,0.24590000000000001,0.23480000000000001]
["1961",546.57500000000005,0.16819999999999999,0.13569999999999999,0.12330000000000001,0.15140000000000001,0.1663,0.1663,0.16619999999999999,0.1111,0.16819999999999999,0.10580000000000001,0.1206,0.24610000000000001,0.24729999999999999,0.2366]
["1962",585.67499999999995,0.1699,0.13589999999999999,0.1234,0.15040000000000001,0.1678,0.1678,0.16769999999999999,0.1115,0.1699,0.1079,0.1225,0.24809999999999999,0.24940000000000001,0.2387]
["1963",618.20000000000005,0.1719,0.14180000000000001,0.129,0.156,0.16980000000000001,0.16980000000000001,0.16969999999999999,0.11550000000000001,0.1719,0.1114,0.1303,0.25209999999999999,0.25359999999999999,0.24099999999999999]
["1964",661.7,0.1741,0.14399999999999999,0.13070000000000001,0.15790000000000001,0.17219999999999999,0.17219999999999999,0.1721,0.11749999999999999,0.1741,0.115,0.1366,0.2525,0.25380000000000003,0.24460000000000001]
["1965",709.32500000000005,0.17710000000000001,0.14599999999999999,0.1303,0.1605,0.17460000000000001,0.17469999999999999,0.17449999999999999,0.1207,0.17710000000000001,0.1215,0.1424,0.25309999999999999,0.2545,0.24679999999999999]
["1966",780.47500000000002,0.18090000000000001,0.15,0.13650000000000001,0.16220000000000001,0.17780000000000001,0.17780000000000001,0.1777,0.1174,0.18090000000000001,0.12559999999999999,0.1464,0.25519999999999998,0.25659999999999999,0.2482]
["1967",836.52499999999998,0.18640000000000001,0.15340000000000001,0.1409,0.16550000000000001,0.18260000000000001,0.18260000000000001,0.1825,0.11890000000000001,0.18640000000000001,0.1288,0.14849999999999999,0.25900000000000001,0.26,0.252]
["1968",897.57500000000005,0.19289999999999999,0.15890000000000001,0.14760000000000001,0.1701,0.18820000000000001,0.18820000000000001,0.18809999999999999,0.1231,0.19289999999999999,0.13350000000000001,0.1517,0.26469999999999999,0.26550000000000001,0.25769999999999998]
["1969",980.27499999999998,0.20169999999999999,0.16900000000000001,0.156,0.18140000000000001,0.19620000000000001,0.19620000000000001,0.1961,0.1305,0.20169999999999999,0.14280000000000001,0.1633,0.27479999999999999,0.27550000000000002,0.26769999999999999]
["1970",1046.675,0.21249999999999999,0.1784,0.16389999999999999,0.1905,0.20549999999999999,0.20549999999999999,0.2054,0.13930000000000001,0.21249999999999999,0.15459999999999999,0.17330000000000001,0.28899999999999998,0.28970000000000001,0.28260000000000002]
["1971",1116.55,0.2233,0.19070000000000001,0.17419999999999999,0.20219999999999999,0.2147,0.2147,0.21460000000000001,0.14910000000000001,0.2233,0.17030000000000001,0.18990000000000001,0.30690000000000001,0.30790000000000001,0.30020000000000002]
["1972",1216.25,0.2339,0.20319999999999999,0.1908,0.21029999999999999,0.22289999999999999,0.22289999999999999,0.2228,0.15609999999999999,0.2339,0.18329999999999999,0.2021,0.33019999999999999,0.33329999999999999,0.31469999999999998]
["1973",1352.7249999999999,0.24399999999999999,0.21240000000000001,0.20419999999999999,0.21629999999999999,0.23119999999999999,0.23119999999999999,0.2311,0.15939999999999999,0.24399999999999999,0.19400000000000001,0.21390000000000001,0.35149999999999998,0.3569,0.32800000000000001]
["1974",1482.85,0.26140000000000002,0.23019999999999999,0.21809999999999999,0.23569999999999999,0.24990000000000001,0.24990000000000001,0.24979999999999999,0.1744,0.26140000000000002,0.20580000000000001,0.2261,0.3725,0.37709999999999999,0.3533]
