{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["Title","Instructions","1) Project Information","2) Model Inputs","3) Results","Travel Time","Consumer Surplus","Reliability","Vehicle Operating Costs","Accident Costs","Emissions","Final Calculations","PARAMETERS"],"not_rendered":{"images":9,"macros":1,"defined_names":490},"read":"whole","date_system":"1900"}

{"sheet":"Title","index":0,"n_rows":29,"n_cols":3,"rows_kept":29}
["The column titles for this worksheet are in row 2. They span cells C2. The data spans cells A3 through C29. There is information in every cell for column A through C inclusive.  If you are not using a screen reader, you can press Alt + R, T for the Review Ribbon, Edit Comment to move to and open a Comment once you are on a cell with a Comment. When you are finished reading the Comment, press Escape to close the comment and return to the worksheet. If you are using the JAWS screen reader, press Ctrl + Shift + Apostrophe to get a list of Comments and their cell coordinates in the worksheet. Press Enter on the Comment you want to go to or Escape once you’ve read the Comment for a cell. You are returned to the workbook. Note that there is no keyboard command with JAWS to reread Comments or read Comments once you are on them in a cell. You must use the ability to list Comments in order to read them if you are using the JAWS screen reader."]
[null,null,"California Life-Cycle\nBenefit/Cost Analysis Model\n(Cal-B/C Corridor) Version 8.1"]
{"$rows_empty":19}
[null,"Office of Transportation Economics"]
[null,"Division of Transportation Planning"]
[null,"May 2022"]
[]
[]
[null,"For questions and comments, please contact:"]
[]
[null,"Transportation Economics Branch","eab@dot.ca.gov"]

{"sheet":"Instructions","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"1) Project Information","index":2,"n_rows":59,"n_cols":31,"rows_kept":59,"merged":[[3,4,3,12],[9,5,9,7]]}
[]
[null,null,"District: ",null,"PR",{"$nulls":17},"Enter all project costs (in today's dollars) in columns 1 to 7.  Costs during construction should be entered in the first eight rows."]
[{"$nulls":15},"EA:",{"$nulls":6},"Project costs (including maintenance and operating costs) should be net of costs without project."]
[null,null,"PROJECT:",null,"PR-10",{"$nulls":10},"PPNO:"]
[]
[]
[null,null,"1A","PROJECT DATA",{"$nulls":7},"1B","MODEL STRUCTURE",{"$nulls":8},"1C","PROJECT COSTS (enter costs in thousands of dollars)"]
[]
[null,null,"Type of Project",{"$nulls":18},"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[{"$nulls":15},"Values In This Model",{"$nulls":6},"DIRECT PROJECT COSTS",{"$nulls":5},"Transit"]
[{"$nulls":12},"Number of Model Groups",1,null,{"$f":"MAX('2) Model Inputs'!$D:$D)","v":1},{"$nulls":6},"INITIAL COSTS",null,null,"SUBSEQUENT COSTS",null,null,"Agency","TOTAL COSTS (in dollars)"]
[null,null,"Project Location (enter 1 for So. Cal., 2 for No. Cal., or 3 for rural)",{"$nulls":4},3,{"$nulls":4},"Number of Safety Groups",{"$f":"_Segments","v":1},null,{"$f":"MAX('2) Model Inputs'!$AJ:$AJ)","v":1},{"$nulls":5},"Year","Project",null,null,"Maint./",null,null,"Cost","Constant ","Present"]
[{"$nulls":12},"Number of Reliability Groups",{"$f":"_Segments","v":1},null,{"$f":"MAX('2) Model Inputs'!$BN:$BN)","v":1},{"$nulls":6},"Support","R / W","Construction","Op.","Rehab.","Mitigation","Savings","Dollars","Value"]
[null,null,"Project Timing",{"$nulls":9},"Years",30,null,{"$f":"COUNT('1) Project Information'!$V24:$V53)","v":30},{"$nulls":5},"Construction Period"]
[{"$nulls":21},{"$f":"YearStart","v":2022},{"v":4000,"d":"$4,000"},null,{"v":180023.3,"d":"$180,023"},{"$f":"IF(V15<YearOpen,IF(SUM(W15:Y15)>0,\"\",\"Enter Construction Cost\"),IF(SUM(W15:Y15)>0,\"After Construction Period\",\"\"))","v":""},{"$nulls":3},{"$f":"SUM(W15:AC15)*1000","v":{"v":184023300,"d":"$184,023,300"}},{"$f":"$AD15/(1+DiscRate)^($V15-YearCurrent)","v":{"v":160733077.1246397,"d":"$160,733,077"}}]
[{"$nulls":3},"Current Year",null,2020,{"$nulls":15},{"$f":"V15+1","v":2023},{"v":4000,"d":"4,000 "},null,{"v":180023.3,"d":"$180,023"},"",{"$nulls":3},{"$f":"SUM(W16:AC16)*1000","v":{"v":184023300,"d":"184,023,300 "}},{"v":150217829.08844832,"d":"150,217,829 "}]
[{"$nulls":21},{"$f":"V16+1","v":2024},{"v":4000,"d":"4,000 "},null,{"v":180023.3,"d":"$180,023"},"",{"$nulls":3},{"$f":"SUM(W17:AC17)*1000","v":{"v":184023300,"d":"184,023,300 "}},{"v":140390494.47518533,"d":"140,390,494 "}]
[{"$nulls":3},"Year Construction Begins",null,2022,{"$nulls":15},2025,{"$nulls":3},"",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":21},2026,{"$nulls":3},"",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Year Project Opens",null,2025,{"$nulls":15},2027,{"$nulls":3},"",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":21},2028,{"$nulls":3},"",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":21},2029,{"$nulls":3},"",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":21},"Project Open"]
[{"$nulls":21},{"$f":"YearOpen","v":2025},{"$nulls":3},{"v":546.8,"d":"$547"},{"$nulls":3},{"$f":"SUM(W24:AC24)*1000","v":{"v":546800,"d":"$546,800"}},{"$f":"$AD24/(1+DiscRate)^($V24-YearCurrent)","v":{"v":389860.84294166986,"d":"$389,861"}}]
[{"$nulls":21},{"$f":"V24+1","v":2026},{"$nulls":3},{"v":546.8,"d":"$547"},{"$nulls":3},{"v":546800,"d":"546,800 "},{"v":364355.92798286903,"d":"364,356 "}]
[{"$nulls":21},{"$f":"V25+1","v":2027},{"$nulls":3},{"v":546.8,"d":"$547"},{"$nulls":3},{"v":546800,"d":"546,800 "},{"v":340519.5588624944,"d":"340,520 "}]
[{"$nulls":21},2028,{"$nulls":3},{"v":546.8,"d":"$547"},{"$nulls":3},{"v":546800,"d":"546,800 "},{"v":318242.57837616303,"d":"318,243 "}]
[{"$nulls":21},2029,{"$nulls":3},{"v":546.8,"d":"$547"},{"$nulls":3},{"v":546800,"d":"546,800 "},{"v":297422.97044501215,"d":"297,423 "}]
[{"$nulls":21},2030,{"$nulls":3},{"v":756.2,"d":"$756"},{"$nulls":3},{"v":756200,"d":"756,200 "},{"v":384413.7347122736,"d":"384,414 "}]
[{"$nulls":21},2031,{"$nulls":3},{"v":756.2,"d":"$756"},{"$nulls":3},{"v":756200,"d":"756,200 "},{"v":359265.17262829305,"d":"359,265 "}]
[{"$nulls":21},2032,{"$nulls":3},{"v":756.2,"d":"$756"},{"$nulls":3},{"v":756200,"d":"756,200 "},{"v":335761.84357784403,"d":"335,762 "}]
[{"$nulls":21},2033,{"$nulls":3},{"v":756.2,"d":"$756"},{"$nulls":3},{"v":756200,"d":"756,200 "},{"v":313796.1154933121,"d":"313,796 "}]
[{"$nulls":21},2034,{"$nulls":3},{"v":756.2,"d":"$756"},{"$nulls":3},{"v":756200,"d":"756,200 "},{"v":293267.3976573011,"d":"293,267 "}]
[{"$nulls":21},2035,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":600935.5005670324,"d":"600,936 "}]
[{"$nulls":21},2036,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":561621.9631467593,"d":"561,622 "}]
[{"$nulls":21},2037,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":524880.3393894946,"d":"524,880 "}]
[{"$nulls":21},2038,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":490542.3732612099,"d":"490,542 "}]
[{"$nulls":21},2039,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":458450.8161319719,"d":"458,451 "}]
[{"$nulls":21},2040,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":428458.7066653943,"d":"428,459 "}]
[{"$nulls":21},2041,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":400428.6978181255,"d":"400,429 "}]
[{"$nulls":21},2042,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"$f":"SUM(W41:AC41)*1000","v":{"v":1658000,"d":"1,658,000 "}},{"v":374232.42786740704,"d":"374,232 "}]
[{"$nulls":21},2043,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":349749.9325863617,"d":"349,750 "}]
[{"$nulls":21},2044,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":326869.09587510437,"d":"326,869 "}]
[{"$nulls":21},2045,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":305485.1363318732,"d":"305,485 "}]
[{"$nulls":21},2046,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":285500.12741296564,"d":"285,500 "}]
[{"$nulls":21},2047,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":266822.54898408,"d":"266,823 "}]
[{"$nulls":21},2048,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":249366.8682094206,"d":"249,367 "}]
[{"$nulls":21},2049,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":233053.1478592716,"d":"233,053 "}]
[{"$nulls":21},2050,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":217806.6802423099,"d":"217,807 "}]
[{"$nulls":21},2051,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":203557.6450862709,"d":"203,558 "}]
[{"$nulls":21},2052,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":190240.7898002532,"d":"190,241 "}]
[{"$nulls":21},2053,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":177795.13065444224,"d":"177,795 "}]
[{"$nulls":21},2054,{"$nulls":3},{"v":1658,"d":"$1,658"},{"$nulls":3},{"v":1658000,"d":"1,658,000 "},{"v":166163.67350882452,"d":"166,164 "}]
[{"$nulls":21},"Total",{"$f":"SUM(W15:W53)","v":{"v":12000,"d":"$12,000"}},{"v":0,"d":"$0"},{"v":540069.8999999999,"d":"$540,070"},{"v":39675,"d":"$39,675"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":591744900,"d":"$591,744,900"},{"v":461550268.4323491,"d":"$461,550,268"}]
[]
[]
[]
[{"$nulls":27},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":28},"                      ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Model Inputs","index":3,"n_rows":68,"n_cols":114,"rows_kept":68,"merged":[[4,98,4,114],[5,98,5,114],[8,21,8,24],[8,26,8,29],[9,39,9,41],[9,68,9,69],[9,70,9,78],[10,68,10,69],[10,70,10,78],[10,103,10,107],[61,42,62,42],[61,43,62,43],[61,44,62,44],[61,45,62,45],[61,46,62,46],[61,47,62,47],[61,48,62,48]]}
[]
[]
[]
[]
[{"$nulls":3},"2A","DEFINITIONS OF MODEL GROUPS AND YEARS",{"$nulls":14},"2B",{"$nulls":4},"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS",{"$nulls":10},"2E","DEFINITIONS OF SAFETY GROUPS AND YEARS",{"$nulls":28},"2H","DEFINITIONS OF RELIABILITY GROUPS AND YEARS",{"$nulls":30},"2K","TRAVEL TIME RELIABILITY"]
[{"$nulls":24},"Typical 'No Build' conditions for persons 'on the margin' who will divert from highway to transit in Build Scenario, or for induced trips.",{"$nulls":73},"(for adjustments to Reliability Calculations, standard deviation of travel time in seconds/vehicle)"]
[{"$nulls":24},"This profile should reflect a lower cost alternative than the average traffic profile entered in Table 2C and 2D."]
[]
[{"$nulls":21},"For Trips Diverting from Highway to Transit",{"$nulls":4},"Least Cost Alternative (for Induced Trips)",{"$nulls":41},"Reliability Group Definition",{"$nulls":12},"No-Build",{"$nulls":6},"Build",{"$nulls":11},"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change",{"$nulls":6},"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change"]
[{"$nulls":5},"Select Mode","Name",null,"Description",{"$nulls":3},"Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks",{"$nulls":4},"No Build",null,null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2025 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2025 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2045 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2045 (miles)"},null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2025 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2025 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2045 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2045 (miles)"},{"$nulls":7},"Select Mode","Name","Description",null,null,"Fatal Reduction Factor","Injury Reduction Factor","PDO Reduction Factor",{"$nulls":23},"Name",null,"Description\n(time period & geography)",{"$nulls":8},"Duration\n(hours per day)",null,"Roadway Length\n(miles)","# of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,"Roadway Length\n(miles)","Number of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",{"$nulls":3},"Adjustment Factor"]
[{"$nulls":3},"Model Group 1",null,"Highway","All Vehicles",{"$nulls":5},{"v":1.5,"d":"1.50"},{"v":0.2,"d":"20.0%"},{"$nulls":5},{"$f":"D11","v":"Model Group 1"},{"$nulls":15},"Safety Group 1",null,"Highway",{"$nulls":4},{"v":0.36,"d":"36.0%"},{"v":0.36,"d":"36.0%"},{"v":0.36,"d":"36.0%"},{"$nulls":20},"Reliability Group 1",null,"Highway",{"$nulls":15},{"$f":"CD11*CE11","v":0},{"$nulls":6},{"$f":"CK11*CL11","v":0},{"$nulls":7},{"$f":"BN11","v":"Reliability Group 1"},"Automobile",{"$f":"1","v":{"v":1,"d":"1.00"}},null,{"$f":"IF(ISNUMBER(CX11),CX11,CW11)","v":{"v":1,"d":"1.00"}},{"$nulls":6},"Truck",{"$f":"1","v":{"v":1,"d":"1.00"}},null,{"$f":"IF(ISNUMBER(DH11),DH11,DG11)","v":{"v":1,"d":"1.00"}}]
[]
[{"$nulls":3},"Base Year",null,2025,{"$nulls":29},"Safety Base Year",null,{"$f":"YearFirst","v":2025},{"$nulls":27},"Reliability Base Year",null,{"$f":"YearFirst","v":2025}]
[{"$nulls":3},"Forecast Year",null,2045,{"$nulls":29},"Safety Forecast Year",null,{"$f":"YearLast","v":2045},{"$nulls":27},"Reliability Forecast Year",null,{"$f":"YearLast","v":2045}]
[]
[]
[]
[]
[]
[{"$nulls":3},"2C",{"$f":"\"MODEL DATA - YEAR \" & YearFirst","v":"MODEL DATA - YEAR 2025"},{"$nulls":14},"2D",{"$f":"\"MODEL DATA - YEAR \" & YearLast","v":"MODEL DATA - YEAR 2045"},{"$nulls":14},"2F",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearFirst","v":"SAFETY DATA - YEAR 2025"},{"$nulls":13},"    2G",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearLast","v":"SAFETY DATA - YEAR 2045"},{"$nulls":13},"2I",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$13","v":"RELIABILITY DATA - YEAR 2025"},{"$nulls":10},"2J",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$14","v":"RELIABILITY DATA - YEAR 2045"}]
[{"$nulls":5},"REQUIRED FOR",{"$nulls":15},"REQUIRED FOR"]
[{"$nulls":5},"TRANSIT",{"$nulls":15},"TRANSIT"]
[{"$nulls":6},"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",{"$nulls":9},"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",{"$nulls":9},"Vehicle","Fatal","Injury","PDO","Number","Number","Number",{"$nulls":7},"Vehicle","Fatal","Injury","PDO","Number","Number","Number"]
[{"$nulls":5},"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",{"$nulls":8},"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",{"$nulls":9},"Miles","Crash","Crash","Crash","of","of","of",{"$nulls":7},"Miles","Crash","Crash","Crash","of","of","of"]
[{"$nulls":5},"Trips","Traveled","Traveled"," Traveled","Traveled","Cost",null,"Occupancy","Percent",{"$nulls":7},"Trips","Traveled","Traveled"," Traveled","Traveled"," Cost",null,"Occupancy","Percent",{"$nulls":8},"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO",{"$nulls":7},"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO"]
[{"$nulls":5},"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",{"$nulls":7},"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",{"$nulls":8},"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes",{"$nulls":7},"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes"]
[null,null,"No Build",{"$nulls":15},"No Build",{"$nulls":15},"No Build",{"$nulls":14},"No Build",{"$nulls":14},"No Build",{"$nulls":11},"No Build"]
[{"$nulls":67},"VMT","VHT","% Truck","Avg. Speed","Volume",{"$nulls":9},"VMT","VHT","% Truck","Avg. Speed","Volume"]
[{"$nulls":3},1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D29,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D29,2))","v":"All Vehicles"},{"v":10038.231941576085,"d":"10,038 "},{"$f":"F29*L55","v":{"v":90745.6167518478,"d":"90,746 "}},{"$f":"F29*N55","v":{"v":5019.115970788042,"d":"5,019 "}},{"$nulls":3},{"$f":"IFERROR(IF($F11=Hwy,G29/H29,I29/J29),55)","v":{"v":18.08,"d":"18.1"}},{"$f":"INDEX(HwyTransitModelGroup,D29,8)","v":{"v":1.5,"d":"1.50"}},{"$f":"INDEX(HwyTransitModelGroup,D29,9)","v":{"v":0.2,"d":"20.0%"}},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T29,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T29,2))","v":"All Vehicles"},{"v":12248.55063379868,"d":"12,249 "},{"$f":"V29*L55","v":{"v":110726.89772954007,"d":"110,727 "}},{"$f":"V29*N55","v":{"v":6124.27531689934,"d":"6,124 "}},{"$nulls":3},{"$f":"IFERROR(IF($F11=Hwy,W29/X29,Y29/Z29),55)","v":{"v":18.08,"d":"18.1"}},{"$f":"INDEX(HwyTransitModelGroup,T29,8)","v":{"v":1.5,"d":"1.50"}},{"$f":"INDEX(HwyTransitModelGroup,T29,9)","v":{"v":0.2,"d":"20.0%"}},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ29,2)),\"Not Used\",INDEX(SafetyGroup,AJ29,2))","v":"Not Used"},null,{"v":90745.6167518478,"d":"90,746 "},0.025,1.38,{"v":11.8,"d":"11.80"},{"$f":"AM29*AN29/10^6","v":{"v":2.2686404187961954E-3,"d":"0.0023"}},{"$f":"AM29*AO29/10^6","v":{"v":0.12522895111754997,"d":"0.1252"}},{"$f":"AM29*AP29/10^6","v":{"v":1.0707982776718041,"d":"1.0708"}},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY29,2)),\"Not Used\",INDEX(SafetyGroup,AY29,2))","v":"Not Used"},{"v":110726.89772954007,"d":"110,727 "},0.025,1.38,{"v":11.8,"d":"11.80"},{"$f":"BA29*BB29/10^6","v":{"v":2.7681724432385016E-3,"d":"0.0028"}},{"$f":"BA29*BC29/10^6","v":{"v":0.1528031188667653,"d":"0.1528"}},{"$f":"BA29*BD29/10^6","v":{"v":1.306577393208573,"d":"1.3066"}},{"$nulls":6},1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN29,2)),\"Not Used\",INDEX(ReliabilityGroup,BN29,2))","v":"Not Used"},{"$nulls":3},{"$f":"IFERROR(BP29/BQ29,0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(BP29/$CF11/$CB11,\"\")","v":""},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ29,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ29,2))","v":"Not Used"},{"$nulls":5},{"$f":"IFERROR(CD29/CE29,0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(CD29/$CF11/$CB11,\"\")","v":""}]