["1975",1606.925,0.28839999999999999,0.25259999999999999,0.23749999999999999,0.25840000000000002,0.2757,0.2757,0.27560000000000001,0.19339999999999999,0.28839999999999999,0.2213,0.2412,0.40489999999999998,0.4083,0.39240000000000003]
["1976",1786.1,0.3085,0.27060000000000001,0.2525,0.27689999999999998,0.29360000000000003,0.29360000000000003,0.29349999999999998,0.20860000000000001,0.3085,0.2397,0.26250000000000001,0.43020000000000003,0.43419999999999997,0.41620000000000001]
["TQ",471.65,0.31769999999999998,0.27739999999999998,0.25740000000000002,0.28410000000000002,0.30280000000000001,0.30280000000000001,0.30270000000000002,0.21629999999999999,0.31769999999999998,0.24690000000000001,0.26819999999999999,0.44419999999999998,0.44969999999999999,0.4274]
["1977",2024.325,0.33079999999999998,0.29039999999999999,0.27250000000000002,0.2964,0.31569999999999998,0.31580000000000003,0.31559999999999999,0.22370000000000001,0.33079999999999998,0.25840000000000002,0.28199999999999997,0.4632,0.46960000000000002,0.44090000000000001]
["1978",2273.4499999999998,0.35310000000000002,0.3085,0.29099999999999998,0.31409999999999999,0.33689999999999998,0.33700000000000002,0.33679999999999999,0.2379,0.35310000000000002,0.27479999999999999,0.29770000000000002,0.49180000000000001,0.50070000000000003,0.46339999999999998]
["1979",2565.5749999999998,0.38159999999999999,0.33539999999999998,0.31480000000000002,0.34200000000000003,0.36480000000000001,0.3649,0.36470000000000002,0.25969999999999999,0.38159999999999999,0.29249999999999998,0.3211,0.52569999999999995,0.53500000000000003,0.49440000000000001]
["1980",2791.9,0.41489999999999999,0.37080000000000002,0.34849999999999998,0.37790000000000001,0.40339999999999998,0.40350000000000003,0.40329999999999999,0.28889999999999999,0.41489999999999999,0.3175,0.34460000000000002,0.56520000000000004,0.57210000000000005,0.53920000000000001]
["1981",3133.2249999999999,0.4556,0.4118,0.38650000000000001,0.42009999999999997,0.44269999999999998,0.44269999999999998,0.4425,0.32300000000000001,0.4556,0.3463,0.3755,0.61550000000000005,0.62229999999999996,0.58709999999999996]
["1982",3313.35,0.48720000000000002,0.44340000000000002,0.42099999999999999,0.45140000000000002,0.47010000000000002,0.47010000000000002,0.46989999999999998,0.35210000000000002,0.48720000000000002,0.36399999999999999,0.39439999999999997,0.66369999999999996,0.67030000000000001,0.62919999999999998]
["1983",3536,0.50849999999999995,0.4652,0.44169999999999998,0.47399999999999998,0.49159999999999998,0.49159999999999998,0.4914,0.37019999999999997,0.50849999999999995,0.376,0.40560000000000002,0.70279999999999998,0.71060000000000001,0.65100000000000002]
["1984",3949.1750000000002,0.52669999999999995,0.48749999999999999,0.46450000000000002,0.4965,0.51049999999999995,0.51049999999999995,0.51029999999999998,0.3896,0.52669999999999995,0.3861,0.4284,0.73140000000000005,0.74150000000000005,0.66890000000000005]
["1985",4265.125,0.54430000000000001,0.50539999999999996,0.48259999999999997,0.51429999999999998,0.52839999999999998,0.52839999999999998,0.52810000000000001,0.40600000000000003,0.54430000000000001,0.40260000000000001,0.44669999999999999,0.73819999999999997,0.74739999999999995,0.68379999999999996]
["1986",4526.25,0.55659999999999998,0.5161,0.49349999999999999,0.5252,0.54220000000000002,0.54220000000000002,0.54190000000000005,0.42059999999999997,0.55659999999999998,0.40749999999999997,0.44669999999999999,0.73299999999999998,0.7389,0.69210000000000005]
["1987",4767.6499999999996,0.56899999999999995,0.53080000000000005,0.50070000000000003,0.54359999999999997,0.55600000000000005,0.55610000000000004,0.55579999999999996,0.44209999999999999,0.56899999999999995,0.40910000000000002,0.45619999999999999,0.7258,0.72950000000000004,0.7016]
["1988",5138.55,0.58740000000000003,0.54910000000000003,0.51329999999999998,0.56379999999999997,0.57709999999999995,0.57720000000000005,0.57669999999999999,0.45900000000000002,0.58740000000000003,0.42199999999999999,0.47399999999999998,0.72719999999999996,0.72819999999999996,0.72160000000000002]
["1989",5554.6750000000002,0.61119999999999997,0.57089999999999996,0.53310000000000002,0.58589999999999998,0.6028,0.60289999999999999,0.60189999999999999,0.47820000000000001,0.61119999999999997,0.43280000000000002,0.48209999999999997,0.74370000000000003,0.74339999999999995,0.74550000000000005]
["1990",5898.75,0.63360000000000005,0.58740000000000003,0.55149999999999999,0.59970000000000001,0.62729999999999997,0.62749999999999995,0.62609999999999999,0.50139999999999996,0.63360000000000005,0.44450000000000001,0.48359999999999997,0.75700000000000001,0.75570000000000004,0.76459999999999995]
["1991",6093.1750000000002,0.65620000000000001,0.61370000000000002,0.57869999999999999,0.62350000000000005,0.65229999999999999,0.65249999999999997,0.65080000000000005,0.52249999999999996,0.65620000000000001,0.47120000000000001,0.50870000000000004,0.77490000000000003,0.7732,0.78420000000000001]
["1992",6416.25,0.67259999999999998,0.63849999999999996,0.58789999999999998,0.65400000000000003,0.66930000000000001,0.66959999999999997,0.66749999999999998,0.53779999999999994,0.67259999999999998,0.48799999999999999,0.55349999999999999,0.78680000000000005,0.78590000000000004,0.79069999999999996]
["1993",6775.3249999999998,0.68840000000000001,0.65739999999999998,0.59379999999999999,0.67620000000000002,0.6865,0.68700000000000006,0.68430000000000002,0.55459999999999998,0.68840000000000001,0.51339999999999997,0.59619999999999995,0.80569999999999997,0.80630000000000002,0.80349999999999999]
["1994",7176.85,0.70340000000000003,0.66900000000000004,0.59940000000000004,0.68810000000000004,0.70089999999999997,0.70150000000000001,0.69789999999999996,0.56889999999999996,0.70340000000000003,0.53659999999999997,0.6028,0.82499999999999996,0.82699999999999996,0.81740000000000002]
["1995",7560.4250000000002,0.71830000000000005,0.68889999999999996,0.61099999999999999,0.7087,0.71609999999999996,0.7167,0.71299999999999997,0.58840000000000003,0.71830000000000005,0.55359999999999998,0.6431,0.84599999999999997,0.84789999999999999,0.84040000000000004]
["1996",7951.3249999999998,0.73180000000000001,0.70340000000000003,0.62429999999999997,0.72209999999999996,0.73060000000000003,0.73119999999999996,0.72740000000000005,0.60560000000000003,0.73180000000000001,0.57989999999999997,0.66239999999999999,0.85670000000000002,0.86029999999999995,0.84719999999999995]
["1997",8451.0249999999996,0.74480000000000002,0.71809999999999996,0.63390000000000002,0.73799999999999999,0.74529999999999996,0.74590000000000001,0.74209999999999998,0.61739999999999995,0.74480000000000002,0.59419999999999995,0.67720000000000002,0.85499999999999998,0.85719999999999996,0.84919999999999995]
["1998",8930.7999999999993,0.75409999999999999,0.72409999999999997,0.64600000000000002,0.74150000000000005,0.75229999999999997,0.75280000000000002,0.75,0.62509999999999999,0.75409999999999999,0.60650000000000004,0.66310000000000002,0.85570000000000002,0.85719999999999996,0.85050000000000003]