[{"$nulls":4},"TOTAL",{"$f":"SUM(F29:F29)","v":{"v":10038.231941576085,"d":"10,038 "}},{"$f":"SUM(G29:G29)","v":{"v":90745.6167518478,"d":"90,746 "}},{"$f":"SUM(H29:H29)","v":{"v":5019.115970788042,"d":"5,019 "}},{"$f":"SUM(I29:I29)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J29:J29)","v":{"v":0,"d":"0 "}},{"$nulls":10},"TOTAL",{"$f":"SUM(V29:V29)","v":{"v":12248.55063379868,"d":"12,249 "}},{"$f":"SUM(W29:W29)","v":{"v":110726.89772954007,"d":"110,727 "}},{"$f":"SUM(X29:X29)","v":{"v":6124.27531689934,"d":"6,124 "}},{"$f":"SUM(Y29:Y29)","v":{"v":0,"d":"0 "}},{"$f":"SUM(Z29:Z29)","v":{"v":0,"d":"0 "}},{"$nulls":10},"TOTAL",null,{"$f":"SUM(AM29:AM29)","v":{"v":90745.6167518478,"d":"90,746 "}},{"$nulls":3},{"$f":"SUM(AQ29:AQ29)","v":{"v":2.2686404187961954E-3,"d":"0.0023"}},{"$f":"SUM(AR29:AR29)","v":{"v":0.12522895111754997,"d":"0.1252"}},{"$f":"SUM(AS29:AS29)","v":{"v":1.0707982776718041,"d":"1.0708"}},{"$nulls":6},"TOTAL",{"$f":"SUM(BA29:BA29)","v":{"v":110726.89772954007,"d":"110,727 "}},{"$nulls":3},{"$f":"SUM(BE29:BE29)","v":{"v":2.7681724432385016E-3,"d":"0.0028"}},{"$f":"SUM(BF29:BF29)","v":{"v":0.1528031188667653,"d":"0.1528"}},{"$f":"SUM(BG29:BG29)","v":{"v":1.306577393208573,"d":"1.3066"}},{"$nulls":7},"TOTAL",{"$f":"SUM(BP29:BP29)","v":{"v":0,"d":"0 "}},{"$f":"SUM(BQ29:BQ29)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(BT29:BT29)","v":{"v":0,"d":"0 "}},{"$nulls":6},"TOTAL",null,null,{"$f":"SUM(CD29:CD29)","v":{"v":0,"d":"0 "}},{"$f":"SUM(CE29:CE29)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(CH29:CH29)","v":{"v":0,"d":"0 "}}]
[{"$nulls":36},{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G30=AM30,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},{"$nulls":14},{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W30=BA30,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},{"$nulls":14},{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G30=BP30,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"},{"$nulls":11},{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W30=CD30,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"}]
[]
[null,null,"Build",{"$nulls":15},"Build",{"$nulls":15},"Build",{"$nulls":14},"Build",{"$nulls":14},"Build",{"$nulls":11},"Build"]
[{"$nulls":67},"VMT","VHT","% Truck","Avg. Speed","Volume",{"$nulls":9},"VMT","VHT","% Truck","Avg. Speed","Volume"]
[{"$nulls":3},1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D35,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D35,2))","v":"All Vehicles"},{"v":10038.231941576085,"d":"10,038 "},{"$f":"F35*U53","v":{"v":47079.30780599184,"d":"47,079 "}},{"$f":"F35*V53","v":{"v":1204.5878329891302,"d":"1,205 "}},{"$nulls":3},{"$f":"IFERROR(IF($F11=Hwy,G35/H35,I35/J35),55)","v":{"v":39.083333333333336,"d":"39.1"}},{"$f":"INDEX(HwyTransitModelGroup,D35,8)","v":{"v":1.5,"d":"1.50"}},{"$f":"INDEX(HwyTransitModelGroup,D35,9)","v":{"v":0.2,"d":"20.0%"}},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T35,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T35,2))","v":"All Vehicles"},{"v":12248.55063379868,"d":"12,249 "},{"$f":"V35*U53","v":{"v":57445.70247251582,"d":"57,446 "}},{"$f":"V35*V53","v":{"v":1469.8260760558417,"d":"1,470 "}},{"$nulls":3},{"$f":"IFERROR(IF($F11=Hwy,W35/X35,Y35/Z35),55)","v":{"v":39.083333333333336,"d":"39.1"}},{"$f":"INDEX(HwyTransitModelGroup,T35,8)","v":{"v":1.5,"d":"1.50"}},{"$f":"INDEX(HwyTransitModelGroup,T35,9)","v":{"v":0.2,"d":"20.0%"}},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ35,2)),\"Not Used\",INDEX(SafetyGroup,AJ35,2))","v":"Not Used"},null,{"v":70215.12114541493,"d":"70,215 "},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,2)*(1-INDEX(SafetyGroup,AJ35,6)),0)","v":0.016},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,3)*(1-INDEX(SafetyGroup,AJ35,7)),0)","v":{"v":0.8832,"d":"0.88"}},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,4)*(1-INDEX(SafetyGroup,AJ35,8)),0)","v":{"v":7.5520000000000005,"d":"7.55"}},{"$f":"AM35*AN35/10^6","v":{"v":1.1234419383266388E-3,"d":"0.0011"}},{"$f":"AM35*AO35/10^6","v":{"v":0.06201399499563046,"d":"0.0620"}},{"$f":"AM35*AP35/10^6","v":{"v":0.5302645948901736,"d":"0.5303"}},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY35,2)),\"Not Used\",INDEX(SafetyGroup,AY35,2))","v":"Not Used"},{"v":57445.70247251582,"d":"57,446 "},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,2)*(1-INDEX(SafetyGroup,AY35,6)),0)","v":0.016},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,3)*(1-INDEX(SafetyGroup,AY35,7)),0)","v":{"v":0.8832,"d":"0.88"}},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,4)*(1-INDEX(SafetyGroup,AY35,8)),0)","v":{"v":7.5520000000000005,"d":"7.55"}},{"$f":"BA35*BB35/10^6","v":{"v":9.1913123956025315E-4,"d":"0.0009"}},{"$f":"BA35*BC35/10^6","v":{"v":0.05073604442372597,"d":"0.0507"}},{"$f":"BA35*BD35/10^6","v":{"v":0.4338299450724395,"d":"0.4338"}},{"$nulls":6},1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN35,2)),\"Not Used\",INDEX(ReliabilityGroup,BN35,2))","v":"Not Used"},{"$nulls":3},{"$f":"IFERROR(BP35/BQ35,0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(BP35/$CM11/$CB11,\"\")","v":""},{"$nulls":5},1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ35,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ35,2))","v":"Not Used"},{"$nulls":5},{"$f":"IFERROR(CD35/CE35,0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(CD35/$CM11/$CB11,\"\")","v":""}]
[{"$nulls":4},"TOTAL",{"$f":"SUM(F35:F35)","v":{"v":10038.231941576085,"d":"10,038 "}},{"$f":"SUM(G35:G35)","v":{"v":47079.30780599184,"d":"47,079 "}},{"$f":"SUM(H35:H35)","v":{"v":1204.5878329891302,"d":"1,205 "}},{"$f":"SUM(I35:I35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J35:J35)","v":{"v":0,"d":"0 "}},{"$nulls":10},"TOTAL",{"$f":"SUM(V35:V35)","v":{"v":12248.55063379868,"d":"12,249 "}},{"$f":"SUM(W35:W35)","v":{"v":57445.70247251582,"d":"57,446 "}},{"$f":"SUM(X35:X35)","v":{"v":1469.8260760558417,"d":"1,470 "}},{"$f":"SUM(Y35:Y35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(Z35:Z35)","v":{"v":0,"d":"0 "}},{"$nulls":10},"TOTAL",null,{"$f":"SUM(AM35:AM35)","v":{"v":70215.12114541493,"d":"70,215 "}},{"$nulls":3},{"$f":"SUM(AQ35:AQ35)","v":{"v":1.1234419383266388E-3,"d":"0.0011"}},{"$f":"SUM(AR35:AR35)","v":{"v":0.06201399499563046,"d":"0.0620"}},{"$f":"SUM(AS35:AS35)","v":{"v":0.5302645948901736,"d":"0.5303"}},{"$nulls":6},"TOTAL",{"$f":"SUM(BA35:BA35)","v":{"v":57445.70247251582,"d":"57,446 "}},{"$nulls":3},{"$f":"SUM(BE35:BE35)","v":{"v":9.1913123956025315E-4,"d":"0.0009"}},{"$f":"SUM(BF35:BF35)","v":{"v":0.05073604442372597,"d":"0.0507"}},{"$f":"SUM(BG35:BG35)","v":{"v":0.4338299450724395,"d":"0.4338"}},{"$nulls":7},"TOTAL",{"$f":"SUM(BP35:BP35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(BQ35:BQ35)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(BT35:BT35)","v":{"v":0,"d":"0 "}},{"$nulls":6},"TOTAL",null,null,{"$f":"SUM(CD35:CD35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(CE35:CE35)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(CH35:CH35)","v":{"v":0,"d":"0 "}}]
[{"$nulls":36},{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G36=AM36,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups"},{"$nulls":14},{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W36=BA36,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},{"$nulls":14},{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G36=BP36,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"},{"$nulls":11},{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W36=CD36,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs"}]
[]
[]
[{"$nulls":4},"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",{"$nulls":15},"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",{"$nulls":15},"*For Highway Model Groups, VMT refers to vehicle miles traveled. For Transit Model Groups, VMT refers to transit vehicle miles traveled",{"$nulls":14},"*For Highway Model Groups, VMT refers to vehicle-miles traveled. For Transit Model Groups, VMT refers to transit vehicle-miles traveled"]
[{"$nulls":4},"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists.",{"$nulls":15},"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists."]
{"$rows_empty":11}
[{"$nulls":20},4.69,0.12]
[{"$nulls":21},{"$f":"V53*60","v":7.199999999999999}]
[{"$nulls":11},9.04,null,0.5]
[{"$nulls":11},{"$f":"F35*L55","v":90745.6167518478}]
[]
[]
[]
[]
[]
[{"$nulls":42},"Segment","Fatal","Injury","Property Damage Only","Total","Annual Average Daily Traffic (AADT)","Miles","Crash Rate "]
[{"$nulls":49},"(Per 1 million VMT)"]
[{"$nulls":42},1,0,3,33,36,{"v":4800,"d":"4,800"},2.14,2.4,null,null,{"$f":"(AR64*EXP(6))/(365*4*$AV64*$AW64)","v":0},{"$f":"(AS64*10^6)/(365*4*$AV64*$AW64)","v":0.20003840737421585},2.2004224811163744]
[{"$nulls":42},2,0,11,42,53,{"v":3765,"d":"3,765"},4.12,2.34,null,null,{"$f":"(AR65*EXP(6))/(365*4*AV65*AW65)","v":0},0.48571065739259567,1.854531600953547]
[{"$nulls":42},3,0,84,504,588,{"v":11292,"d":"11,292"},18.06,1.98,null,null,{"$f":"(AR66*EXP(6))/(365*4*AV66*AW66)","v":0},0.28212255923078494,1.6927353553847098]
[{"$nulls":42},4,0,14,141,155,{"v":13800,"d":"13,800"},3.19,2.41,null,null,{"$f":"(AR67*EXP(6))/(365*4*AV67*AW67)","v":0},0.21782384025919793,2.193797248324779]
[{"$nulls":53},{"$f":"MAX(BB64:BB67)","v":0.48571065739259567},{"$f":"MAX(BC64:BC67)","v":2.2004224811163744}]

{"sheet":"3) Results","index":4,"n_rows":38,"n_cols":18,"rows_kept":38}
[]
[null,"District: ",null,null,{"$f":"IF('1) Project Information'!E2<>\"\",'1) Project Information'!E2,\"\")","v":"PR"}]
[{"$nulls":16},"EA:",{"$f":"'1) Project Information'!Q3","v":0}]
[null,"PROJECT:",null,null,{"$f":"IF(ProjName<>\"\",ProjName,\"\")","v":"PR-10"},{"$nulls":11},"PPNO:",{"$f":"'1) Project Information'!Q4","v":0}]
[]
[]
[]
[]
[{"$nulls":3},3,"INVESTMENT ANALYSIS"]
[{"$nulls":4},"SUMMARY RESULTS"]
[]
[{"$nulls":16},"Total Over","Average"]
[{"$nulls":4},"Life-Cycle Costs (mil. $) ",null,null,{"$f":"LifeCycleCost/1000000","v":{"v":461.55026843234907,"d":"$461.6"}},{"$nulls":3},"ITEMIZED BENEFITS (mil. $)",{"$nulls":4},{"$f":"_YearsModel& \" Years\"","v":"30 Years"},"Annual"]
[{"$nulls":4},"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":{"v":729.2752674173884,"d":"$729.3"}},{"$nulls":3},"     Travel Time Savings",{"$nulls":4},{"$f":"('Final Calculations'!C65+'Final Calculations'!H65+'Final Calculations'!M65+'Final Calculations'!R65)/1000000","v":{"v":451.87061288947666,"d":"$451.9"}},{"$f":"Q14/_YearsModel","v":{"v":15.062353762982555,"d":"$15.1"}}]
[{"$nulls":4},"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":{"v":267.724998985039,"d":"$267.7"}},{"$nulls":3},"     Travel Time Reliability Benefits",{"$nulls":4},{"$f":"('Final Calculations'!D65+'Final Calculations'!I65+'Final Calculations'!N65+'Final Calculations'!S65)/1000000","v":{"v":0,"d":"$0.0"}},{"v":0,"d":"$0.0"}]
[{"$nulls":11},"     Veh. Op. Cost Savings",{"$nulls":4},{"$f":"('Final Calculations'!E65+'Final Calculations'!J65+'Final Calculations'!O65+'Final Calculations'!T65)/1000000","v":{"v":111.21881931146258,"d":"$111.2"}},{"v":3.7072939770487525,"d":"$3.7"}]
[{"$nulls":11},"     Accident Cost Savings",{"$nulls":4},{"$f":"('Final Calculations'!F65+'Final Calculations'!K65+'Final Calculations'!P65+'Final Calculations'!U65)/1000000","v":{"v":157.56043758466606,"d":"$157.6"}},{"v":5.252014586155536,"d":"$5.3"}]
[{"$nulls":4},"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":{"v":1.5800559923718918,"d":"1.58"}},{"$nulls":3},"     Emission Cost Savings",{"$nulls":4},{"$f":"('Final Calculations'!G65+'Final Calculations'!L65+'Final Calculations'!Q65+'Final Calculations'!V65)/1000000","v":{"v":8.625397631782857,"d":"$8.6"}},{"v":0.2875132543927619,"d":"$0.3"}]
[{"$nulls":11},"TOTAL BENEFITS",{"$nulls":4},{"$f":"SUM(Q14:Q18)","v":{"v":729.2752674173881,"d":"$729.3"}},{"v":24.309175580579605,"d":"$24.3"}]
[{"$nulls":4},"Rate of Return on Investment:",null,null,{"$f":"IFERROR(ReturnOnInvest,\"N/A\")","v":{"v":0.1150140655048093,"d":"11.5%"}}]
[{"$nulls":11},"Person-Hours of Time Saved",{"$nulls":4},{"$f":"'Final Calculations'!C67+'Final Calculations'!G67+'Final Calculations'!K67+'Final Calculations'!O67","v":{"v":72655510.14853983,"d":"72,655,510"}},{"$f":"Q21/_YearsModel","v":{"v":2421850.338284661,"d":"2,421,850"}}]
[{"$nulls":4},"Payback Period:",null,null,{"$f":"Payback","v":"8 years"},{"$nulls":3},"Fatalities Avoided",{"$nulls":4},{"$f":"'Final Calculations'!C78+'Final Calculations'!G78+'Final Calculations'!K78+'Final Calculations'!O78","v":{"v":20.665412449216767,"d":"21"}},{"$f":"Q22/_YearsModel","v":{"v":0.6888470816405589,"d":"1"}}]
[{"$nulls":11},"Injuries Avoided",{"$nulls":4},{"$f":"'Final Calculations'!C79+'Final Calculations'!G79+'Final Calculations'!K79+'Final Calculations'!O79","v":{"v":1521.264397138831,"d":"1,521"}},{"$f":"Q23/_YearsModel","v":{"v":50.70881323796104,"d":"51"}}]
[{"$nulls":11},"PDO Avoided",{"$nulls":4},{"$f":"'Final Calculations'!C80+'Final Calculations'!G80+'Final Calculations'!K80+'Final Calculations'!O80","v":{"v":28828.39538709543,"d":"28,828"}},{"$f":"Q24/_YearsModel","v":{"v":960.946512903181,"d":"961"}}]
[]
[]
[{"$nulls":3},"Should benefit-cost results include:",{"$nulls":10},"Tons",null,"Value (mil. $)"]
[{"$nulls":14},"Total Over","Average","Total Over","Average"]
[{"$nulls":4},"1) Induced Travel? (y/n)",null,null,"Y",{"$nulls":3},"EMISSIONS REDUCTION",null,null,{"$f":"_YearsModel& \" Years\"","v":"30 Years"},"Annual",{"$f":"_YearsModel& \" Years\"","v":"30 Years"},"Annual"]
[{"$nulls":7},"Default = Y",{"$nulls":3},"     CO Emissions Saved",null,null,{"$f":"'Final Calculations'!C70+'Final Calculations'!G70+'Final Calculations'!K70+'Final Calculations'!O70","v":{"v":448.8495412031613,"d":"449"}},{"$f":"O30/_YearsModel","v":{"v":14.96165137343871,"d":"15"}},{"$f":"IFERROR(('Final Calculations'!D70+'Final Calculations'!H70+'Final Calculations'!L70+'Final Calculations'!P70)/1000000,0)","v":{"v":0.016661961056145515,"d":"$0.0"}},{"$f":"IFERROR(Q30/_YearsModel,0)","v":{"v":5.553987018715172E-4,"d":"$0.0"}}]
[{"$nulls":4},"2) Travel Time Reliability? (y/n)",null,null,"N",{"$nulls":3},"     CO2 Emissions Saved",null,null,{"$f":"'Final Calculations'!C71+'Final Calculations'!G71+'Final Calculations'!K71+'Final Calculations'!O71","v":{"v":263005.92905967607,"d":"263,006"}},{"$f":"O31/_YearsModel","v":{"v":8766.864301989202,"d":"8,767"}},{"$f":"IFERROR(('Final Calculations'!D71+'Final Calculations'!H71+'Final Calculations'!L71+'Final Calculations'!P71)/1000000,0)","v":{"v":6.984074120304803,"d":"$7.0"}},{"$f":"IFERROR(Q31/_YearsModel,0)","v":{"v":0.23280247067682677,"d":"$0.2"}}]
[{"$nulls":7},"Default = Y",{"$nulls":3},"     NOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C72+'Final Calculations'!G72+'Final Calculations'!K72+'Final Calculations'!O72","v":{"v":166.03000778663267,"d":"166"}},{"$f":"O32/_YearsModel","v":{"v":5.534333592887756,"d":"6"}},{"$f":"IFERROR(('Final Calculations'!D72+'Final Calculations'!H72+'Final Calculations'!L72+'Final Calculations'!P72)/1000000,0)","v":{"v":0.8594627137381867,"d":"$0.9"}},{"$f":"IFERROR(Q32/_YearsModel,0)","v":{"v":0.028648757124606225,"d":"$0.0"}}]
[{"$nulls":4},"3) Vehicle Operating Costs? (y/n)",null,null,"Y",{"$nulls":3},"     PM2.5 Emissions Saved",null,null,{"$f":"'Final Calculations'!C73+'Final Calculations'!G73+'Final Calculations'!K73+'Final Calculations'!O73","v":{"v":2.4931557556791577,"d":"2"}},{"$f":"O33/_YearsModel","v":{"v":0.08310519185597193,"d":"0"}},{"$f":"IFERROR(('Final Calculations'!D73+'Final Calculations'!H73+'Final Calculations'!L73+'Final Calculations'!P73)/1000000,0)","v":{"v":0.7199875251889052,"d":"$0.7"}},{"$f":"IFERROR(Q33/_YearsModel,0)","v":{"v":0.023999584172963506,"d":"$0.0"}}]
[{"$nulls":7},"Default = Y"]
[{"$nulls":4},"3) Accident Costs? (y/n)",null,null,"Y",{"$nulls":3},"     SOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C75+'Final Calculations'!G75+'Final Calculations'!K75+'Final Calculations'!O75","v":{"v":2.5452402480402516,"d":"3"}},{"$f":"O35/_YearsModel","v":{"v":0.08484134160134173,"d":"0"}},{"$f":"IFERROR(('Final Calculations'!D75+'Final Calculations'!H75+'Final Calculations'!L75+'Final Calculations'!P75)/1000000,0)","v":{"v":0.03330787867348282,"d":"$0.0"}},{"$f":"IFERROR(Q35/_YearsModel,0)","v":{"v":1.1102626224494272E-3,"d":"$0.0"}}]
[{"$nulls":7},"Default = Y",{"$nulls":3},"     VOC Emissions Saved",null,null,{"$f":"'Final Calculations'!C76+'Final Calculations'!G76+'Final Calculations'!K76+'Final Calculations'!O76","v":{"v":21.364637410188532,"d":"21"}},{"$f":"O36/_YearsModel","v":{"v":0.7121545803396178,"d":"1"}},{"$f":"IFERROR(('Final Calculations'!D76+'Final Calculations'!H76+'Final Calculations'!L76+'Final Calculations'!P76)/1000000,0)","v":{"v":0.011903432821335843,"d":"$0.0"}},{"$f":"IFERROR(Q36/_YearsModel,0)","v":{"v":3.967810940445281E-4,"d":"$0.0"}}]
[{"$nulls":4},"4) Vehicle Emissions? (y/n)",null,null,"Y"]
[{"$nulls":4},"includes value for CO2e",null,null,"Default = Y"]

{"sheet":"Travel Time","index":5,"n_rows":101,"n_cols":30,"rows_kept":101,"merged":[[19,0,22,0],[20,22,22,22],[64,22,66,22]]}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits on highway and transit."]
[]
[null,"Formulas:",{"$nulls":16},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":7},"Avg. Travel Time = Total PHT / Total Person Trips ",{"$nulls":3},"for transit",{"$nulls":5},"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Total Vehicle-Hours Traveled = Daily VHT x Annualization Factor",{"$nulls":5},"hrs / person             passenger-hrs / yr ",null,"trips / yr"]
[null,"vehicle-hrs / yr ",null,"vehicle hrs / day","days / yr",null,null,"Avg. Value of Time (varies by vehicle type)"]
[]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",{"$nulls":4},"for hwy","TT Savings =  Travel Time Reduction  x  Avg. Value of Time ",{"$nulls":6},{"$f":"MATCH(W$20,$A:$A)","v":18}]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"dollars / year","hours","           dollars / hr  "]
[]
[]
[]
[null,"A","HIGHWAY AND TRANSIT BENEFITS",{"$nulls":18},"B","SUMMARY OF TRAVEL TIME BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"All Vehicles"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"TIME BENEFIT",{"$nulls":3},"Total Per-Hrs of Time Saved",null,null,1,null,"Present",{"$nulls":3},"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"(trips/yr)","($/yr)",{"$nulls":3},"(per-hours/yr)",null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W20,1)),\"Not Used\",INDEX(ModelGroup,W20,1))","v":"All Vehicles"},null,"Value of",{"$nulls":3},"Per-Hrs"]
[null,"Year",{"$nulls":12},"Adjusted (no induced)","Existing","Constant","Present",null,"Existing",null,"Year",null,null,"Travel Time",null,"Constant",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","Users","Dollars","Value",null,"Users",{"$nulls":4},{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"Saved"]
[null,{"$f":"YearFirst","v":2025},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":{"v":1831977.3293376355,"d":"1,831,977 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":{"v":439674.5590410325,"d":"439,675 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,8),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,8),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,1)=0),1,INDEX(ModelData1NB,A18,1)*AnnualFactor)","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,1)=0),1,INDEX(ModelData1B,A18,1)*AnnualFactor)","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":{"v":0.2,"d":"20.0%"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":{"v":0.2,"d":"20.0%"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1NB,A18,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1B,A18,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*E24/G24,K24/G24),0)","v":{"v":0.7499999999999999,"d":"0.75"}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*F24/H24,L24/H24),0)","v":0.18},{"$f":"$H24-INDEX(ModeShare1,A18)*SUMIF('Consumer Surplus'!$C$197:$C$200,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$G$197:$G$200)","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-O24*N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)*ValTimeAuto-O24*N24*ValTimeAuto)*(1+TTUprater)^($B24-YearCurrent)","v":{"v":43105693.768382825,"d":"$43,105,694"}},{"$f":"SUM(P24)","v":{"v":43105693.768382825,"d":"$43,105,694"}},{"$f":"Q24/(1+DiscRate)^(B24-YearCurrent)","v":{"v":30733763.91391224,"d":"$30,733,764"}},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24-O24*N24,G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)-O24*N24)","v":{"v":2088454.1554449042,"d":"2088454"}},null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($R9,MATCH(W$20,$A:$A),0)","v":{"v":30733763.913912214,"d":"$30,733,764"}},null,{"$f":"SUM($W24:X24)","v":{"v":30733763.913912214,"d":"$30,733,764"}},null,{"$f":"$Y24*(1+DiscRate)^($V24-YearCurrent)","v":{"v":43105693.76838279,"d":"$43,105,694"}},null,{"$f":"SUM($W68:X68)","v":{"v":2088454.1554448977,"d":"2,088,454 "}}]
[null,{"$f":"YearLast","v":2045},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":{"v":2235360.490668259,"d":"2,235,360 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":{"v":536486.5177603823,"d":"536,487 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,8),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,8),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,1)=0),1,INDEX(ModelData20NB,A18,1)*AnnualFactor)","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,1)=0),1,INDEX(ModelData20B,A18,1)*AnnualFactor)","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":{"v":0.2,"d":"20.0%"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":{"v":0.2,"d":"20.0%"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20NB,A18,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20B,A18,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*E25/G25,K25/G25),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*F25/H25,L25/H25),0)","v":{"v":0.18000000000000002,"d":"0.18"}},{"$f":"$H25-INDEX(ModeShare20,A18)*SUMIF('Consumer Surplus'!$C$197:$C$200,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$K$197:$K$200)","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-O25*N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),G25*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M25)*ValTimeAuto-O25*N25*ValTimeAuto)*(1+TTUprater)^($B25-YearCurrent)","v":{"v":52597138.20122786,"d":"$52,597,138"}},{"$f":"SUM(P25)","v":{"v":52597138.20122786,"d":"$52,597,138"}},{"$f":"Q25/(1+DiscRate)^(B25-YearCurrent)","v":{"v":9690979.453599801,"d":"$9,690,979"}},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25-O25*N25,G25*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M25)-O25*N25)","v":{"v":2548310.959361815,"d":"2548311"}},null,{"$f":"V24+1","v":2026},{"v":29039371.354308467,"d":"$29,039,371"},null,{"$f":"SUM($W25:X25)","v":{"v":29039371.354308467,"d":"$29,039,371"}},null,{"v":43580265.99002512,"d":"$43,580,266"},null,{"$f":"SUM($W69:X69)","v":{"v":2111446.9956407472,"d":"2,111,447 "}}]
[{"$nulls":21},{"$f":"V25+1","v":2027},{"v":27435139.12508333,"d":"$27,435,139"},null,{"$f":"SUM($W26:X26)","v":{"v":27435139.12508333,"d":"$27,435,139"}},null,{"v":44054838.211667456,"d":"$44,054,838"},null,{"$f":"SUM($W70:X70)","v":{"v":2134439.8358365893,"d":"2,134,440 "}}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":{"v":1831977.3293376341,"d":"1,831,977 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":{"v":439674.55904103257,"d":"439,675 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B27),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B27),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*E27/G27,K27/G27),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*F27/H27,L27/H27),0)","v":{"v":0.18000000000000016,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B27)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G27*M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-O27*N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),G27*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M27)*ValTimeAuto-O27*N27*ValTimeAuto)*(1+TTUprater)^($B27-YearCurrent)","v":{"v":43105693.76838279,"d":"$43,105,694"}},{"$f":"SUM(P27)","v":{"v":43105693.76838279,"d":"$43,105,694"}},{"$f":"Q27/(1+DiscRate)^(B27-YearCurrent)","v":{"v":30733763.913912214,"d":"$30,733,764"}},null,{"$f":"TREND(T24:T25,$B24:$B25,$B27)","v":{"v":2088454.1554448977,"d":"2,088,454 "}},null,2028,{"v":25916522.293099575,"d":"$25,916,522"},null,{"$f":"SUM($W27:X27)","v":{"v":25916522.293099575,"d":"$25,916,522"}},null,{"v":44529410.433309555,"d":"$44,529,410"},null,{"$f":"SUM($W71:X71)","v":{"v":2157432.676032439,"d":"2,157,433 "}}]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":{"v":1852146.4874041677,"d":"1,852,146 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":{"v":444515.1569769997,"d":"444,515 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B28),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B28),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*E28/G28,K28/G28),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*F28/H28,L28/H28),0)","v":{"v":0.1799999999999998,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B28)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G28*M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-O28*N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),G28*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M28)*ValTimeAuto-O28*N28*ValTimeAuto)*(1+TTUprater)^($B28-YearCurrent)","v":{"v":43580265.99002512,"d":"$43,580,266"}},{"v":43580265.99002512,"d":"$43,580,266"},{"v":29039371.354308467,"d":"$29,039,371"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B28)","v":{"v":2111446.9956407472,"d":"2,111,447 "}},null,2029,{"v":24479184.716700032,"d":"$24,479,185"},null,{"$f":"SUM($W28:X28)","v":{"v":24479184.716700032,"d":"$24,479,185"}},null,{"v":45003982.65495183,"d":"$45,003,983"},null,{"$f":"SUM($W72:X72)","v":{"v":2180425.516228281,"d":"2,180,426 "}}]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":{"v":1872315.6454707012,"d":"1,872,316 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":{"v":449355.75491296686,"d":"449,356 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B29),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B29),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*E29/G29,K29/G29),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*F29/H29,L29/H29),0)","v":{"v":0.17999999999999944,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B29)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G29*M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-O29*N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),G29*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M29)*ValTimeAuto-O29*N29*ValTimeAuto)*(1+TTUprater)^($B29-YearCurrent)","v":{"v":44054838.211667456,"d":"$44,054,838"}},{"v":44054838.211667456,"d":"$44,054,838"},{"v":27435139.12508333,"d":"$27,435,139"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B29)","v":{"v":2134439.8358365893,"d":"2,134,440 "}},null,2030,{"v":23118991.178826563,"d":"$23,118,991"},null,{"$f":"SUM($W29:X29)","v":{"v":23118991.178826563,"d":"$23,118,991"}},null,{"v":45478554.87659417,"d":"$45,478,555"},null,{"$f":"SUM($W73:X73)","v":{"v":2203418.3564241305,"d":"2,203,418 "}}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":{"v":1892484.8035372272,"d":"1,892,485 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":{"v":454196.352848934,"d":"454,196 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B30),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B30),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*E30/G30,K30/G30),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*F30/H30,L30/H30),0)","v":{"v":0.1799999999999998,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B30)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G30*M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-O30*N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),G30*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M30)*ValTimeAuto-O30*N30*ValTimeAuto)*(1+TTUprater)^($B30-YearCurrent)","v":{"v":44529410.433309555,"d":"$44,529,410"}},{"v":44529410.433309555,"d":"$44,529,410"},{"v":25916522.293099575,"d":"$25,916,522"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B30)","v":{"v":2157432.676032439,"d":"2,157,433 "}},null,2031,{"v":21831999.65585526,"d":"$21,832,000"},null,{"$f":"SUM($W30:X30)","v":{"v":21831999.65585526,"d":"$21,832,000"}},null,{"v":45953127.098236285,"d":"$45,953,127"},null,{"$f":"SUM($W74:X74)","v":{"v":2226411.1966199726,"d":"2,226,411 "}}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":{"v":1912653.9616037607,"d":"1,912,654 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":{"v":459036.950784903,"d":"459,037 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B31),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B31),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*E31/G31,K31/G31),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*F31/H31,L31/H31),0)","v":{"v":0.1800000000000002,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B31)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G31*M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-O31*N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),G31*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M31)*ValTimeAuto-O31*N31*ValTimeAuto)*(1+TTUprater)^($B31-YearCurrent)","v":{"v":45003982.65495183,"d":"$45,003,983"}},{"v":45003982.65495183,"d":"$45,003,983"},{"v":24479184.716700032,"d":"$24,479,185"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B31)","v":{"v":2180425.516228281,"d":"2,180,426 "}},null,2032,{"v":20614453.738059055,"d":"$20,614,454"},null,{"$f":"SUM($W31:X31)","v":{"v":20614453.738059055,"d":"$20,614,454"}},null,{"v":46427699.31987861,"d":"$46,427,699"},null,{"$f":"SUM($W75:X75)","v":{"v":2249404.036815822,"d":"2,249,404 "}}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":{"v":1932823.1196702942,"d":"1,932,823 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":{"v":463877.54872087017,"d":"463,878 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B32),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B32),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*E32/G32,K32/G32),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*F32/H32,L32/H32),0)","v":{"v":0.17999999999999983,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B32)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G32*M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-O32*N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),G32*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M32)*ValTimeAuto-O32*N32*ValTimeAuto)*(1+TTUprater)^($B32-YearCurrent)","v":{"v":45478554.87659417,"d":"$45,478,555"}},{"v":45478554.87659417,"d":"$45,478,555"},{"v":23118991.178826563,"d":"$23,118,991"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B32)","v":{"v":2203418.3564241305,"d":"2,203,418 "}},null,2033,{"v":19462775.21494551,"d":"$19,462,775"},null,{"$f":"SUM($W32:X32)","v":{"v":19462775.21494551,"d":"$19,462,775"}},null,{"v":46902271.541520946,"d":"$46,902,272"},null,{"$f":"SUM($W76:X76)","v":{"v":2272396.877011664,"d":"2,272,397 "}}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":{"v":1952992.2777368203,"d":"1,952,992 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":{"v":468718.1466568373,"d":"468,718 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B33),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B33),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*E33/G33,K33/G33),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*F33/H33,L33/H33),0)","v":{"v":0.18000000000000016,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B33)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G33*M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-O33*N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),G33*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M33)*ValTimeAuto-O33*N33*ValTimeAuto)*(1+TTUprater)^($B33-YearCurrent)","v":{"v":45953127.09823628,"d":"$45,953,127"}},{"v":45953127.09823628,"d":"$45,953,127"},{"v":21831999.65585526,"d":"$21,832,000"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B33)","v":{"v":2226411.1966199726,"d":"2,226,411 "}},null,2034,{"v":18373556.836338747,"d":"$18,373,557"},null,{"$f":"SUM($W33:X33)","v":{"v":18373556.836338747,"d":"$18,373,557"}},null,{"v":47376843.763163045,"d":"$47,376,844"},null,{"$f":"SUM($W77:X77)","v":{"v":2295389.7172075137,"d":"2,295,390 "}}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":{"v":1973161.4358033538,"d":"1,973,161 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":{"v":473558.74459280446,"d":"473,559 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B34),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B34),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*E34/G34,K34/G34),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*F34/H34,L34/H34),0)","v":{"v":0.17999999999999983,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B34)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G34*M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-O34*N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),G34*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M34)*ValTimeAuto-O34*N34*ValTimeAuto)*(1+TTUprater)^($B34-YearCurrent)","v":{"v":46427699.31987861,"d":"$46,427,699"}},{"v":46427699.31987861,"d":"$46,427,699"},{"v":20614453.738059055,"d":"$20,614,454"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B34)","v":{"v":2249404.036815822,"d":"2,249,404 "}},null,2035,{"v":17343555.257943474,"d":"$17,343,555"},null,{"$f":"SUM($W34:X34)","v":{"v":17343555.257943474,"d":"$17,343,555"}},null,{"v":47851415.98480532,"d":"$47,851,416"},null,{"$f":"SUM($W78:X78)","v":{"v":2318382.557403356,"d":"2,318,383 "}}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":{"v":1993330.5938698873,"d":"1,993,331 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":{"v":478399.3425287716,"d":"478,399 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B35),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B35),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*E35/G35,K35/G35),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*F35/H35,L35/H35),0)","v":{"v":0.1799999999999995,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B35)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G35*M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-O35*N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),G35*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M35)*ValTimeAuto-O35*N35*ValTimeAuto)*(1+TTUprater)^($B35-YearCurrent)","v":{"v":46902271.541520946,"d":"$46,902,272"}},{"v":46902271.541520946,"d":"$46,902,272"},{"v":19462775.21494551,"d":"$19,462,775"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B35)","v":{"v":2272396.877011664,"d":"2,272,397 "}},null,2036,{"v":16369684.178234179,"d":"$16,369,684"},null,{"$f":"SUM($W35:X35)","v":{"v":16369684.178234179,"d":"$16,369,684"}},null,{"v":48325988.20644765,"d":"$48,325,988"},null,{"$f":"SUM($W79:X79)","v":{"v":2341375.397599198,"d":"2,341,375 "}}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":{"v":2013499.7519364133,"d":"2,013,500 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":{"v":483239.94046473876,"d":"483,240 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B36),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B36),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*E36/G36,K36/G36),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*F36/H36,L36/H36),0)","v":{"v":0.17999999999999983,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B36)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G36*M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-O36*N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),G36*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M36)*ValTimeAuto-O36*N36*ValTimeAuto)*(1+TTUprater)^($B36-YearCurrent)","v":{"v":47376843.763163045,"d":"$47,376,844"}},{"v":47376843.763163045,"d":"$47,376,844"},{"v":18373556.836338747,"d":"$18,373,557"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B36)","v":{"v":2295389.7172075137,"d":"2,295,390 "}},null,2037,{"v":15449007.67182949,"d":"$15,449,008"},null,{"$f":"SUM($W36:X36)","v":{"v":15449007.67182949,"d":"$15,449,008"}},null,{"v":48800560.42808976,"d":"$48,800,560"},null,{"$f":"SUM($W80:X80)","v":{"v":2364368.2377950475,"d":"2,364,368 "}}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":{"v":2033668.9100029469,"d":"2,033,669 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":{"v":488080.53840070777,"d":"488,081 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B37),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B37),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*E37/G37,K37/G37),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*F37/H37,L37/H37),0)","v":{"v":0.1800000000000002,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B37)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G37*M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-O37*N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),G37*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M37)*ValTimeAuto-O37*N37*ValTimeAuto)*(1+TTUprater)^($B37-YearCurrent)","v":{"v":47851415.98480532,"d":"$47,851,416"}},{"v":47851415.98480532,"d":"$47,851,416"},{"v":17343555.257943474,"d":"$17,343,555"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B37)","v":{"v":2318382.557403356,"d":"2,318,383 "}},null,2038,{"v":14578733.72301599,"d":"$14,578,734"},null,{"$f":"SUM($W37:X37)","v":{"v":14578733.72301599,"d":"$14,578,734"}},null,{"v":49275132.64973209,"d":"$49,275,133"},null,{"$f":"SUM($W81:X81)","v":{"v":2387361.0779908895,"d":"2,387,361 "}}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":{"v":2053838.0680694804,"d":"2,053,838 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":{"v":492921.1363366749,"d":"492,921 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B38),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B38),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*E38/G38,K38/G38),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*F38/H38,L38/H38),0)","v":{"v":0.17999999999999985,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B38)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G38*M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-O38*N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),G38*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M38)*ValTimeAuto-O38*N38*ValTimeAuto)*(1+TTUprater)^($B38-YearCurrent)","v":{"v":48325988.20644765,"d":"$48,325,988"}},{"v":48325988.20644765,"d":"$48,325,988"},{"v":16369684.178234179,"d":"$16,369,684"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B38)","v":{"v":2341375.397599198,"d":"2,341,375 "}},null,2039,{"v":13756207.961764984,"d":"$13,756,208"},null,{"$f":"SUM($W38:X38)","v":{"v":13756207.961764984,"d":"$13,756,208"}},null,{"v":49749704.87137443,"d":"$49,749,705"},null,{"$f":"SUM($W82:X82)","v":{"v":2410353.918186739,"d":"2,410,354 "}}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":{"v":2074007.2261360064,"d":"2,074,007 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":{"v":497761.73427264206,"d":"497,762 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B39),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B39),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*E39/G39,K39/G39),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*F39/H39,L39/H39),0)","v":{"v":0.1800000000000002,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B39)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G39*M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-O39*N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),G39*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M39)*ValTimeAuto-O39*N39*ValTimeAuto)*(1+TTUprater)^($B39-YearCurrent)","v":{"v":48800560.42808976,"d":"$48,800,560"}},{"v":48800560.42808976,"d":"$48,800,560"},{"v":15449007.67182949,"d":"$15,449,008"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B39)","v":{"v":2364368.2377950475,"d":"2,364,368 "}},null,2040,{"v":12978907.603424806,"d":"$12,978,908"},null,{"$f":"SUM($W39:X39)","v":{"v":12978907.603424806,"d":"$12,978,908"}},null,{"v":50224277.09301671,"d":"$50,224,277"},null,{"$f":"SUM($W83:X83)","v":{"v":2433346.758382581,"d":"2,433,347 "}}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":{"v":2094176.38420254,"d":"2,094,176 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":{"v":502602.3322086092,"d":"502,602 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B40),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B40),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*E40/G40,K40/G40),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*F40/H40,L40/H40),0)","v":{"v":0.17999999999999985,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B40)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G40*M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-O40*N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),G40*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M40)*ValTimeAuto-O40*N40*ValTimeAuto)*(1+TTUprater)^($B40-YearCurrent)","v":{"v":49275132.64973209,"d":"$49,275,133"}},{"v":49275132.64973209,"d":"$49,275,133"},{"v":14578733.72301599,"d":"$14,578,734"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B40)","v":{"v":2387361.0779908895,"d":"2,387,361 "}},null,2041,{"v":12244435.592247402,"d":"$12,244,436"},null,{"$f":"SUM($W40:X40)","v":{"v":12244435.592247402,"d":"$12,244,436"}},null,{"v":50698849.31465881,"d":"$50,698,849"},null,{"$f":"SUM($W84:X84)","v":{"v":2456339.5985784307,"d":"2,456,340 "}}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":{"v":2114345.5422690734,"d":"2,114,346 