["1999",9479.625,0.76349999999999996,0.73280000000000001,0.65880000000000005,0.749,0.76100000000000001,0.76139999999999997,0.75900000000000001,0.64019999999999999,0.76349999999999996,0.62509999999999999,0.68210000000000004,0.86429999999999996,0.86750000000000005,0.85619999999999996]
["2000",10117.075000000001,0.77939999999999998,0.75160000000000005,0.68200000000000005,0.76700000000000002,0.7792,0.77969999999999995,0.77690000000000003,0.66439999999999999,0.77939999999999998,0.65749999999999997,0.70820000000000005,0.87649999999999995,0.87819999999999998,0.87280000000000002]
["2001",10525.725,0.79830000000000001,0.77159999999999995,0.70540000000000003,0.78610000000000002,0.79720000000000002,0.79759999999999998,0.79510000000000003,0.68579999999999997,0.79830000000000001,0.67210000000000003,0.73070000000000002,0.88070000000000004,0.88,0.8821]
["2002",10828.875,0.81089999999999995,0.78359999999999996,0.72840000000000005,0.79630000000000001,0.80640000000000001,0.80689999999999995,0.80449999999999999,0.69950000000000001,0.81089999999999995,0.71009999999999995,0.75670000000000004,0.87619999999999998,0.87390000000000001,0.88139999999999996]
["2003",11278.75,0.82640000000000002,0.80640000000000001,0.77549999999999997,0.81389999999999996,0.82310000000000005,0.8236,0.82120000000000004,0.71960000000000002,0.82640000000000002,0.74860000000000004,0.7893,0.8831,0.88219999999999998,0.88539999999999996]
["2004",12028.424999999999,0.84660000000000002,0.82779999999999998,0.80479999999999996,0.8337,0.84199999999999997,0.84240000000000004,0.84040000000000004,0.74639999999999995,0.84660000000000002,0.78459999999999996,0.81530000000000002,0.89500000000000002,0.89429999999999998,0.89710000000000001]
["2005",12839.95,0.87229999999999996,0.85619999999999996,0.84319999999999995,0.85960000000000003,0.86570000000000003,0.8659,0.86450000000000005,0.79,0.87229999999999996,0.82130000000000003,0.84450000000000003,0.91169999999999995,0.91080000000000005,0.91469999999999996]
["2006",13636.75,0.90069999999999995,0.88629999999999998,0.87939999999999996,0.8881,0.89259999999999995,0.89280000000000004,0.89170000000000005,0.83069999999999999,0.90069999999999995,0.85150000000000003,0.87209999999999999,0.92659999999999998,0.9264,0.9274]
["2007",14305.375,0.9254,0.91100000000000003,0.9083,0.91169999999999995,0.91249999999999998,0.91249999999999998,0.91210000000000002,0.87570000000000003,0.9254,0.88229999999999997,0.90429999999999999,0.93959999999999999,0.94010000000000005,0.93810000000000004]
["2008",14796.575000000001,0.94469999999999998,0.94269999999999998,0.94330000000000003,0.9425,0.94450000000000001,0.94450000000000001,0.94420000000000004,0.91890000000000005,0.94469999999999998,0.91080000000000005,0.92659999999999998,0.95689999999999997,0.95709999999999995,0.95599999999999996]
["2009",14467.3,0.95430000000000004,0.94130000000000003,0.94120000000000004,0.94130000000000003,0.94199999999999995,0.94199999999999995,0.94210000000000005,0.93230000000000002,0.95430000000000004,0.92779999999999996,0.93379999999999996,0.96430000000000005,0.96550000000000002,0.96079999999999999]
["2010",14884.4,0.96260000000000001,0.95820000000000005,0.95840000000000003,0.95820000000000005,0.95840000000000003,0.95840000000000003,0.95820000000000005,0.94730000000000003,0.96260000000000001,0.95509999999999995,0.96350000000000002,0.9698,0.96970000000000001,0.97030000000000005]
["2011",15466.525,0.98199999999999998,0.98089999999999999,0.98650000000000004,0.97960000000000003,0.97960000000000003,0.97960000000000003,0.97940000000000005,0.97409999999999997,0.98199999999999998,0.98860000000000003,0.98709999999999998,0.98950000000000005,0.98870000000000002,0.99170000000000003]