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":{"v":507442.93014457636,"d":"507,443 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B41),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B41),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*E41/G41,K41/G41),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*F41/H41,L41/H41),0)","v":{"v":0.17999999999999955,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B41)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G41*M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-O41*N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),G41*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M41)*ValTimeAuto-O41*N41*ValTimeAuto)*(1+TTUprater)^($B41-YearCurrent)","v":{"v":49749704.87137443,"d":"$49,749,705"}},{"v":49749704.87137443,"d":"$49,749,705"},{"v":13756207.961764984,"d":"$13,756,208"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B41)","v":{"v":2410353.918186739,"d":"2,410,354 "}},null,2042,{"v":11550514.948017027,"d":"$11,550,515"},null,{"$f":"SUM($W41:X41)","v":{"v":11550514.948017027,"d":"$11,550,515"}},null,{"v":51173421.53630114,"d":"$51,173,422"},null,{"$f":"SUM($W85:X85)","v":{"v":2479332.438774273,"d":"2,479,332 "}}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":{"v":2134514.700335607,"d":"2,134,515 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":{"v":512283.52808054537,"d":"512,284 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B42),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B42),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*E42/G42,K42/G42),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*F42/H42,L42/H42),0)","v":{"v":0.17999999999999988,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B42)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G42*M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-O42*N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),G42*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M42)*ValTimeAuto-O42*N42*ValTimeAuto)*(1+TTUprater)^($B42-YearCurrent)","v":{"v":50224277.09301671,"d":"$50,224,277"}},{"v":50224277.09301671,"d":"$50,224,277"},{"v":12978907.603424806,"d":"$12,978,908"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B42)","v":{"v":2433346.758382581,"d":"2,433,347 "}},null,2043,{"v":10894983.314271145,"d":"$10,894,983"},null,{"$f":"SUM($W42:X42)","v":{"v":10894983.314271145,"d":"$10,894,983"}},null,{"v":51647993.75794347,"d":"$51,647,994"},null,{"$f":"SUM($W86:X86)","v":{"v":2502325.2789701223,"d":"2,502,325 "}}," "]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":{"v":2154683.858402133,"d":"2,154,684 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":{"v":517124.1260165125,"d":"517,124 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B43),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B43),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*E43/G43,K43/G43),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*F43/H43,L43/H43),0)","v":{"v":0.18000000000000022,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B43)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G43*M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-O43*N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),G43*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M43)*ValTimeAuto-O43*N43*ValTimeAuto)*(1+TTUprater)^($B43-YearCurrent)","v":{"v":50698849.31465881,"d":"$50,698,849"}},{"v":50698849.31465881,"d":"$50,698,849"},{"v":12244435.592247402,"d":"$12,244,436"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B43)","v":{"v":2456339.5985784307,"d":"2,456,340 "}},null,2044,{"v":10275787.705933422,"d":"$10,275,788"},null,{"$f":"SUM($W43:X43)","v":{"v":10275787.705933422,"d":"$10,275,788"}},null,{"v":52122565.97958559,"d":"$52,122,566"},null,{"$f":"SUM($W87:X87)","v":{"v":2525318.1191659644,"d":"2,525,318 "}}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":{"v":2174853.0164686665,"d":"2,174,853 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":{"v":521964.72395247966,"d":"521,965 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B44),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B44),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*E44/G44,K44/G44),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*F44/H44,L44/H44),0)","v":{"v":0.1799999999999999,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B44)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G44*M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-O44*N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),G44*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M44)*ValTimeAuto-O44*N44*ValTimeAuto)*(1+TTUprater)^($B44-YearCurrent)","v":{"v":51173421.53630114,"d":"$51,173,422"}},{"v":51173421.53630114,"d":"$51,173,422"},{"v":11550514.948017027,"d":"$11,550,515"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B44)","v":{"v":2479332.438774273,"d":"2,479,332 "}},null,2045,{"v":9690979.45359981,"d":"$9,690,979"},null,{"$f":"SUM($W44:X44)","v":{"v":9690979.45359981,"d":"$9,690,979"}},null,{"v":52597138.20122791,"d":"$52,597,138"},null,{"$f":"SUM($W88:X88)","v":{"v":2548310.959361814,"d":"2,548,311 "}}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":{"v":2195022.1745352,"d":"2,195,022 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":{"v":526805.3218884468,"d":"526,805 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B45),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B45),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*E45/G45,K45/G45),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*F45/H45,L45/H45),0)","v":{"v":0.1799999999999996,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B45)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G45*M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-O45*N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),G45*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M45)*ValTimeAuto-O45*N45*ValTimeAuto)*(1+TTUprater)^($B45-YearCurrent)","v":{"v":51647993.757943474,"d":"$51,647,994"}},{"v":51647993.757943474,"d":"$51,647,994"},{"v":10894983.314271145,"d":"$10,894,983"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B45)","v":{"v":2502325.2789701223,"d":"2,502,325 "}},null,2046,{"v":9138709.341226453,"d":"$9,138,709"},null,{"$f":"SUM($W45:X45)","v":{"v":9138709.341226453,"d":"$9,138,709"}},null,{"v":53071710.4228702,"d":"$53,071,710"},null,{"$f":"SUM($W89:X89)","v":{"v":2571303.799557656,"d":"2,571,304 "}}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":{"v":2215191.332601726,"d":"2,215,191 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":{"v":531645.919824414,"d":"531,646 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B46),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B46),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*E46/G46,K46/G46),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*F46/H46,L46/H46),0)","v":{"v":0.1799999999999999,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B46)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G46*M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-O46*N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),G46*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M46)*ValTimeAuto-O46*N46*ValTimeAuto)*(1+TTUprater)^($B46-YearCurrent)","v":{"v":52122565.97958558,"d":"$52,122,566"}},{"v":52122565.97958558,"d":"$52,122,566"},{"v":10275787.705933422,"d":"$10,275,788"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B46)","v":{"v":2525318.1191659644,"d":"2,525,318 "}},null,2047,{"v":8617222.93355294,"d":"$8,617,223"},null,{"$f":"SUM($W46:X46)","v":{"v":8617222.93355294,"d":"$8,617,223"}},null,{"v":53546282.644512296,"d":"$53,546,283"},null,{"$f":"SUM($W90:X90)","v":{"v":2594296.6397535056,"d":"2,594,297 "}}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":{"v":2235360.4906682596,"d":"2,235,360 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":{"v":536486.5177603811,"d":"536,487 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B47),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B47),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B47),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B47),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C47*E47/G47,K47/G47),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D47*F47/H47,L47/H47),0)","v":{"v":0.1799999999999996,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B47)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G47*M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-O47*N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),G47*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M47)*ValTimeAuto-O47*N47*ValTimeAuto)*(1+TTUprater)^($B47-YearCurrent)","v":{"v":52597138.20122791,"d":"$52,597,138"}},{"v":52597138.20122791,"d":"$52,597,138"},{"v":9690979.45359981,"d":"$9,690,979"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B47)","v":{"v":2548310.959361814,"d":"2,548,311 "}},null,2048,{"v":8124856.089245249,"d":"$8,124,856"},null,{"$f":"SUM($W47:X47)","v":{"v":8124856.089245249,"d":"$8,124,856"}},null,{"v":54020854.86615464,"d":"$54,020,855"},null,{"$f":"SUM($W91:X91)","v":{"v":2617289.4799493477,"d":"2,617,289 "}}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":{"v":2255529.648734793,"d":"2,255,530 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":{"v":541327.1156963501,"d":"541,327 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B48),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B48),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B48),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B48),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C48*E48/G48,K48/G48),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D48*F48/H48,L48/H48),0)","v":{"v":0.17999999999999994,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B48)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G48*M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-O48*N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),G48*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M48)*ValTimeAuto-O48*N48*ValTimeAuto)*(1+TTUprater)^($B48-YearCurrent)","v":{"v":53071710.422870204,"d":"$53,071,710"}},{"v":53071710.422870204,"d":"$53,071,710"},{"v":9138709.341226453,"d":"$9,138,709"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B48)","v":{"v":2571303.799557656,"d":"2,571,304 "}},null,2049,{"v":7660030.655456274,"d":"$7,660,031"},null,{"$f":"SUM($W48:X48)","v":{"v":7660030.655456274,"d":"$7,660,031"}},null,{"v":54495427.08779697,"d":"$54,495,427"},null,{"$f":"SUM($W92:X92)","v":{"v":2640282.3201451898,"d":"2,640,282 "}}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":{"v":2275698.806801319,"d":"2,275,699 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":{"v":546167.7136323173,"d":"546,168 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B49),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B49),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B49),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B49),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C49*E49/G49,K49/G49),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D49*F49/H49,L49/H49),0)","v":{"v":0.18000000000000022,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B49)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G49*M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-O49*N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),G49*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M49)*ValTimeAuto-O49*N49*ValTimeAuto)*(1+TTUprater)^($B49-YearCurrent)","v":{"v":53546282.644512296,"d":"$53,546,283"}},{"v":53546282.644512296,"d":"$53,546,283"},{"v":8617222.93355294,"d":"$8,617,223"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B49)","v":{"v":2594296.6397535056,"d":"2,594,297 "}},null,2050,{"v":7221250.339270804,"d":"$7,221,250"},null,{"$f":"SUM($W49:X49)","v":{"v":7221250.339270804,"d":"$7,221,250"}},null,{"v":54969999.30943908,"d":"$54,969,999"},null,{"$f":"SUM($W93:X93)","v":{"v":2663275.1603410393,"d":"2,663,275 "}}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":{"v":2295867.9648678526,"d":"2,295,868 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":{"v":551008.3115682844,"d":"551,008 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B50),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B50),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B50),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B50),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C50*E50/G50,K50/G50),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D50*F50/H50,L50/H50),0)","v":{"v":0.17999999999999994,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B50)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G50*M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-O50*N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),G50*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M50)*ValTimeAuto-O50*N50*ValTimeAuto)*(1+TTUprater)^($B50-YearCurrent)","v":{"v":54020854.86615464,"d":"$54,020,855"}},{"v":54020854.86615464,"d":"$54,020,855"},{"v":8124856.089245249,"d":"$8,124,856"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B50)","v":{"v":2617289.4799493477,"d":"2,617,289 "}},null,2051,{"v":6807096.75131738,"d":"$6,807,097"},null,{"$f":"SUM($W50:X50)","v":{"v":6807096.75131738,"d":"$6,807,097"}},null,{"v":55444571.53108135,"d":"$55,444,572"},null,{"$f":"SUM($W94:X94)","v":{"v":2686268.0005368814,"d":"2,686,268 "}}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":{"v":2316037.122934386,"d":"2,316,037 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":{"v":555848.9095042516,"d":"555,849 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B51),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B51),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B51),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B51),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C51*E51/G51,K51/G51),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D51*F51/H51,L51/H51),0)","v":{"v":0.17999999999999963,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B51)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G51*M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-O51*N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),G51*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M51)*ValTimeAuto-O51*N51*ValTimeAuto)*(1+TTUprater)^($B51-YearCurrent)","v":{"v":54495427.08779697,"d":"$54,495,427"}},{"v":54495427.08779697,"d":"$54,495,427"},{"v":7660030.655456274,"d":"$7,660,031"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B51)","v":{"v":2640282.3201451898,"d":"2,640,282 "}},null,2052,{"v":6416225.616690016,"d":"$6,416,226"},null,{"$f":"SUM($W51:X51)","v":{"v":6416225.616690016,"d":"$6,416,226"}},null,{"v":55919143.75272368,"d":"$55,919,144"},null,{"$f":"SUM($W95:X95)","v":{"v":2709260.840732731,"d":"2,709,261 "}}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":{"v":2336206.281000912,"d":"2,336,206 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":{"v":560689.5074402187,"d":"560,690 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B52),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B52),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B52),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B52),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C52*E52/G52,K52/G52),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D52*F52/H52,L52/H52),0)","v":{"v":0.17999999999999994,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B52)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G52*M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-O52*N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),G52*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M52)*ValTimeAuto-O52*N52*ValTimeAuto)*(1+TTUprater)^($B52-YearCurrent)","v":{"v":54969999.30943908,"d":"$54,969,999"}},{"v":54969999.30943908,"d":"$54,969,999"},{"v":7221250.339270804,"d":"$7,221,250"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B52)","v":{"v":2663275.1603410393,"d":"2,663,275 "}},null,2053,{"v":6047363.1482218765,"d":"$6,047,363"},null,{"$f":"SUM($W52:X52)","v":{"v":6047363.1482218765,"d":"$6,047,363"}},null,{"v":56393715.974365786,"d":"$56,393,716"},null,{"$f":"SUM($W96:X96)","v":{"v":2732253.680928573,"d":"2,732,254 "}}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":{"v":2356375.4390674457,"d":"2,356,375 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":{"v":565530.1053761877,"d":"565,530 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B53),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B53),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B53),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B53),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C53*E53/G53,K53/G53),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D53*F53/H53,L53/H53),0)","v":{"v":0.18000000000000024,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B53)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G53*M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-O53*N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),G53*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M53)*ValTimeAuto-O53*N53*ValTimeAuto)*(1+TTUprater)^($B53-YearCurrent)","v":{"v":55444571.53108135,"d":"$55,444,572"}},{"v":55444571.53108135,"d":"$55,444,572"},{"v":6807096.75131738,"d":"$6,807,097"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B53)","v":{"v":2686268.0005368814,"d":"2,686,268 "}},null,2054,{"v":5699302.577085182,"d":"$5,699,303"},null,{"$f":"SUM($W53:X53)","v":{"v":5699302.577085182,"d":"$5,699,303"}},null,{"v":56868288.196008116,"d":"$56,868,288"},null,{"$f":"SUM($W97:X97)","v":{"v":2755246.5211244226,"d":"2,755,247 "}}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":{"v":2376544.597133979,"d":"2,376,545 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":{"v":570370.7033121549,"d":"570,371 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B54),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B54),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B54),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B54),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C54*E54/G54,K54/G54),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D54*F54/H54,L54/H54),0)","v":{"v":0.17999999999999997,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B54)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G54*M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-O54*N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),G54*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M54)*ValTimeAuto-O54*N54*ValTimeAuto)*(1+TTUprater)^($B54-YearCurrent)","v":{"v":55919143.75272368,"d":"$55,919,144"}},{"v":55919143.75272368,"d":"$55,919,144"},{"v":6416225.616690016,"d":"$6,416,226"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B54)","v":{"v":2709260.840732731,"d":"2,709,261 "}}]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":{"v":2396713.7552005053,"d":"2,396,714 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":{"v":575211.301248122,"d":"575,211 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B55),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B55),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B55),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B55),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C55*E55/G55,K55/G55),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D55*F55/H55,L55/H55),0)","v":{"v":0.18000000000000024,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B55)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G55*M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-O55*N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),G55*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M55)*ValTimeAuto-O55*N55*ValTimeAuto)*(1+TTUprater)^($B55-YearCurrent)","v":{"v":56393715.974365786,"d":"$56,393,716"}},{"v":56393715.974365786,"d":"$56,393,716"},{"v":6047363.1482218765,"d":"$6,047,363"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B55)","v":{"v":2732253.680928573,"d":"2,732,254 "}},null,"Total",{"$f":"SUM(W24:W53)","v":{"v":451870612.88947666,"d":"$451,870,613"}},null,{"$f":"SUM(Y24:Y53)","v":{"v":451870612.88947666,"d":"$451,870,613"}},null,{"$f":"SUM(AA24:AA53)","v":{"v":1499609729.4658651,"d":"$1,499,609,729"}},null,{"$f":"SUM(W99:X99)","v":{"v":72655510.14853983,"d":"72,655,510 "}}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":{"v":2416882.9132670388,"d":"2,416,883 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":{"v":580051.8991840892,"d":"580,052 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B56),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F24:F25,B24:B25,B56),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B56),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B56),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C56*E56/G56,K56/G56),0)","v":0.75},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D56*F56/H56,L56/H56),0)","v":{"v":0.17999999999999997,"d":"0.18"}},{"$f":"TREND(O24:O25,$B24:$B25,$B56)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G56*M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-O56*N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),G56*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M56)*ValTimeAuto-O56*N56*ValTimeAuto)*(1+TTUprater)^($B56-YearCurrent)","v":{"v":56868288.196008116,"d":"$56,868,288"}},{"v":56868288.196008116,"d":"$56,868,288"},{"v":5699302.577085182,"d":"$5,699,303"},null,{"$f":"TREND(T24:T25,$B24:$B25,$B56)","v":{"v":2755246.5211244226,"d":"2,755,247 "}}]
[{"$nulls":21},{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",{"$nulls":15},{"$f":"SUM(R27:R56)","v":{"v":451870612.88947666,"d":"$451,870,613"}},null,{"$f":"SUM(T27:T56)","v":{"v":72655510.14853983,"d":"72,655,510 "}}]
[{"$nulls":21},"SUMMARY OF PERSON-HOURS SAVED"]
[]
[]
[]
[]
[{"$nulls":22},1]
[{"$nulls":22},{"$f":"IF(ISBLANK(INDEX(ModelGroup,W64,1)),\"Not Used\",INDEX(ModelGroup,W64,1))","v":"All Vehicles"}]
[{"$nulls":21},"Year"]
[]
[{"$nulls":21},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($T9,MATCH(W$64,$A:$A),0)","v":{"v":2088454.1554448977,"d":"2,088,454 "}}]
[{"$nulls":21},{"$f":"V68+1","v":2026},{"v":2111446.9956407472,"d":"2,111,447 "}]
[{"$nulls":21},{"$f":"V69+1","v":2027},{"v":2134439.8358365893,"d":"2,134,440 "}]
[{"$nulls":21},2028,{"v":2157432.676032439,"d":"2,157,433 "}]
[{"$nulls":21},2029,{"v":2180425.516228281,"d":"2,180,426 "}]
[{"$nulls":21},2030,{"v":2203418.3564241305,"d":"2,203,418 "}]
[{"$nulls":21},2031,{"v":2226411.1966199726,"d":"2,226,411 "}]
[{"$nulls":21},2032,{"v":2249404.036815822,"d":"2,249,404 "}]
[{"$nulls":21},2033,{"v":2272396.877011664,"d":"2,272,397 "}]
[{"$nulls":21},2034,{"v":2295389.7172075137,"d":"2,295,390 "}]
[{"$nulls":21},2035,{"v":2318382.557403356,"d":"2,318,383 "}]
[{"$nulls":21},2036,{"v":2341375.397599198,"d":"2,341,375 "}]
[{"$nulls":21},2037,{"v":2364368.2377950475,"d":"2,364,368 "}]
[{"$nulls":21},2038,{"v":2387361.0779908895,"d":"2,387,361 "}]
[{"$nulls":21},2039,{"v":2410353.918186739,"d":"2,410,354 "}]
[{"$nulls":21},2040,{"v":2433346.758382581,"d":"2,433,347 "}]
[{"$nulls":21},2041,{"v":2456339.5985784307,"d":"2,456,340 "}]
[{"$nulls":21},2042,{"v":2479332.438774273,"d":"2,479,332 "}]
[{"$nulls":21},2043,{"v":2502325.2789701223,"d":"2,502,325 "}]
[{"$nulls":21},2044,{"v":2525318.1191659644,"d":"2,525,318 "}]
[{"$nulls":21},2045,{"v":2548310.959361814,"d":"2,548,311 "}]
[{"$nulls":21},2046,{"v":2571303.799557656,"d":"2,571,304 "}]
[{"$nulls":21},2047,{"v":2594296.6397535056,"d":"2,594,297 "}]
[{"$nulls":21},2048,{"v":2617289.4799493477,"d":"2,617,289 "}]
[{"$nulls":21},2049,{"v":2640282.3201451898,"d":"2,640,282 "}]
[{"$nulls":21},2050,{"v":2663275.1603410393,"d":"2,663,275 "}]
[{"$nulls":21},2051,{"v":2686268.0005368814,"d":"2,686,268 "}]
[{"$nulls":21},2052,{"v":2709260.840732731,"d":"2,709,261 "}]
[{"$nulls":21},2053,{"v":2732253.680928573,"d":"2,732,254 "}]
[{"$nulls":21},2054,{"v":2755246.5211244226,"d":"2,755,247 "}]
[]
[{"$nulls":21},"Total",{"$f":"SUM(W68:W97)","v":{"v":72655510.14853983,"d":"72,655,510 "}}]
[]
[{"$nulls":21},{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]

{"sheet":"Consumer Surplus","index":6,"n_rows":211,"n_cols":39,"rows_kept":211,"merged":[[20,31,22,31],[20,32,22,32],[20,33,22,33],[20,34,22,34],[204,1,204,12],[205,4,205,7],[205,8,205,11]]}
[null,"Consumer Surplus Benefits"]
[]
[null,"This sheet calculates consumer benefits associated with induced demand."]
[]
[null,"Formulas:",{"$nulls":16},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":19},"              ( 1 + Real Discount Rate) ^ Year"]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",{"$nulls":3},"for hwy",null,"Adj. Person Trips = Total Person Trips - Induced Demand"]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"trips / yr","     trips / yr","           trips / yr"]
[]
[null,"Avg. Travel Time = Total PHT / Total Person Trips ",{"$nulls":3},"for transit",null,"CS Benefit =  Diff. in Travel Time  x  Avg. Value of Time x Diff. in Adj. Person Trips x 0.5"]
[null,"hrs / person             passenger-hrs / yr ",null,"trips / yr",{"$nulls":3},"dollars / year ","  hrs / trip","  dollars / hr","                       trips / yr"]
[]
[]
[]
[null,"A","CONSUMER SURPLUS BENEFIT (AGGREGATE)",{"$nulls":27},"B","SUMMARY OF INDUCED DEMAND BENEFITS"]
[null,null,"Each block of calculations is one mode. Data inputs are aggregated by sum or weighted average. Average vehicle occupancy and percent trucks data averages are weighted by hours, out-of-pocket cost averages are weighted by trips. "]
[]
[1,{"$f":"PARAMETERS!$J$9","v":"Bus"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT",{"$nulls":13},1,2,3,4,null,"Present"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)",{"$nulls":13},{"$f":"OFFSET($B1,MATCH(AF$20,$A:$A)-1,0)","v":"Bus"},{"$f":"OFFSET($B1,MATCH(AG$20,$A:$A)-1,0)","v":"Pass Train"},{"$f":"OFFSET($B1,MATCH(AH$20,$A:$A)-1,0)","v":"Light Rail"},{"$f":"OFFSET($B1,MATCH(AI$20,$A:$A)-1,0)","v":"Highway"},null,"Value of"]
[null,"Year",{"$nulls":14},"Adjusted (no induced)","New","Constant","Present",{"$nulls":10},"Year",{"$nulls":5},"Induced",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value",{"$nulls":16},"Demand",null,"Dollars"]
[null,{"$f":"YearFirst","v":2025},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C24*E24/G24,K24/G24),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D24*F24/H24,L24/H24),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(E24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(F24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H24-SUMIF('Consumer Surplus'!$C$197:$C$200,B18,'Consumer Surplus'!$G$197:$G$200),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M24)-N24)*ValTimeAuto)+O24-P24)*(H24-Q24)*0.5*(1+TTUprater)^($B24-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R24:R24)","v":{"v":0,"d":"$0"}},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($T9,MATCH(AF$20,$A:$A),0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"IF(Induced<>\"N\",SUM(AF24:AI24),0)","v":{"v":0,"d":"$0"}},null,{"$f":"$AK24*(1+DiscRate)^($AE24-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C25*E25/G25,K25/G25),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D25*F25/H25,L25/H25),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(E25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(F25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H25-SUMIF('Consumer Surplus'!$C$197:$C$200,B18,'Consumer Surplus'!$K$197:$K$200),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),8)),M25)-N25)*ValTimeAuto)+O25-P25)*(H25-Q25)*0.5*(1+TTUprater)^($B25-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R25:R25)","v":{"v":0,"d":"$0"}},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AE24+1","v":2026},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[{"$nulls":30},2027,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C27*E27/G27,K27/G27),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D27*F27/H27,L27/H27),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B27),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B27)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M27)-N27)*ValTimeAuto)+O27-P27)*(H27-Q27)*0.5*(1+TTUprater)^($B27-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R27:R27)","v":{"v":0,"d":"$0"}},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":{"v":0,"d":"$0"}},{"$nulls":10},2028,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C28*E28/G28,K28/G28),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D28*F28/H28,L28/H28),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B28),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B28)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M28)-N28)*ValTimeAuto)+O28-P28)*(H28-Q28)*0.5*(1+TTUprater)^($B28-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2029,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C29*E29/G29,K29/G29),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D29*F29/H29,L29/H29),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B29),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B29)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M29)-N29)*ValTimeAuto)+O29-P29)*(H29-Q29)*0.5*(1+TTUprater)^($B29-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2030,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C30*E30/G30,K30/G30),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D30*F30/H30,L30/H30),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B30),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B30)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M30)-N30)*ValTimeAuto)+O30-P30)*(H30-Q30)*0.5*(1+TTUprater)^($B30-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2031,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C31*E31/G31,K31/G31),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D31*F31/H31,L31/H31),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B31),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B31)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M31)-N31)*ValTimeAuto)+O31-P31)*(H31-Q31)*0.5*(1+TTUprater)^($B31-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2032,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C32*E32/G32,K32/G32),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D32*F32/H32,L32/H32),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B32),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B32)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M32)-N32)*ValTimeAuto)+O32-P32)*(H32-Q32)*0.5*(1+TTUprater)^($B32-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2033,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C33*E33/G33,K33/G33),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D33*F33/H33,L33/H33),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B33),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B33)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M33)-N33)*ValTimeAuto)+O33-P33)*(H33-Q33)*0.5*(1+TTUprater)^($B33-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2034,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C34*E34/G34,K34/G34),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D34*F34/H34,L34/H34),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B34),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B34)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M34)-N34)*ValTimeAuto)+O34-P34)*(H34-Q34)*0.5*(1+TTUprater)^($B34-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2035,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C35*E35/G35,K35/G35),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D35*F35/H35,L35/H35),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B35),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B35)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M35)-N35)*ValTimeAuto)+O35-P35)*(H35-Q35)*0.5*(1+TTUprater)^($B35-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2036,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C36*E36/G36,K36/G36),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D36*F36/H36,L36/H36),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B36),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B36)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M36)-N36)*ValTimeAuto)+O36-P36)*(H36-Q36)*0.5*(1+TTUprater)^($B36-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2037,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C37*E37/G37,K37/G37),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D37*F37/H37,L37/H37),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B37),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B37)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M37)-N37)*ValTimeAuto)+O37-P37)*(H37-Q37)*0.5*(1+TTUprater)^($B37-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2038,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C38*E38/G38,K38/G38),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D38*F38/H38,L38/H38),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B38),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B38)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M38)-N38)*ValTimeAuto)+O38-P38)*(H38-Q38)*0.5*(1+TTUprater)^($B38-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2039,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C39*E39/G39,K39/G39),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D39*F39/H39,L39/H39),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B39),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B39)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M39)-N39)*ValTimeAuto)+O39-P39)*(H39-Q39)*0.5*(1+TTUprater)^($B39-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2040,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C40*E40/G40,K40/G40),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D40*F40/H40,L40/H40),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B40),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B40)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M40)-N40)*ValTimeAuto)+O40-P40)*(H40-Q40)*0.5*(1+TTUprater)^($B40-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2041,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C41*E41/G41,K41/G41),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D41*F41/H41,L41/H41),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B41),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B41)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M41)-N41)*ValTimeAuto)+O41-P41)*(H41-Q41)*0.5*(1+TTUprater)^($B41-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2042,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C42*E42/G42,K42/G42),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D42*F42/H42,L42/H42),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B42),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B42)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M42)-N42)*ValTimeAuto)+O42-P42)*(H42-Q42)*0.5*(1+TTUprater)^($B42-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2043,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C43*E43/G43,K43/G43),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D43*F43/H43,L43/H43),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B43),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B43)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M43)-N43)*ValTimeAuto)+O43-P43)*(H43-Q43)*0.5*(1+TTUprater)^($B43-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2044,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C44*E44/G44,K44/G44),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D44*F44/H44,L44/H44),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B44),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B44)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M44)-N44)*ValTimeAuto)+O44-P44)*(H44-Q44)*0.5*(1+TTUprater)^($B44-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2045,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C45*E45/G45,K45/G45),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D45*F45/H45,L45/H45),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B45),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B45)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M45)-N45)*ValTimeAuto)+O45-P45)*(H45-Q45)*0.5*(1+TTUprater)^($B45-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2046,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C46*E46/G46,K46/G46),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D46*F46/H46,L46/H46),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B46),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B46)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M46)-N46)*ValTimeAuto)+O46-P46)*(H46-Q46)*0.5*(1+TTUprater)^($B46-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2047,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C47*E47/G47,K47/G47),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D47*F47/H47,L47/H47),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B47),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B47)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M47)-N47)*ValTimeAuto)+O47-P47)*(H47-Q47)*0.5*(1+TTUprater)^($B47-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2048,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C48*E48/G48,K48/G48),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D48*F48/H48,L48/H48),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B48),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B48)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M48)-N48)*ValTimeAuto)+O48-P48)*(H48-Q48)*0.5*(1+TTUprater)^($B48-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2049,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C49*E49/G49,K49/G49),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D49*F49/H49,L49/H49),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B49),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B49)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M49)-N49)*ValTimeAuto)+O49-P49)*(H49-Q49)*0.5*(1+TTUprater)^($B49-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2050,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C50*E50/G50,K50/G50),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D50*F50/H50,L50/H50),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B50),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B50)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M50)-N50)*ValTimeAuto)+O50-P50)*(H50-Q50)*0.5*(1+TTUprater)^($B50-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2051,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C51*E51/G51,K51/G51),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D51*F51/H51,L51/H51),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B51),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B51)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M51)-N51)*ValTimeAuto)+O51-P51)*(H51-Q51)*0.5*(1+TTUprater)^($B51-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2052,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C52*E52/G52,K52/G52),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D52*F52/H52,L52/H52),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B52),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B52)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M52)-N52)*ValTimeAuto)+O52-P52)*(H52-Q52)*0.5*(1+TTUprater)^($B52-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2053,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C53*E53/G53,K53/G53),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D53*F53/H53,L53/H53),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B53),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B53)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M53)-N53)*ValTimeAuto)+O53-P53)*(H53-Q53)*0.5*(1+TTUprater)^($B53-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},2054,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C54*E54/G54,K54/G54),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D54*F54/H54,L54/H54),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B54),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B54)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M54)-N54)*ValTimeAuto)+O54-P54)*(H54-Q54)*0.5*(1+TTUprater)^($B54-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C55*E55/G55,K55/G55),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D55*F55/H55,L55/H55),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B55),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B55)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M55)-N55)*ValTimeAuto)+O55-P55)*(H55-Q55)*0.5*(1+TTUprater)^($B55-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":10},"Total",{"$f":"SUM(AF24:AF53)","v":{"v":0,"d":"$0"}},{"$f":"SUM(AG24:AG53)","v":{"v":0,"d":"$0"}},{"$f":"SUM(AH24:AH53)","v":{"v":0,"d":"$0"}},{"$f":"SUM(AI24:AI53)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(AK24:AK53)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(AM24:AM53)","v":{"v":0,"d":"$0"}}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B18=Hwy,C56*E56/G56,K56/G56),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B18=Hwy,D56*F56/H56,L56/H56),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B56),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q24:Q25,$B24:$B25,$B56)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M56)-N56)*ValTimeAuto)+O56-P56)*(H56-Q56)*0.5*(1+TTUprater)^($B56-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":30},{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",{"$nulls":17},{"$f":"SUM(T27:T56)","v":{"v":0,"d":"$0"}}]
[]
[]
[2,{"$f":"PARAMETERS!$J$10","v":"Pass Train"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B61=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B61=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",{"$nulls":14},"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2025},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1NB,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1B,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1NB,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1B,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C67*E67/G67,K67/G67),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D67*F67/H67,L67/H67),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(E67=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1NB,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(F67=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1B,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H67-SUMIF('Consumer Surplus'!$C$197:$C$200,B61,'Consumer Surplus'!$G$197:$G$200),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M67*(I67*ValTimeTruck+(1-I67)*ValTimeAuto)-N67*(J67*ValTimeTruck+(1-J67)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M67)-N67)*ValTimeAuto)+O67-P67)*(H67-Q67)*0.5*(1+TTUprater)^($B67-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R67:R67)","v":{"v":0,"d":"$0"}},{"$f":"S67/(1+DiscRate)^(B67-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20NB,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20B,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20NB,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20B,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C68*E68/G68,K68/G68),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D68*F68/H68,L68/H68),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(E68=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20NB,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(F68=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20B,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H68-SUMIF('Consumer Surplus'!$C$197:$C$200,B61,'Consumer Surplus'!$K$197:$K$200),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M68*(I68*ValTimeTruck+(1-I68)*ValTimeAuto)-N68*(J68*ValTimeTruck+(1-J68)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),8)),M68)-N68)*ValTimeAuto)+O68-P68)*(H68-Q68)*0.5*(1+TTUprater)^($B68-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R68:R68)","v":{"v":0,"d":"$0"}},{"$f":"S68/(1+DiscRate)^(B68-YearCurrent)","v":{"v":0,"d":"$0"}}]
[]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C67:C68,B67:B68,B70),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B70),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B70),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B70),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B70),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B70),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C70*E70/G70,K70/G70),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D70*F70/H70,L70/H70),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B70),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B70),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B70)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M70*(I70*ValTimeTruck+(1-I70)*ValTimeAuto)-N70*(J70*ValTimeTruck+(1-J70)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M70)-N70)*ValTimeAuto)+O70-P70)*(H70-Q70)*0.5*(1+TTUprater)^($B70-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R70:R70)","v":{"v":0,"d":"$0"}},{"$f":"S70/(1+DiscRate)^(B70-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"B70+1","v":2026},{"$f":"MAX(TREND(C67:C68,B67:B68,B71),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B71),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B71),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B71),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B71),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B71),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C71*E71/G71,K71/G71),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D71*F71/H71,L71/H71),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B71),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B71),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B71)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M71*(I71*ValTimeTruck+(1-I71)*ValTimeAuto)-N71*(J71*ValTimeTruck+(1-J71)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M71)-N71)*ValTimeAuto)+O71-P71)*(H71-Q71)*0.5*(1+TTUprater)^($B71-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"B71+1","v":2027},{"$f":"MAX(TREND(C67:C68,B67:B68,B72),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B72),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B72),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B72),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B72),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B72),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C72*E72/G72,K72/G72),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D72*F72/H72,L72/H72),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B72),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B72),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B72)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M72*(I72*ValTimeTruck+(1-I72)*ValTimeAuto)-N72*(J72*ValTimeTruck+(1-J72)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M72)-N72)*ValTimeAuto)+O72-P72)*(H72-Q72)*0.5*(1+TTUprater)^($B72-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2028,{"$f":"MAX(TREND(C67:C68,B67:B68,B73),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B73),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B73),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B73),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B73),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B73),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C73*E73/G73,K73/G73),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D73*F73/H73,L73/H73),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B73),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B73),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B73)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M73*(I73*ValTimeTruck+(1-I73)*ValTimeAuto)-N73*(J73*ValTimeTruck+(1-J73)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M73)-N73)*ValTimeAuto)+O73-P73)*(H73-Q73)*0.5*(1+TTUprater)^($B73-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2029,{"$f":"MAX(TREND(C67:C68,B67:B68,B74),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B74),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B74),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B74),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B74),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B74),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C74*E74/G74,K74/G74),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D74*F74/H74,L74/H74),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B74),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B74),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B74)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M74*(I74*ValTimeTruck+(1-I74)*ValTimeAuto)-N74*(J74*ValTimeTruck+(1-J74)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M74)-N74)*ValTimeAuto)+O74-P74)*(H74-Q74)*0.5*(1+TTUprater)^($B74-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2030,{"$f":"MAX(TREND(C67:C68,B67:B68,B75),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B75),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B75),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B75),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B75),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B75),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C75*E75/G75,K75/G75),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D75*F75/H75,L75/H75),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B75),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B75),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B75)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M75*(I75*ValTimeTruck+(1-I75)*ValTimeAuto)-N75*(J75*ValTimeTruck+(1-J75)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M75)-N75)*ValTimeAuto)+O75-P75)*(H75-Q75)*0.5*(1+TTUprater)^($B75-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2031,{"$f":"MAX(TREND(C67:C68,B67:B68,B76),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B76),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B76),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B76),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B76),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B76),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C76*E76/G76,K76/G76),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D76*F76/H76,L76/H76),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B76),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B76),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B76)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M76*(I76*ValTimeTruck+(1-I76)*ValTimeAuto)-N76*(J76*ValTimeTruck+(1-J76)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M76)-N76)*ValTimeAuto)+O76-P76)*(H76-Q76)*0.5*(1+TTUprater)^($B76-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2032,{"$f":"MAX(TREND(C67:C68,B67:B68,B77),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B77),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B77),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B77),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B77),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B77),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C77*E77/G77,K77/G77),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D77*F77/H77,L77/H77),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B77),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B77),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B77)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M77*(I77*ValTimeTruck+(1-I77)*ValTimeAuto)-N77*(J77*ValTimeTruck+(1-J77)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M77)-N77)*ValTimeAuto)+O77-P77)*(H77-Q77)*0.5*(1+TTUprater)^($B77-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2033,{"$f":"MAX(TREND(C67:C68,B67:B68,B78),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B78),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B78),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B78),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B78),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B78),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C78*E78/G78,K78/G78),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D78*F78/H78,L78/H78),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B78),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B78),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B78)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M78*(I78*ValTimeTruck+(1-I78)*ValTimeAuto)-N78*(J78*ValTimeTruck+(1-J78)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M78)-N78)*ValTimeAuto)+O78-P78)*(H78-Q78)*0.5*(1+TTUprater)^($B78-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2034,{"$f":"MAX(TREND(C67:C68,B67:B68,B79),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B79),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B79),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B79),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B79),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B79),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C79*E79/G79,K79/G79),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D79*F79/H79,L79/H79),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B79),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B79),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B79)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M79*(I79*ValTimeTruck+(1-I79)*ValTimeAuto)-N79*(J79*ValTimeTruck+(1-J79)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M79)-N79)*ValTimeAuto)+O79-P79)*(H79-Q79)*0.5*(1+TTUprater)^($B79-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2035,{"$f":"MAX(TREND(C67:C68,B67:B68,B80),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B80),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B80),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B80),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B80),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B80),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C80*E80/G80,K80/G80),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D80*F80/H80,L80/H80),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B80),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B80),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B80)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M80*(I80*ValTimeTruck+(1-I80)*ValTimeAuto)-N80*(J80*ValTimeTruck+(1-J80)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M80)-N80)*ValTimeAuto)+O80-P80)*(H80-Q80)*0.5*(1+TTUprater)^($B80-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2036,{"$f":"MAX(TREND(C67:C68,B67:B68,B81),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B81),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B81),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B81),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B81),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B81),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C81*E81/G81,K81/G81),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D81*F81/H81,L81/H81),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B81),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B81),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B81)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M81*(I81*ValTimeTruck+(1-I81)*ValTimeAuto)-N81*(J81*ValTimeTruck+(1-J81)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M81)-N81)*ValTimeAuto)+O81-P81)*(H81-Q81)*0.5*(1+TTUprater)^($B81-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2037,{"$f":"MAX(TREND(C67:C68,B67:B68,B82),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B82),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B82),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B82),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B82),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B82),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C82*E82/G82,K82/G82),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D82*F82/H82,L82/H82),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B82),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B82),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B82)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M82*(I82*ValTimeTruck+(1-I82)*ValTimeAuto)-N82*(J82*ValTimeTruck+(1-J82)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M82)-N82)*ValTimeAuto)+O82-P82)*(H82-Q82)*0.5*(1+TTUprater)^($B82-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2038,{"$f":"MAX(TREND(C67:C68,B67:B68,B83),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B83),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B83),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B83),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B83),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B83),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C83*E83/G83,K83/G83),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D83*F83/H83,L83/H83),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B83),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B83),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B83)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M83*(I83*ValTimeTruck+(1-I83)*ValTimeAuto)-N83*(J83*ValTimeTruck+(1-J83)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M83)-N83)*ValTimeAuto)+O83-P83)*(H83-Q83)*0.5*(1+TTUprater)^($B83-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2039,{"$f":"MAX(TREND(C67:C68,B67:B68,B84),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B84),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B84),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B84),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B84),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B84),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C84*E84/G84,K84/G84),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D84*F84/H84,L84/H84),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B84),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B84),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B84)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M84*(I84*ValTimeTruck+(1-I84)*ValTimeAuto)-N84*(J84*ValTimeTruck+(1-J84)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M84)-N84)*ValTimeAuto)+O84-P84)*(H84-Q84)*0.5*(1+TTUprater)^($B84-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2040,{"$f":"MAX(TREND(C67:C68,B67:B68,B85),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B85),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B85),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B85),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B85),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B85),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C85*E85/G85,K85/G85),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D85*F85/H85,L85/H85),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B85),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B85),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B85)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M85*(I85*ValTimeTruck+(1-I85)*ValTimeAuto)-N85*(J85*ValTimeTruck+(1-J85)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M85)-N85)*ValTimeAuto)+O85-P85)*(H85-Q85)*0.5*(1+TTUprater)^($B85-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2041,{"$f":"MAX(TREND(C67:C68,B67:B68,B86),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B86),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B86),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B86),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B86),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B86),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C86*E86/G86,K86/G86),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D86*F86/H86,L86/H86),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