["2012",16109.424999999999,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["2013",16665.05,1.0183,1.0142,1.0069999999999999,1.0159,1.0147999999999999,1.0147999999999999,1.0147999999999999,1.0266,1.0183,1.0081,1.0125,1.004,1.0031000000000001,1.0065]
["2014",17370.825000000001,1.038,1.0304,1.0234000000000001,1.0318000000000001,1.0304,1.0304,1.0305,1.0511999999999999,1.038,1.0428999999999999,1.0329999999999999,1.018,1.0162,1.0235000000000001]
["2015",18086.125,1.0499000000000001,1.0359,1.0277000000000001,1.0374000000000001,1.0350999999999999,1.0350999999999999,1.0353000000000001,1.0605,1.0499000000000001,1.056,1.0483,1.0208999999999999,1.0186999999999999,1.0269999999999999]
["2016",18536.125,1.0586,1.0424,1.0314000000000001,1.0444,1.0421,1.0421,1.0422,1.0644,1.0586,1.0694999999999999,1.0570999999999999,1.0185,1.0164,1.0246]
["2017",19250.875,1.0774999999999999,1.06,1.0456000000000001,1.0626,1.0602,1.0602,1.0603,1.0843,1.0774999999999999,1.0984,1.0784,1.0251999999999999,1.0218,1.0371999999999999]
["2018",20294.575000000001,1.1026,1.0842000000000001,1.0726,1.0863,1.0826,1.0825,1.0828,1.1205000000000001,1.1026,1.1388,1.1133999999999999,1.0371999999999999,1.0323,1.0582]
["2019",21152.3,1.1241000000000001,1.1032999999999999,1.0948,1.1049,1.1000000000000001,1.1000000000000001,1.1003000000000001,1.1504000000000001,1.1241000000000001,1.1791,1.1446000000000001,1.0518000000000001,1.0457000000000001,1.0806]
["2020",20948,1.1391,1.1256999999999999,1.1061000000000001,1.1282000000000001,1.1137999999999999,1.1137999999999999,1.1141000000000001,1.1696,1.1391,1.1848000000000001,1.1778,1.0643,1.0556000000000001,1.0945]
["2021",22357.599999999999,1.1740999999999999,1.1554,1.1383000000000001,1.1576,1.1449,1.1449,1.1453,1.2119,1.1740999999999999,1.2201,1.2085999999999999,1.087,1.0778000000000001,1.1252]
["2022 estimate",24256.1,1.22,1.2139,1.1836,1.2186999999999999,1.2126999999999999,1.2125999999999999,1.2131000000000001,1.27,1.22,1.2678,1.2471000000000001,1.1312,1.1200000000000001,1.1692]
["2023 estimate",25566.5,1.2465999999999999,1.2425999999999999,1.2097,1.2481,1.2431000000000001,1.2428999999999999,1.2437,1.3088,1.2465999999999999,1.2954000000000001,1.2721,1.1559999999999999,1.1444000000000001,1.1947000000000001]
["2024 estimate",26693.599999999999,1.2717000000000001,1.2707999999999999,1.2341,1.2767999999999999,1.2714000000000001,1.2712000000000001,1.272,1.3482000000000001,1.2717000000000001,1.3214999999999999,1.2977000000000001,1.1781999999999999,1.1674,1.2186999999999999]
["2025 estimate",27787.3,1.2970999999999999,1.2983,1.2586999999999999,1.3046,1.3,1.2998000000000001,1.3007,1.3883000000000001,1.2970999999999999,1.3479000000000001,1.3236000000000001,1.2012,1.1907000000000001,1.2430000000000001]
["2026 estimate",28911.7,1.3230999999999999,1.3271999999999999,1.284,1.3337000000000001,1.3293999999999999,1.3292999999999999,1.3302,1.4300999999999999,1.3230999999999999,1.3749,1.3501000000000001,1.2250000000000001,1.2145999999999999,1.268]
["2027 estimate",30080.2,1.3495999999999999,1.3564000000000001,1.3097000000000001,1.3633,1.3594999999999999,1.3593999999999999,1.3603000000000001,1.4729000000000001,1.3495999999999999,1.4024000000000001,1.3771,1.2491000000000001,1.2388999999999999,1.2932999999999999]
["Note: Constant dollar research and development outlays are based on the GDP (chained) price index."]
[]
["inflation Factor 2021-2020",null,{"$f":"C88/C87","v":1.030726011763673}]
["2022-2020",null,{"$f":"C89/C87","v":1.0710209814766043}]