B86),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B86),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B86)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M86*(I86*ValTimeTruck+(1-I86)*ValTimeAuto)-N86*(J86*ValTimeTruck+(1-J86)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M86)-N86)*ValTimeAuto)+O86-P86)*(H86-Q86)*0.5*(1+TTUprater)^($B86-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2042,{"$f":"MAX(TREND(C67:C68,B67:B68,B87),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B87),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B87),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B87),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B87),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B87),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C87*E87/G87,K87/G87),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D87*F87/H87,L87/H87),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B87),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B87),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B87)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M87*(I87*ValTimeTruck+(1-I87)*ValTimeAuto)-N87*(J87*ValTimeTruck+(1-J87)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M87)-N87)*ValTimeAuto)+O87-P87)*(H87-Q87)*0.5*(1+TTUprater)^($B87-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2043,{"$f":"MAX(TREND(C67:C68,B67:B68,B88),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B88),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B88),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B88),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B88),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B88),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C88*E88/G88,K88/G88),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D88*F88/H88,L88/H88),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B88),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B88),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B88)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M88*(I88*ValTimeTruck+(1-I88)*ValTimeAuto)-N88*(J88*ValTimeTruck+(1-J88)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M88)-N88)*ValTimeAuto)+O88-P88)*(H88-Q88)*0.5*(1+TTUprater)^($B88-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2044,{"$f":"MAX(TREND(C67:C68,B67:B68,B89),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B89),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B89),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B89),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B89),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B89),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C89*E89/G89,K89/G89),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D89*F89/H89,L89/H89),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B89),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B89),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B89)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M89*(I89*ValTimeTruck+(1-I89)*ValTimeAuto)-N89*(J89*ValTimeTruck+(1-J89)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M89)-N89)*ValTimeAuto)+O89-P89)*(H89-Q89)*0.5*(1+TTUprater)^($B89-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2045,{"$f":"MAX(TREND(C67:C68,B67:B68,B90),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B90),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B90),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B90),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B90),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B90),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C90*E90/G90,K90/G90),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D90*F90/H90,L90/H90),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B90),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B90),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B90)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M90*(I90*ValTimeTruck+(1-I90)*ValTimeAuto)-N90*(J90*ValTimeTruck+(1-J90)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M90)-N90)*ValTimeAuto)+O90-P90)*(H90-Q90)*0.5*(1+TTUprater)^($B90-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2046,{"$f":"MAX(TREND(C67:C68,B67:B68,B91),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B91),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B91),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B91),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B91),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B91),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C91*E91/G91,K91/G91),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D91*F91/H91,L91/H91),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B91),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B91),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B91)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M91*(I91*ValTimeTruck+(1-I91)*ValTimeAuto)-N91*(J91*ValTimeTruck+(1-J91)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M91)-N91)*ValTimeAuto)+O91-P91)*(H91-Q91)*0.5*(1+TTUprater)^($B91-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2047,{"$f":"MAX(TREND(C67:C68,B67:B68,B92),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B92),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B92),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B92),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B92),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B92),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C92*E92/G92,K92/G92),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D92*F92/H92,L92/H92),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B92),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B92),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B92)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M92*(I92*ValTimeTruck+(1-I92)*ValTimeAuto)-N92*(J92*ValTimeTruck+(1-J92)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M92)-N92)*ValTimeAuto)+O92-P92)*(H92-Q92)*0.5*(1+TTUprater)^($B92-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2048,{"$f":"MAX(TREND(C67:C68,B67:B68,B93),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B93),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B93),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B93),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B93),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B93),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C93*E93/G93,K93/G93),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D93*F93/H93,L93/H93),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B93),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B93),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B93)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M93*(I93*ValTimeTruck+(1-I93)*ValTimeAuto)-N93*(J93*ValTimeTruck+(1-J93)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M93)-N93)*ValTimeAuto)+O93-P93)*(H93-Q93)*0.5*(1+TTUprater)^($B93-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2049,{"$f":"MAX(TREND(C67:C68,B67:B68,B94),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B94),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B94),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B94),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B94),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B94),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C94*E94/G94,K94/G94),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D94*F94/H94,L94/H94),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B94),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B94),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B94)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M94*(I94*ValTimeTruck+(1-I94)*ValTimeAuto)-N94*(J94*ValTimeTruck+(1-J94)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M94)-N94)*ValTimeAuto)+O94-P94)*(H94-Q94)*0.5*(1+TTUprater)^($B94-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2050,{"$f":"MAX(TREND(C67:C68,B67:B68,B95),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B95),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B95),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B95),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B95),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B95),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C95*E95/G95,K95/G95),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D95*F95/H95,L95/H95),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B95),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B95),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B95)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M95*(I95*ValTimeTruck+(1-I95)*ValTimeAuto)-N95*(J95*ValTimeTruck+(1-J95)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M95)-N95)*ValTimeAuto)+O95-P95)*(H95-Q95)*0.5*(1+TTUprater)^($B95-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2051,{"$f":"MAX(TREND(C67:C68,B67:B68,B96),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B96),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B96),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B96),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B96),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B96),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C96*E96/G96,K96/G96),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D96*F96/H96,L96/H96),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B96),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B96),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B96)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M96*(I96*ValTimeTruck+(1-I96)*ValTimeAuto)-N96*(J96*ValTimeTruck+(1-J96)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M96)-N96)*ValTimeAuto)+O96-P96)*(H96-Q96)*0.5*(1+TTUprater)^($B96-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2052,{"$f":"MAX(TREND(C67:C68,B67:B68,B97),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B97),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B97),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B97),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B97),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B97),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C97*E97/G97,K97/G97),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D97*F97/H97,L97/H97),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B97),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B97),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B97)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M97*(I97*ValTimeTruck+(1-I97)*ValTimeAuto)-N97*(J97*ValTimeTruck+(1-J97)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M97)-N97)*ValTimeAuto)+O97-P97)*(H97-Q97)*0.5*(1+TTUprater)^($B97-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2053,{"$f":"MAX(TREND(C67:C68,B67:B68,B98),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B98),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B98),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B98),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B98),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B98),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C98*E98/G98,K98/G98),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D98*F98/H98,L98/H98),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B98),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B98),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B98)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M98*(I98*ValTimeTruck+(1-I98)*ValTimeAuto)-N98*(J98*ValTimeTruck+(1-J98)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M98)-N98)*ValTimeAuto)+O98-P98)*(H98-Q98)*0.5*(1+TTUprater)^($B98-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2054,{"$f":"MAX(TREND(C67:C68,B67:B68,B99),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D67:D68,B67:B68,B99),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B99),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B99),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B99),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L67:L68,B67:B68,B99),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B61=Hwy,C99*E99/G99,K99/G99),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B61=Hwy,D99*F99/H99,L99/H99),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B99),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B99),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q67:Q68,$B67:$B68,$B99)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M99*(I99*ValTimeTruck+(1-I99)*ValTimeAuto)-N99*(J99*ValTimeTruck+(1-J99)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M99)-N99)*ValTimeAuto)+O99-P99)*(H99-Q99)*0.5*(1+TTUprater)^($B99-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Total",{"$nulls":17},{"$f":"SUM(T70:T99)","v":{"v":0,"d":"$0"}}]
[]
[]
[3,{"$f":"PARAMETERS!$J$11","v":"Light Rail"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B104=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B104=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",{"$nulls":14},"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2025},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1NB,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1B,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1NB,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1B,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C110*E110/G110,K110/G110),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D110*F110/H110,L110/H110),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(E110=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1NB,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(F110=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1B,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H110-SUMIF('Consumer Surplus'!$C$197:$C$200,B104,'Consumer Surplus'!$G$197:$G$200),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M110*(I110*ValTimeTruck+(1-I110)*ValTimeAuto)-N110*(J110*ValTimeTruck+(1-J110)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M110)-N110)*ValTimeAuto)+O110-P110)*(H110-Q110)*0.5*(1+TTUprater)^($B110-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R110:R110)","v":{"v":0,"d":"$0"}},{"$f":"S110/(1+DiscRate)^(B110-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20NB,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20B,,3))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20NB,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20B,,1))*AnnualFactor","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C111*E111/G111,K111/G111),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D111*F111/H111,L111/H111),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(E111=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20NB,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IF(F111=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20B,,1))))","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H111-SUMIF('Consumer Surplus'!$C$197:$C$200,B104,'Consumer Surplus'!$K$197:$K$200),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M111*(I111*ValTimeTruck+(1-I111)*ValTimeAuto)-N111*(J111*ValTimeTruck+(1-J111)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),8)),M111)-N111)*ValTimeAuto)+O111-P111)*(H111-Q111)*0.5*(1+TTUprater)^($B111-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R111:R111)","v":{"v":0,"d":"$0"}},{"$f":"S111/(1+DiscRate)^(B111-YearCurrent)","v":{"v":0,"d":"$0"}}]
[]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C110:C111,B110:B111,B113),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B113),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B113),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B113),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B113),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B113),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C113*E113/G113,K113/G113),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D113*F113/H113,L113/H113),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B113),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B113),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B113)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M113*(I113*ValTimeTruck+(1-I113)*ValTimeAuto)-N113*(J113*ValTimeTruck+(1-J113)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M113)-N113)*ValTimeAuto)+O113-P113)*(H113-Q113)*0.5*(1+TTUprater)^($B113-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R113:R113)","v":{"v":0,"d":"$0"}},{"$f":"S113/(1+DiscRate)^(B113-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"B113+1","v":2026},{"$f":"MAX(TREND(C110:C111,B110:B111,B114),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B114),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B114),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B114),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B114),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B114),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C114*E114/G114,K114/G114),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D114*F114/H114,L114/H114),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B114),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B114),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B114)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M114*(I114*ValTimeTruck+(1-I114)*ValTimeAuto)-N114*(J114*ValTimeTruck+(1-J114)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M114)-N114)*ValTimeAuto)+O114-P114)*(H114-Q114)*0.5*(1+TTUprater)^($B114-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"B114+1","v":2027},{"$f":"MAX(TREND(C110:C111,B110:B111,B115),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B115),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B115),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B115),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B115),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B115),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C115*E115/G115,K115/G115),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D115*F115/H115,L115/H115),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B115),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B115),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B115)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M115*(I115*ValTimeTruck+(1-I115)*ValTimeAuto)-N115*(J115*ValTimeTruck+(1-J115)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M115)-N115)*ValTimeAuto)+O115-P115)*(H115-Q115)*0.5*(1+TTUprater)^($B115-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2028,{"$f":"MAX(TREND(C110:C111,B110:B111,B116),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B116),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B116),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B116),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B116),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B116),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C116*E116/G116,K116/G116),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D116*F116/H116,L116/H116),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B116),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B116),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B116)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M116*(I116*ValTimeTruck+(1-I116)*ValTimeAuto)-N116*(J116*ValTimeTruck+(1-J116)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M116)-N116)*ValTimeAuto)+O116-P116)*(H116-Q116)*0.5*(1+TTUprater)^($B116-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2029,{"$f":"MAX(TREND(C110:C111,B110:B111,B117),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B117),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B117),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B117),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B117),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B117),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C117*E117/G117,K117/G117),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D117*F117/H117,L117/H117),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B117),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B117),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B117)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M117*(I117*ValTimeTruck+(1-I117)*ValTimeAuto)-N117*(J117*ValTimeTruck+(1-J117)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M117)-N117)*ValTimeAuto)+O117-P117)*(H117-Q117)*0.5*(1+TTUprater)^($B117-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2030,{"$f":"MAX(TREND(C110:C111,B110:B111,B118),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B118),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B118),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B118),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B118),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B118),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C118*E118/G118,K118/G118),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D118*F118/H118,L118/H118),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B118),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B118),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B118)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M118*(I118*ValTimeTruck+(1-I118)*ValTimeAuto)-N118*(J118*ValTimeTruck+(1-J118)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M118)-N118)*ValTimeAuto)+O118-P118)*(H118-Q118)*0.5*(1+TTUprater)^($B118-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2031,{"$f":"MAX(TREND(C110:C111,B110:B111,B119),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B119),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B119),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B119),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B119),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B119),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C119*E119/G119,K119/G119),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D119*F119/H119,L119/H119),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B119),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B119),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B119)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M119*(I119*ValTimeTruck+(1-I119)*ValTimeAuto)-N119*(J119*ValTimeTruck+(1-J119)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M119)-N119)*ValTimeAuto)+O119-P119)*(H119-Q119)*0.5*(1+TTUprater)^($B119-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2032,{"$f":"MAX(TREND(C110:C111,B110:B111,B120),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B120),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B120),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B120),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B120),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B120),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C120*E120/G120,K120/G120),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D120*F120/H120,L120/H120),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B120),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B120),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B120)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M120*(I120*ValTimeTruck+(1-I120)*ValTimeAuto)-N120*(J120*ValTimeTruck+(1-J120)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M120)-N120)*ValTimeAuto)+O120-P120)*(H120-Q120)*0.5*(1+TTUprater)^($B120-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2033,{"$f":"MAX(TREND(C110:C111,B110:B111,B121),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B121),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B121),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B121),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B121),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B121),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C121*E121/G121,K121/G121),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D121*F121/H121,L121/H121),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B121),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B121),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B121)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M121*(I121*ValTimeTruck+(1-I121)*ValTimeAuto)-N121*(J121*ValTimeTruck+(1-J121)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M121)-N121)*ValTimeAuto)+O121-P121)*(H121-Q121)*0.5*(1+TTUprater)^($B121-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2034,{"$f":"MAX(TREND(C110:C111,B110:B111,B122),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B122),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B122),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B122),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B122),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B122),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C122*E122/G122,K122/G122),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D122*F122/H122,L122/H122),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B122),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B122),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B122)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M122*(I122*ValTimeTruck+(1-I122)*ValTimeAuto)-N122*(J122*ValTimeTruck+(1-J122)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M122)-N122)*ValTimeAuto)+O122-P122)*(H122-Q122)*0.5*(1+TTUprater)^($B122-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2035,{"$f":"MAX(TREND(C110:C111,B110:B111,B123),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B123),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B123),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B123),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B123),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B123),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C123*E123/G123,K123/G123),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D123*F123/H123,L123/H123),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B123),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B123),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B123)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M123*(I123*ValTimeTruck+(1-I123)*ValTimeAuto)-N123*(J123*ValTimeTruck+(1-J123)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M123)-N123)*ValTimeAuto)+O123-P123)*(H123-Q123)*0.5*(1+TTUprater)^($B123-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2036,{"$f":"MAX(TREND(C110:C111,B110:B111,B124),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B124),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B124),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B124),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B124),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B124),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C124*E124/G124,K124/G124),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D124*F124/H124,L124/H124),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B124),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B124),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B124)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M124*(I124*ValTimeTruck+(1-I124)*ValTimeAuto)-N124*(J124*ValTimeTruck+(1-J124)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M124)-N124)*ValTimeAuto)+O124-P124)*(H124-Q124)*0.5*(1+TTUprater)^($B124-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2037,{"$f":"MAX(TREND(C110:C111,B110:B111,B125),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B125),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B125),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B125),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B125),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B125),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C125*E125/G125,K125/G125),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D125*F125/H125,L125/H125),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B125),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B125),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B125)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M125*(I125*ValTimeTruck+(1-I125)*ValTimeAuto)-N125*(J125*ValTimeTruck+(1-J125)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M125)-N125)*ValTimeAuto)+O125-P125)*(H125-Q125)*0.5*(1+TTUprater)^($B125-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2038,{"$f":"MAX(TREND(C110:C111,B110:B111,B126),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B126),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B126),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B126),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B126),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B126),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C126*E126/G126,K126/G126),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D126*F126/H126,L126/H126),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B126),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B126),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B126)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M126*(I126*ValTimeTruck+(1-I126)*ValTimeAuto)-N126*(J126*ValTimeTruck+(1-J126)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M126)-N126)*ValTimeAuto)+O126-P126)*(H126-Q126)*0.5*(1+TTUprater)^($B126-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2039,{"$f":"MAX(TREND(C110:C111,B110:B111,B127),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B127),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B127),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B127),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B127),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B127),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C127*E127/G127,K127/G127),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D127*F127/H127,L127/H127),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B127),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B127),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B127)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M127*(I127*ValTimeTruck+(1-I127)*ValTimeAuto)-N127*(J127*ValTimeTruck+(1-J127)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M127)-N127)*ValTimeAuto)+O127-P127)*(H127-Q127)*0.5*(1+TTUprater)^($B127-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2040,{"$f":"MAX(TREND(C110:C111,B110:B111,B128),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B128),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B128),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B128),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B128),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B128),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C128*E128/G128,K128/G128),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D128*F128/H128,L128/H128),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B128),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B128),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B128)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M128*(I128*ValTimeTruck+(1-I128)*ValTimeAuto)-N128*(J128*ValTimeTruck+(1-J128)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M128)-N128)*ValTimeAuto)+O128-P128)*(H128-Q128)*0.5*(1+TTUprater)^($B128-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2041,{"$f":"MAX(TREND(C110:C111,B110:B111,B129),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B129),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B129),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B129),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B129),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B129),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C129*E129/G129,K129/G129),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D129*F129/H129,L129/H129),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B129),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B129),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B129)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M129*(I129*ValTimeTruck+(1-I129)*ValTimeAuto)-N129*(J129*ValTimeTruck+(1-J129)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M129)-N129)*ValTimeAuto)+O129-P129)*(H129-Q129)*0.5*(1+TTUprater)^($B129-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2042,{"$f":"MAX(TREND(C110:C111,B110:B111,B130),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B130),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B130),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B130),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B130),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B130),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C130*E130/G130,K130/G130),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D130*F130/H130,L130/H130),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B130),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B130),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B130)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M130*(I130*ValTimeTruck+(1-I130)*ValTimeAuto)-N130*(J130*ValTimeTruck+(1-J130)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M130)-N130)*ValTimeAuto)+O130-P130)*(H130-Q130)*0.5*(1+TTUprater)^($B130-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2043,{"$f":"MAX(TREND(C110:C111,B110:B111,B131),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B131),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B131),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B131),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B131),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B131),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C131*E131/G131,K131/G131),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D131*F131/H131,L131/H131),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B131),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B131),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B131)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M131*(I131*ValTimeTruck+(1-I131)*ValTimeAuto)-N131*(J131*ValTimeTruck+(1-J131)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M131)-N131)*ValTimeAuto)+O131-P131)*(H131-Q131)*0.5*(1+TTUprater)^($B131-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2044,{"$f":"MAX(TREND(C110:C111,B110:B111,B132),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B132),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B132),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B132),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B132),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B132),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C132*E132/G132,K132/G132),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D132*F132/H132,L132/H132),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B132),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B132),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B132)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M132*(I132*ValTimeTruck+(1-I132)*ValTimeAuto)-N132*(J132*ValTimeTruck+(1-J132)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M132)-N132)*ValTimeAuto)+O132-P132)*(H132-Q132)*0.5*(1+TTUprater)^($B132-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2045,{"$f":"MAX(TREND(C110:C111,B110:B111,B133),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B133),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B133),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B133),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B133),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B133),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C133*E133/G133,K133/G133),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D133*F133/H133,L133/H133),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B133),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B133),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B133)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M133*(I133*ValTimeTruck+(1-I133)*ValTimeAuto)-N133*(J133*ValTimeTruck+(1-J133)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M133)-N133)*ValTimeAuto)+O133-P133)*(H133-Q133)*0.5*(1+TTUprater)^($B133-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2046,{"$f":"MAX(TREND(C110:C111,B110:B111,B134),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B134),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B134),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B134),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B134),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B134),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C134*E134/G134,K134/G134),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D134*F134/H134,L134/H134),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B134),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B134),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B134)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M134*(I134*ValTimeTruck+(1-I134)*ValTimeAuto)-N134*(J134*ValTimeTruck+(1-J134)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M134)-N134)*ValTimeAuto)+O134-P134)*(H134-Q134)*0.5*(1+TTUprater)^($B134-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2047,{"$f":"MAX(TREND(C110:C111,B110:B111,B135),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B135),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B135),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B135),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B135),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B135),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C135*E135/G135,K135/G135),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D135*F135/H135,L135/H135),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B135),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B135),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B135)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M135*(I135*ValTimeTruck+(1-I135)*ValTimeAuto)-N135*(J135*ValTimeTruck+(1-J135)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M135)-N135)*ValTimeAuto)+O135-P135)*(H135-Q135)*0.5*(1+TTUprater)^($B135-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2048,{"$f":"MAX(TREND(C110:C111,B110:B111,B136),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B136),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B136),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B136),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B136),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B136),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C136*E136/G136,K136/G136),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D136*F136/H136,L136/H136),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B136),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B136),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B136)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M136*(I136*ValTimeTruck+(1-I136)*ValTimeAuto)-N136*(J136*ValTimeTruck+(1-J136)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M136)-N136)*ValTimeAuto)+O136-P136)*(H136-Q136)*0.5*(1+TTUprater)^($B136-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2049,{"$f":"MAX(TREND(C110:C111,B110:B111,B137),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B137),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B137),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B137),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B137),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B137),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C137*E137/G137,K137/G137),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D137*F137/H137,L137/H137),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B137),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B137),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B137)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M137*(I137*ValTimeTruck+(1-I137)*ValTimeAuto)-N137*(J137*ValTimeTruck+(1-J137)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M137)-N137)*ValTimeAuto)+O137-P137)*(H137-Q137)*0.5*(1+TTUprater)^($B137-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2050,{"$f":"MAX(TREND(C110:C111,B110:B111,B138),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B138),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B138),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B138),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B138),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B138),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C138*E138/G138,K138/G138),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D138*F138/H138,L138/H138),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B138),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B138),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B138)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M138*(I138*ValTimeTruck+(1-I138)*ValTimeAuto)-N138*(J138*ValTimeTruck+(1-J138)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M138)-N138)*ValTimeAuto)+O138-P138)*(H138-Q138)*0.5*(1+TTUprater)^($B138-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2051,{"$f":"MAX(TREND(C110:C111,B110:B111,B139),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B139),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B139),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B139),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B139),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B139),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C139*E139/G139,K139/G139),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D139*F139/H139,L139/H139),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B139),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B139),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B139)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M139*(I139*ValTimeTruck+(1-I139)*ValTimeAuto)-N139*(J139*ValTimeTruck+(1-J139)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M139)-N139)*ValTimeAuto)+O139-P139)*(H139-Q139)*0.5*(1+TTUprater)^($B139-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2052,{"$f":"MAX(TREND(C110:C111,B110:B111,B140),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B140),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B140),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B140),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B140),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B140),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C140*E140/G140,K140/G140),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D140*F140/H140,L140/H140),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B140),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B140),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B140)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M140*(I140*ValTimeTruck+(1-I140)*ValTimeAuto)-N140*(J140*ValTimeTruck+(1-J140)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M140)-N140)*ValTimeAuto)+O140-P140)*(H140-Q140)*0.5*(1+TTUprater)^($B140-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2053,{"$f":"MAX(TREND(C110:C111,B110:B111,B141),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B141),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B141),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B141),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B141),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B141),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C141*E141/G141,K141/G141),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D141*F141/H141,L141/H141),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B141),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B141),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B141)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M141*(I141*ValTimeTruck+(1-I141)*ValTimeAuto)-N141*(J141*ValTimeTruck+(1-J141)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M141)-N141)*ValTimeAuto)+O141-P141)*(H141-Q141)*0.5*(1+TTUprater)^($B141-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2054,{"$f":"MAX(TREND(C110:C111,B110:B111,B142),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D110:D111,B110:B111,B142),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B142),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B142),0)","v":{"v":0,"d":"0 "}},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B142),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L110:L111,B110:B111,B142),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B104=Hwy,C142*E142/G142,K142/G142),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(IF(B104=Hwy,D142*F142/H142,L142/H142),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B142),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B142),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q110:Q111,$B110:$B111,$B142)","v":{"v":0,"d":"0 "}},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M142*(I142*ValTimeTruck+(1-I142)*ValTimeAuto)-N142*(J142*ValTimeTruck+(1-J142)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M142)-N142)*ValTimeAuto)+O142-P142)*(H142-Q142)*0.5*(1+TTUprater)^($B142-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Total",{"$nulls":17},{"$f":"SUM(T113:T142)","v":{"v":0,"d":"$0"}}]
[]
[]
[4,{"$f":"PARAMETERS!$J$12","v":"Highway"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B147=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B147=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",{"$nulls":14},"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2025},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1NB,,3))*AnnualFactor","v":{"v":1831977.3293376355,"d":"1,831,977 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1B,,3))*AnnualFactor","v":{"v":439674.5590410325,"d":"439,675 "}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,8),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,3)),0),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,8),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,3)),0),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1NB,,1))*AnnualFactor","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1B,,1))*AnnualFactor","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,9),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,3)),0),0)","v":{"v":0.2,"d":"20%"}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,9),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,3)),0),0)","v":{"v":0.2,"d":"20%"}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C153*E153/G153,K153/G153),0)","v":{"v":0.7499999999999999,"d":"0.75"}},{"$f":"IFERROR(IF(B147=Hwy,D153*F153/H153,L153/H153),0)","v":0.18},{"$f":"IFERROR(IF(E153=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,1)))),0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(IF(F153=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,1)))),0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H153-SUMIF('Consumer Surplus'!$C$197:$C$200,B147,'Consumer Surplus'!$G$197:$G$200),0)","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M153*(I153*ValTimeTruck+(1-I153)*ValTimeAuto)-N153*(J153*ValTimeTruck+(1-J153)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M153)-N153)*ValTimeAuto)+O153-P153)*(H153-Q153)*0.5*(1+TTUprater)^($B153-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R153:R153)","v":{"v":0,"d":"$0"}},{"$f":"S153/(1+DiscRate)^(B153-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20NB,,3))*AnnualFactor","v":{"v":2235360.490668259,"d":"2,235,360 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20B,,3))*AnnualFactor","v":{"v":536486.5177603823,"d":"536,487 "}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,8),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,3)),0),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,8),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,3)),0),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20NB,,1))*AnnualFactor","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20B,,1))*AnnualFactor","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,9),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,3)),0),0)","v":{"v":0.2,"d":"20%"}},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,9),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,3)),0),0)","v":{"v":0.2,"d":"20%"}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20NB,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20B,,5))*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C154*E154/G154,K154/G154),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D154*F154/H154,L154/H154),0)","v":{"v":0.18000000000000002,"d":"0.18"}},{"$f":"IFERROR(IF(E154=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,1)))),0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(IF(F154=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,1)))),0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR($H154-SUMIF('Consumer Surplus'!$C$197:$C$200,B147,'Consumer Surplus'!$K$197:$K$200),0)","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M154*(I154*ValTimeTruck+(1-I154)*ValTimeAuto)-N154*(J154*ValTimeTruck+(1-J154)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),8)),M154)-N154)*ValTimeAuto)+O154-P154)*(H154-Q154)*0.5*(1+TTUprater)^($B154-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R154:R154)","v":{"v":0,"d":"$0"}},{"$f":"S154/(1+DiscRate)^(B154-YearCurrent)","v":{"v":0,"d":"$0"}}]
[]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C153:C154,B153:B154,B156),0)","v":{"v":1831977.3293376341,"d":"1,831,977 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B156),0)","v":{"v":439674.55904103257,"d":"439,675 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B156),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B156),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B156),0)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B156),0)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B156),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B156),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B156),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B156),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C156*E156/G156,K156/G156),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D156*F156/H156,L156/H156),0)","v":{"v":0.18000000000000016,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B156),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B156),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B156)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M156*(I156*ValTimeTruck+(1-I156)*ValTimeAuto)-N156*(J156*ValTimeTruck+(1-J156)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M156)-N156)*ValTimeAuto)+O156-P156)*(H156-Q156)*0.5*(1+TTUprater)^($B156-YearCurrent))","v":{"v":0,"d":"$0"}},{"$f":"SUM(R156:R156)","v":{"v":0,"d":"$0"}},{"$f":"S156/(1+DiscRate)^(B156-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"B156+1","v":2026},{"$f":"MAX(TREND(C153:C154,B153:B154,B157),0)","v":{"v":1852146.4874041677,"d":"1,852,146 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B157),0)","v":{"v":444515.1569769997,"d":"444,515 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B157),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B157),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B157),0)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B157),0)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B157),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B157),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B157),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B157),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C157*E157/G157,K157/G157),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D157*F157/H157,L157/H157),0)","v":{"v":0.1799999999999998,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B157),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B157),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B157)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M157*(I157*ValTimeTruck+(1-I157)*ValTimeAuto)-N157*(J157*ValTimeTruck+(1-J157)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M157)-N157)*ValTimeAuto)+O157-P157)*(H157-Q157)*0.5*(1+TTUprater)^($B157-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"B157+1","v":2027},{"$f":"MAX(TREND(C153:C154,B153:B154,B158),0)","v":{"v":1872315.6454707012,"d":"1,872,316 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B158),0)","v":{"v":449355.75491296686,"d":"449,356 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B158),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B158),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B158),0)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B158),0)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B158),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B158),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B158),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B158),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C158*E158/G158,K158/G158),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D158*F158/H158,L158/H158),0)","v":{"v":0.17999999999999944,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B158),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B158),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B158)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M158*(I158*ValTimeTruck+(1-I158)*ValTimeAuto)-N158*(J158*ValTimeTruck+(1-J158)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M158)-N158)*ValTimeAuto)+O158-P158)*(H158-Q158)*0.5*(1+TTUprater)^($B158-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2028,{"$f":"MAX(TREND(C153:C154,B153:B154,B159),0)","v":{"v":1892484.8035372272,"d":"1,892,485 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B159),0)","v":{"v":454196.352848934,"d":"454,196 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B159),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B159),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B159),0)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B159),0)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B159),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B159),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B159),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B159),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C159*E159/G159,K159/G159),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D159*F159/H159,L159/H159),0)","v":{"v":0.1799999999999998,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B159),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B159),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B159)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M159*(I159*ValTimeTruck+(1-I159)*ValTimeAuto)-N159*(J159*ValTimeTruck+(1-J159)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M159)-N159)*ValTimeAuto)+O159-P159)*(H159-Q159)*0.5*(1+TTUprater)^($B159-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2029,{"$f":"MAX(TREND(C153:C154,B153:B154,B160),0)","v":{"v":1912653.9616037607,"d":"1,912,654 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B160),0)","v":{"v":459036.950784903,"d":"459,037 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B160),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B160),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B160),0)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B160),0)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B160),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B160),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B160),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B160),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C160*E160/G160,K160/G160),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D160*F160/H160,L160/H160),0)","v":{"v":0.1800000000000002,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B160),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B160),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B160)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M160*(I160*ValTimeTruck+(1-I160)*ValTimeAuto)-N160*(J160*ValTimeTruck+(1-J160)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M160)-N160)*ValTimeAuto)+O160-P160)*(H160-Q160)*0.5*(1+TTUprater)^($B160-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2030,{"$f":"MAX(TREND(C153:C154,B153:B154,B161),0)","v":{"v":1932823.1196702942,"d":"1,932,823 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B161),0)","v":{"v":463877.54872087017,"d":"463,878 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B161),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B161),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B161),0)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B161),0)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B161),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B161),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B161),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B161),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C161*E161/G161,K161/G161),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D161*F161/H161,L161/H161),0)","v":{"v":0.17999999999999983,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B161),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B161),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B161)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M161*(I161*ValTimeTruck+(1-I161)*ValTimeAuto)-N161*(J161*ValTimeTruck+(1-J161)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M161)-N161)*ValTimeAuto)+O161-P161)*(H161-Q161)*0.5*(1+TTUprater)^($B161-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2031,{"$f":"MAX(TREND(C153:C154,B153:B154,B162),0)","v":{"v":1952992.2777368203,"d":"1,952,992 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B162),0)","v":{"v":468718.1466568373,"d":"468,718 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B162),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B162),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B162),0)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B162),0)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B162),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B162),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B162),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B162),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C162*E162/G162,K162/G162),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D162*F162/H162,L162/H162),0)","v":{"v":0.18000000000000016,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B162),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B162),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B162)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M162*(I162*ValTimeTruck+(1-I162)*ValTimeAuto)-N162*(J162*ValTimeTruck+(1-J162)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M162)-N162)*ValTimeAuto)+O162-P162)*(H162-Q162)*0.5*(1+TTUprater)^($B162-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2032,{"$f":"MAX(TREND(C153:C154,B153:B154,B163),0)","v":{"v":1973161.4358033538,"d":"1,973,161 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B163),0)","v":{"v":473558.74459280446,"d":"473,559 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B163),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B163),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B163),0)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B163),0)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B163),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B163),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B163),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B163),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C163*E163/G163,K163/G163),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D163*F163/H163,L163/H163),0)","v":{"v":0.17999999999999983,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B163),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B163),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B163)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M163*(I163*ValTimeTruck+(1-I163)*ValTimeAuto)-N163*(J163*ValTimeTruck+(1-J163)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M163)-N163)*ValTimeAuto)+O163-P163)*(H163-Q163)*0.5*(1+TTUprater)^($B163-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2033,{"$f":"MAX(TREND(C153:C154,B153:B154,B164),0)","v":{"v":1993330.5938698873,"d":"1,993,331 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B164),0)","v":{"v":478399.3425287716,"d":"478,399 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B164),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B164),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B164),0)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B164),0)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B164),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B164),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B164),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B164),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C164*E164/G164,K164/G164),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D164*F164/H164,L164/H164),0)","v":{"v":0.1799999999999995,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B164),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B164),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B164)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M164*(I164*ValTimeTruck+(1-I164)*ValTimeAuto)-N164*(J164*ValTimeTruck+(1-J164)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M164)-N164)*ValTimeAuto)+O164-P164)*(H164-Q164)*0.5*(1+TTUprater)^($B164-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2034,{"$f":"MAX(TREND(C153:C154,B153:B154,B165),0)","v":{"v":2013499.7519364133,"d":"2,013,500 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B165),0)","v":{"v":483239.94046473876,"d":"483,240 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B165),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B165),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B165),0)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B165),0)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B165),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B165),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B165),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B165),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C165*E165/G165,K165/G165),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D165*F165/H165,L165/H165),0)","v":{"v":0.17999999999999983,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B165),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B165),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B165)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M165*(I165*ValTimeTruck+(1-I165)*ValTimeAuto)-N165*(J165*ValTimeTruck+(1-J165)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M165)-N165)*ValTimeAuto)+O165-P165)*(H165-Q165)*0.5*(1+TTUprater)^($B165-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2035,{"$f":"MAX(TREND(C153:C154,B153:B154,B166),0)","v":{"v":2033668.9100029469,"d":"2,033,669 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B166),0)","v":{"v":488080.53840070777,"d":"488,081 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B166),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B166),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B166),0)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B166),0)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B166),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B166),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B166),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B166),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C166*E166/G166,K166/G166),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D166*F166/H166,L166/H166),0)","v":{"v":0.1800000000000002,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B166),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B166),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B166)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M166*(I166*ValTimeTruck+(1-I166)*ValTimeAuto)-N166*(J166*ValTimeTruck+(1-J166)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M166)-N166)*ValTimeAuto)+O166-P166)*(H166-Q166)*0.5*(1+TTUprater)^($B166-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2036,{"$f":"MAX(TREND(C153:C154,B153:B154,B167),0)","v":{"v":2053838.0680694804,"d":"2,053,838 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B167),0)","v":{"v":492921.1363366749,"d":"492,921 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B167),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B167),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B167),0)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B167),0)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B167),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B167),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B167),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B167),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C167*E167/G167,K167/G167),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D167*F167/H167,L167/H167),0)","v":{"v":0.17999999999999985,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B167),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B167),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B167)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M167*(I167*ValTimeTruck+(1-I167)*ValTimeAuto)-N167*(J167*ValTimeTruck+(1-J167)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M167)-N167)*ValTimeAuto)+O167-P167)*(H167-Q167)*0.5*(1+TTUprater)^($B167-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2037,{"$f":"MAX(TREND(C153:C154,B153:B154,B168),0)","v":{"v":2074007.2261360064,"d":"2,074,007 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B168),0)","v":{"v":497761.73427264206,"d":"497,762 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B168),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B168),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B168),0)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B168),0)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B168),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B168),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B168),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B168),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C168*E168/G168,K168/G168),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D168*F168/H168,L168/H168),0)","v":{"v":0.1800000000000002,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B168),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B168),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B168)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M168*(I168*ValTimeTruck+(1-I168)*ValTimeAuto)-N168*(J168*ValTimeTruck+(1-J168)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M168)-N168)*ValTimeAuto)+O168-P168)*(H168-Q168)*0.5*(1+TTUprater)^($B168-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2038,{"$f":"MAX(TREND(C153:C154,B153:B154,B169),0)","v":{"v":2094176.38420254,"d":"2,094,176 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B169),0)","v":{"v":502602.3322086092,"d":"502,602 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B169),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B169),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B169),0)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B169),0)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B169),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B169),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B169),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B169),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C169*E169/G169,K169/G169),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D169*F169/H169,L169/H169),0)","v":{"v":0.17999999999999985,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B169),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B169),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B169)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M169*(I169*ValTimeTruck+(1-I169)*ValTimeAuto)-N169*(J169*ValTimeTruck+(1-J169)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M169)-N169)*ValTimeAuto)+O169-P169)*(H169-Q169)*0.5*(1+TTUprater)^($B169-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2039,{"$f":"MAX(TREND(C153:C154,B153:B154,B170),0)","v":{"v":2114345.5422690734,"d":"2,114,346 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B170),0)","v":{"v":507442.93014457636,"d":"507,443 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B170),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B170),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B170),0)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B170),0)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B170),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B170),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B170),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B170),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C170*E170/G170,K170/G170),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D170*F170/H170,L170/H170),0)","v":{"v":0.17999999999999955,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B170),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B170),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B170)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M170*(I170*ValTimeTruck+(1-I170)*ValTimeAuto)-N170*(J170*ValTimeTruck+(1-J170)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M170)-N170)*ValTimeAuto)+O170-P170)*(H170-Q170)*0.5*(1+TTUprater)^($B170-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2040,{"$f":"MAX(TREND(C153:C154,B153:B154,B171),0)","v":{"v":2134514.700335607,"d":"2,134,515 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B171),0)","v":{"v":512283.52808054537,"d":"512,284 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B171),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B171),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B171),0)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B171),0)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B171),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B171),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B171),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B171),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C171*E171/G171,K171/G171),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D171*F171/H171,L171/H171),0)","v":{"v":0.17999999999999988,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B171),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B171),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B171)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M171*(I171*ValTimeTruck+(1-I171)*ValTimeAuto)-N171*(J171*ValTimeTruck+(1-J171)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M171)-N171)*ValTimeAuto)+O171-P171)*(H171-Q171)*0.5*(1+TTUprater)^($B171-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2041,{"$f":"MAX(TREND(C153:C154,B153:B154,B172),0)","v":{"v":2154683.858402133,"d":"2,154,684 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B172),0)","v":{"v":517124.1260165125,"d":"517,124 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B172),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B172),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B172),0)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B172),0)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B172),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B172),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B172),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B172),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C172*E172/G172,K172/G172),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D172*F172/H172,L172/H172),0)","v":{"v":0.18000000000000022,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B172),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B172),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B172)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M172*(I172*ValTimeTruck+(1-I172)*ValTimeAuto)-N172*(J172*ValTimeTruck+(1-J172)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M172)-N172)*ValTimeAuto)+O172-P172)*(H172-Q172)*0.5*(1+TTUprater)^($B172-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2042,{"$f":"MAX(TREND(C153:C154,B153:B154,B173),0)","v":{"v":2174853.0164686665,"d":"2,174,853 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B173),0)","v":{"v":521964.72395247966,"d":"521,965 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B173),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B173),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B173),0)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B173),0)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B173),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B173),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B173),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B173),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C173*E173/G173,K173/G173),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D173*F173/H173,L173/H173),0)","v":{"v":0.1799999999999999,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B173),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B173),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B173)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M173*(I173*ValTimeTruck+(1-I173)*ValTimeAuto)-N173*(J173*ValTimeTruck+(1-J173)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M173)-N173)*ValTimeAuto)+O173-P173)*(H173-Q173)*0.5*(1+TTUprater)^($B173-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2043,{"$f":"MAX(TREND(C153:C154,B153:B154,B174),0)","v":{"v":2195022.1745352,"d":"2,195,022 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B174),0)","v":{"v":526805.3218884468,"d":"526,805 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B174),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B174),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B174),0)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B174),0)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B174),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B174),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B174),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B174),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C174*E174/G174,K174/G174),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D174*F174/H174,L174/H174),0)","v":{"v":0.1799999999999996,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B174),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B174),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B174)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M174*(I174*ValTimeTruck+(1-I174)*ValTimeAuto)-N174*(J174*ValTimeTruck+(1-J174)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M174)-N174)*ValTimeAuto)+O174-P174)*(H174-Q174)*0.5*(1+TTUprater)^($B174-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2044,{"$f":"MAX(TREND(C153:C154,B153:B154,B175),0)","v":{"v":2215191.332601726,"d":"2,215,191 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B175),0)","v":{"v":531645.919824414,"d":"531,646 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B175),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B175),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B175),0)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B175),0)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B175),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B175),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B175),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B175),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C175*E175/G175,K175/G175),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D175*F175/H175,L175/H175),0)","v":{"v":0.1799999999999999,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B175),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B175),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B175)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M175*(I175*ValTimeTruck+(1-I175)*ValTimeAuto)-N175*(J175*ValTimeTruck+(1-J175)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M175)-N175)*ValTimeAuto)+O175-P175)*(H175-Q175)*0.5*(1+TTUprater)^($B175-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2045,{"$f":"MAX(TREND(C153:C154,B153:B154,B176),0)","v":{"v":2235360.4906682596,"d":"2,235,360 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B176),0)","v":{"v":536486.5177603811,"d":"536,487 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B176),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B176),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B176),0)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B176),0)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B176),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B176),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B176),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B176),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C176*E176/G176,K176/G176),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D176*F176/H176,L176/H176),0)","v":{"v":0.1799999999999996,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B176),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B176),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B176)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M176*(I176*ValTimeTruck+(1-I176)*ValTimeAuto)-N176*(J176*ValTimeTruck+(1-J176)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M176)-N176)*ValTimeAuto)+O176-P176)*(H176-Q176)*0.5*(1+TTUprater)^($B176-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2046,{"$f":"MAX(TREND(C153:C154,B153:B154,B177),0)","v":{"v":2255529.648734793,"d":"2,255,530 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B177),0)","v":{"v":541327.1156963501,"d":"541,327 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B177),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B177),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B177),0)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B177),0)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B177),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B177),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B177),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B177),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C177*E177/G177,K177/G177),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D177*F177/H177,L177/H177),0)","v":{"v":0.17999999999999994,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B177),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B177),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B177)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M177*(I177*ValTimeTruck+(1-I177)*ValTimeAuto)-N177*(J177*ValTimeTruck+(1-J177)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M177)-N177)*ValTimeAuto)+O177-P177)*(H177-Q177)*0.5*(1+TTUprater)^($B177-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2047,{"$f":"MAX(TREND(C153:C154,B153:B154,B178),0)","v":{"v":2275698.806801319,"d":"2,275,699 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B178),0)","v":{"v":546167.7136323173,"d":"546,168 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B178),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B178),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B178),0)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B178),0)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B178),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B178),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B178),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B178),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C178*E178/G178,K178/G178),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D178*F178/H178,L178/H178),0)","v":{"v":0.18000000000000022,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B178),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B178),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B178)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M178*(I178*ValTimeTruck+(1-I178)*ValTimeAuto)-N178*(J178*ValTimeTruck+(1-J178)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M178)-N178)*ValTimeAuto)+O178-P178)*(H178-Q178)*0.5*(1+TTUprater)^($B178-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2048,{"$f":"MAX(TREND(C153:C154,B153:B154,B179),0)","v":{"v":2295867.9648678526,"d":"2,295,868 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B179),0)","v":{"v":551008.3115682844,"d":"551,008 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B179),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B179),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B179),0)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B179),0)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B179),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B179),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B179),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B179),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C179*E179/G179,K179/G179),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D179*F179/H179,L179/H179),0)","v":{"v":0.17999999999999994,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B179),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B179),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B179)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M179*(I179*ValTimeTruck+(1-I179)*ValTimeAuto)-N179*(J179*ValTimeTruck+(1-J179)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M179)-N179)*ValTimeAuto)+O179-P179)*(H179-Q179)*0.5*(1+TTUprater)^($B179-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2049,{"$f":"MAX(TREND(C153:C154,B153:B154,B180),0)","v":{"v":2316037.122934386,"d":"2,316,037 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B180),0)","v":{"v":555848.9095042516,"d":"555,849 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B180),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B180),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B180),0)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B180),0)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B180),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B180),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B180),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B180),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C180*E180/G180,K180/G180),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D180*F180/H180,L180/H180),0)","v":{"v":0.17999999999999963,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B180),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B180),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B180)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M180*(I180*ValTimeTruck+(1-I180)*ValTimeAuto)-N180*(J180*ValTimeTruck+(1-J180)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M180)-N180)*ValTimeAuto)+O180-P180)*(H180-Q180)*0.5*(1+TTUprater)^($B180-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2050,{"$f":"MAX(TREND(C153:C154,B153:B154,B181),0)","v":{"v":2336206.281000912,"d":"2,336,206 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B181),0)","v":{"v":560689.5074402187,"d":"560,690 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B181),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B181),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B181),0)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B181),0)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B181),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B181),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B181),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B181),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C181*E181/G181,K181/G181),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D181*F181/H181,L181/H181),0)","v":{"v":0.17999999999999994,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B181),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B181),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B181)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M181*(I181*ValTimeTruck+(1-I181)*ValTimeAuto)-N181*(J181*ValTimeTruck+(1-J181)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M181)-N181)*ValTimeAuto)+O181-P181)*(H181-Q181)*0.5*(1+TTUprater)^($B181-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2051,{"$f":"MAX(TREND(C153:C154,B153:B154,B182),0)","v":{"v":2356375.4390674457,"d":"2,356,375 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B182),0)","v":{"v":565530.1053761877,"d":"565,530 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B182),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B182),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B182),0)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B182),0)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B182),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B182),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B182),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B182),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C182*E182/G182,K182/G182),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D182*F182/H182,L182/H182),0)","v":{"v":0.18000000000000024,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B182),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B182),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B182)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M182*(I182*ValTimeTruck+(1-I182)*ValTimeAuto)-N182*(J182*ValTimeTruck+(1-J182)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M182)-N182)*ValTimeAuto)+O182-P182)*(H182-Q182)*0.5*(1+TTUprater)^($B182-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2052,{"$f":"MAX(TREND(C153:C154,B153:B154,B183),0)","v":{"v":2376544.597133979,"d":"2,376,545 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B183),0)","v":{"v":570370.7033121549,"d":"570,371 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B183),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B183),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B183),0)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B183),0)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B183),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B183),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B183),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B183),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C183*E183/G183,K183/G183),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D183*F183/H183,L183/H183),0)","v":{"v":0.17999999999999997,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B183),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B183),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B183)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M183*(I183*ValTimeTruck+(1-I183)*ValTimeAuto)-N183*(J183*ValTimeTruck+(1-J183)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M183)-N183)*ValTimeAuto)+O183-P183)*(H183-Q183)*0.5*(1+TTUprater)^($B183-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2053,{"$f":"MAX(TREND(C153:C154,B153:B154,B184),0)","v":{"v":2396713.7552005053,"d":"2,396,714 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B184),0)","v":{"v":575211.301248122,"d":"575,211 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B184),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B184),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B184),0)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B184),0)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B184),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B184),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B184),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B184),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C184*E184/G184,K184/G184),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D184*F184/H184,L184/H184),0)","v":{"v":0.18000000000000024,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B184),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B184),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B184)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M184*(I184*ValTimeTruck+(1-I184)*ValTimeAuto)-N184*(J184*ValTimeTruck+(1-J184)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M184)-N184)*ValTimeAuto)+O184-P184)*(H184-Q184)*0.5*(1+TTUprater)^($B184-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2054,{"$f":"MAX(TREND(C153:C154,B153:B154,B185),0)","v":{"v":2416882.9132670388,"d":"2,416,883 "}},{"$f":"MAX(TREND(D153:D154,B153:B154,B185),0)","v":{"v":580051.8991840892,"d":"580,052 "}},{"$f":"MAX(TREND(E153:E154,B153:B154,B185),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(F153:F154,B153:B154,B185),0)","v":{"v":1.5,"d":"1.50"}},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B185),0)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B185),0)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B185),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B185),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(K153:K154,B153:B154,B185),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(L153:L154,B153:B154,B185),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(B147=Hwy,C185*E185/G185,K185/G185),0)","v":0.75},{"$f":"IFERROR(IF(B147=Hwy,D185*F185/H185,L185/H185),0)","v":{"v":0.17999999999999997,"d":"0.18"}},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B185),0)","v":{"v":0,"d":"0.00"}},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B185),0)","v":{"v":0,"d":"0.00"}},{"$f":"TREND(Q153:Q154,$B153:$B154,$B185)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M185*(I185*ValTimeTruck+(1-I185)*ValTimeAuto)-N185*(J185*ValTimeTruck+(1-J185)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M185)-N185)*ValTimeAuto)+O185-P185)*(H185-Q185)*0.5*(1+TTUprater)^($B185-YearCurrent))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Total",{"$nulls":17},{"$f":"SUM(T156:T185)","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[]
[null,null,"SUMMARY OF TRIPS BY MODE (across model groups)",{"$nulls":11},"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS BY MODE"]
[{"$nulls":15},"For Trips Diverting from Highway to Transit",{"$nulls":4},"Least Cost Alternative (for Induced Trips)"]
[{"$nulls":3},"TOTAL TRIPS*"]
[{"$nulls":3},{"$f":"YearFirst","v":2025},{"$nulls":3},{"$f":"YearLast","v":2045},{"$nulls":7},"Average Speed in","Average Trip Length \nin","Average Speed \nin","Average Trip Length in",null,"Average Speed in","Average Trip Length in","Average Speed in","Average Trip Length in"]
[null,null,"Mode","No Build","Build","Build - No Build**","Induced Demand","No Build","Build","Build - No Build**","Induced Demand",{"$nulls":3},"Mode",{"$f":"YearFirst&\" (mph)\"","v":"2025 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2025 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2045 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2045 (miles)"},null,{"$f":"YearFirst&\" (mph)\"","v":"2025 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2025 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2045 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2045 (miles)"}]
[null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E197-D197","v":0},{"$f":"IF(OR($F$201=0,F197<=0),0,F197/SUMIF(F$197:F$200,\">0\",F$197:F$200)*F$201)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I197-H197","v":0},{"$f":"IF(OR($J$201=0,J197<=0),0,J197/SUMIF(J$197:J$200,\">0\",J$197:J$200)*J$201)","v":0},{"$nulls":3},{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"IFERROR(1/(SUMPRODUCT(P$211:P$212,$E$211:$E$212,--($D$211:$D$212=$C197))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C197))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C197)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(Q$211:Q$212,$E$211:$E$212,--($D$211:$D$212=$C197))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C197)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(R$211:R$212,$I$211:$I$212,--($D$211:$D$212=$C197))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C197))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C197)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(S$211:S$212,$I$211:$I$212,--($D$211:$D$212=$C197))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C197)),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$211:U$212,$E$211:$E$212,--($D$211:$D$212=$C197))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C197))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C197)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(V$211:V$212,$E$211:$E$212,--($D$211:$D$212=$C197))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C197)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(W$211:W$212,$I$211:$I$212,--($D$211:$D$212=$C197))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C197))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C197)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(X$211:X$212,$I$211:$I$212,--($D$211:$D$212=$C197))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C197)),0)","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E198-D198","v":0},{"$f":"IF(OR($F$201=0,F198<=0),0,F198/SUMIF(F$197:F$200,\">0\",F$197:F$200)*F$201)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I198-H198","v":0},{"$f":"IF(OR($J$201=0,J198<=0),0,J198/SUMIF(J$197:J$200,\">0\",J$197:J$200)*J$201)","v":0},{"$nulls":3},{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"IFERROR(1/(SUMPRODUCT(P$211:P$212,$E$211:$E$212,--($D$211:$D$212=$C198))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C198))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C198)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(Q$211:Q$212,$E$211:$E$212,--($D$211:$D$212=$C198))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C198)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(R$211:R$212,$I$211:$I$212,--($D$211:$D$212=$C198))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C198))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C198)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(S$211:S$212,$I$211:$I$212,--($D$211:$D$212=$C198))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C198)),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$211:U$212,$E$211:$E$212,--($D$211:$D$212=$C198))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C198))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C198)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(V$211:V$212,$E$211:$E$212,--($D$211:$D$212=$C198))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C198)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(W$211:W$212,$I$211:$I$212,--($D$211:$D$212=$C198))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C198))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C198)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(X$211:X$212,$I$211:$I$212,--($D$211:$D$212=$C198))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C198)),0)","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E199-D199","v":0},{"$f":"IF(OR($F$201=0,F199<=0),0,F199/SUMIF(F$197:F$200,\">0\",F$197:F$200)*F$201)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I199-H199","v":0},{"$f":"IF(OR($J$201=0,J199<=0),0,J199/SUMIF(J$197:J$200,\">0\",J$197:J$200)*J$201)","v":0},{"$nulls":3},{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"IFERROR(1/(SUMPRODUCT(P$211:P$212,$E$211:$E$212,--($D$211:$D$212=$C199))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C199))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C199)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(Q$211:Q$212,$E$211:$E$212,--($D$211:$D$212=$C199))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C199)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(R$211:R$212,$I$211:$I$212,--($D$211:$D$212=$C199))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C199))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C199)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(S$211:S$212,$I$211:$I$212,--($D$211:$D$212=$C199))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C199)),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$211:U$212,$E$211:$E$212,--($D$211:$D$212=$C199))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C199))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C199)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(V$211:V$212,$E$211:$E$212,--($D$211:$D$212=$C199))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C199)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(W$211:W$212,$I$211:$I$212,--($D$211:$D$212=$C199))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C199))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C199)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(X$211:X$212,$I$211:$I$212,--($D$211:$D$212=$C199))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C199)),0)","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData1NB,,1))*AnnualFactor","v":{"v":3663954.658675271,"d":"3,663,955"}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData1B,,1))*AnnualFactor","v":{"v":3663954.658675271,"d":"3,663,955"}},{"$f":"E200-D200","v":0},{"$f":"IF(OR($F$201=0,F200<=0),0,F200/SUMIF(F$197:F$200,\">0\",F$197:F$200)*F$201)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData20NB,,1))*AnnualFactor","v":{"v":4470720.981336518,"d":"4,470,721"}},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData20B,,1))*AnnualFactor","v":{"v":4470720.981336518,"d":"4,470,721"}},{"$f":"I200-H200","v":0},{"$f":"IF(OR($J$201=0,J200<=0),0,J200/SUMIF(J$197:J$200,\">0\",J$197:J$200)*J$201)","v":0},{"$nulls":3},{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"IFERROR(1/(SUMPRODUCT(P$211:P$212,$E$211:$E$212,--($D$211:$D$212=$C200))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C200))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C200)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(Q$211:Q$212,$E$211:$E$212,--($D$211:$D$212=$C200))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C200)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(R$211:R$212,$I$211:$I$212,--($D$211:$D$212=$C200))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C200))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C200)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(S$211:S$212,$I$211:$I$212,--($D$211:$D$212=$C200))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C200)),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$211:U$212,$E$211:$E$212,--($D$211:$D$212=$C200))/IF(SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C200))=0,1,SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C200)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(V$211:V$212,$E$211:$E$212,--($D$211:$D$212=$C200))/SUMPRODUCT($E$211:$E$212,--($D$211:$D$212=$C200)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(1/(SUMPRODUCT(W$211:W$212,$I$211:$I$212,--($D$211:$D$212=$C200))/IF(SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C200))=0,1,SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C200)))),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(SUMPRODUCT(X$211:X$212,$I$211:$I$212,--($D$211:$D$212=$C200))/SUMPRODUCT($I$211:$I$212,--($D$211:$D$212=$C200)),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"TOTAL",{"$f":"SUM(D197:D200)","v":{"v":3663954.658675271,"d":"3,663,955"}},{"$f":"SUM(E197:E200)","v":{"v":3663954.658675271,"d":"3,663,955"}},{"$f":"MAX(E201-D201,0)","v":0},{"$f":"SUM(G197:G200)","v":0},{"$f":"SUM(H197:H200)","v":{"v":4470720.981336518,"d":"4,470,721"}},{"$f":"SUM(I197:I200)","v":{"v":4470720.981336518,"d":"4,470,721"}},{"$f":"MAX(I201-H201,0)","v":0},{"$f":"SUM(K197:K200)","v":0}]
[null,null,"*Person trips for transit modes, vehicle trips for highway."]
[null,null,"**Positive values are trip increases (induced and diverted). Negative values are diverted trips."]
[{"$nulls":15},"For Trips Diverting from Highway to Transit",{"$nulls":4},"Least Cost Alternative (for Induced Trips)"]
[null,{"$f":"\"MODEL DATA\"","v":"MODEL DATA"}]
[{"$nulls":4},{"$f":"YearFirst","v":2025},{"$nulls":3},{"$f":"YearLast","v":2045}]
[{"$nulls":4},"Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build","Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build",null,null,"Mode",{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2025 (mph)"},{"$f":"\"Average Trip Length \nin Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length \nin Year 2025 (miles)"},{"$f":"\"Inverse of Average Speed \nin Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed \nin Year 2045 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2045 (miles)"},null,{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2025 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2025 (miles)"},{"$f":"\"Inverse of Average Speed in Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed in Year 2045 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2045 (miles)"},null,{"$f":"$O$197","v":"Bus"},{"$f":"$O$198","v":"Pass Train"},{"$f":"$O$199","v":"Light Rail"},{"$f":"$O$200","v":"Highway"}]
[]
[]
[]
[null,{"$f":"'2) Model Inputs'!D29","v":1},{"$f":"'2) Model Inputs'!E29","v":"All Vehicles"},{"$f":"'2) Model Inputs'!F11","v":"Highway"},{"$f":"'2) Model Inputs'!F29","v":{"v":10038.231941576085,"d":"10,038 "}},{"$f":"MAX('2) Model Inputs'!F35-'2) Model Inputs'!F29,0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(F211/SUMIF($D$211:$D$212,$D211,F$211:F$212),0)","v":{"v":0,"d":"0.0%"}},{"$f":"AND($D211<>Hwy,SUM('2) Model Inputs'!$I29:$K29)=0)","v":false},{"$f":"'2) Model Inputs'!V29","v":{"v":12248.55063379868,"d":"12,249 "}},{"$f":"MAX('2) Model Inputs'!V35-'2) Model Inputs'!V29,0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(J211/SUMIF($D$211:$D$212,$D211,J$211:J$212),0)","v":{"v":0,"d":"0.0%"}},{"$f":"AND($D211<>Hwy,SUM('2) Model Inputs'!$Y29:$AA29)=0)","v":false},null,null,{"$f":"'2) Model Inputs'!U11","v":0},{"$f":"IF($H211=TRUE,IFERROR(1/'2) Model Inputs'!V11,0),\"\")","v":""},{"$f":"IF($H211=TRUE,'2) Model Inputs'!W11,\"\")","v":""},{"$f":"IF($L211=TRUE,IFERROR(1/'2) Model Inputs'!X11,0),\"\")","v":""},{"$f":"IF($L211=TRUE,'2) Model Inputs'!Y11,\"\")","v":""},null,{"$f":"IF($H211=TRUE,IFERROR(1/'2) Model Inputs'!AA11,0),\"\")","v":""},{"$f":"IF($H211=TRUE,'2) Model Inputs'!AB11,\"\")","v":""},{"$f":"IF($L211=TRUE,IFERROR(1/'2) Model Inputs'!AC11,0),\"\")","v":""},{"$f":"IF($L211=TRUE,'2) Model Inputs'!AD11,\"\")","v":""},null,{"$f":"IF($D211=Z$207,1,0)","v":0},{"$f":"IF($D211=AA$207,1,0)","v":0},{"$f":"IF($D211=AB$207,1,0)","v":0},{"$f":"IF($D211=AC$207,1,0)","v":1}]

{"sheet":"Reliability","index":7,"n_rows":97,"n_cols":35,"rows_kept":97,"merged":[[22,30,24,30],[62,30,64,30]]}
[null,"Travel Time Reliability Benefits"]
[]
[null,"This sheet calculates total travel time reliability benefits on highway."]
[]
[null,"Formulas:",{"$nulls":14},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":7},"Std. Dev. Of TTI = (0.71 x (TTI Mean - 1) ^ 0.56) x Impacted Length / FF Speed",{"$nulls":9}," ( 1 + Real Discount Rate) ^ Year"]
[null,"Recurring Delay Rate = 1 / Est. Act. Speed - 1 / FF Speed",{"$nulls":5},"hours/vehicle                                                                                                              mi                             mph"]
[null,"hours/mi                                                            mph                                 mph",{"$nulls":5},"Reliability Savings = Change in Std. Dev. Of TTI x Avg. Value of Reliability"]
[null,"Recurring TTI Mean = 1 + Recurring Delay Rate x FF Speed",{"$nulls":5},"$/yr                                                                              hrs/yr                                                                $/hr"]
[null,"                                                                                   hours/mi                                mph",{"$nulls":5},"Avg. Value of Reliability = Avg. Value of Time x Reliability Ratio"]
[null,"TTI Mean = 1.0274 x Recurring TTI Mean ^ 1.2204",{"$nulls":5},"$/hr                                                                                    $/hr                                        "]
[{"$nulls":7},"Induced = Change in Trips x Change in Std. Dev. of TTI x 0.5"]
[]
[]
[]
[]
[null,"A","AUTOMOBILE BENEFITS",{"$nulls":12},"B","TRUCK BENEFITS",{"$nulls":12},"     C","SUMMARY OF TRAVEL TIME RELIABILITY BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,A20,2)),\"Not Used\",INDEX(ReliabilityGroup,A20,2))","v":"Not Used"},{"$nulls":12},{"$f":"MAX($O$1:O19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,O20,2)),\"Not Used\",INDEX(ReliabilityGroup,O20,2))","v":"Not Used"}]
[]
[null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",{"$nulls":5},"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",{"$nulls":4},"Automobile",1,null,"Present"]
[null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",{"$nulls":5},"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",{"$nulls":5},{"$f":"IF(ISBLANK(INDEX(ReliabilityModelGroup,AE22,1)),\"Not Used\",INDEX(ReliabilityModelGroup,AE22,1))","v":"Not Used"},null,"Value of"]
[null,"Year",{"$nulls":6},"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",{"$nulls":6},"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,"Reliability",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",{"$nulls":4},{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2025},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,3))),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,3))),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,A20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E26-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F26-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C26*INDEX(ReliabilityModelGroup,A20,18),D26*INDEX(ReliabilityModelGroup,A20,25))*(I26-J26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D26*INDEX(ReliabilityModelGroup,A20,25)>C26*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D26*INDEX(ReliabilityModelGroup,A20,25)-C26*INDEX(ReliabilityModelGroup,A20,18))*(I26-J26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K26+L26)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":{"v":0,"d":"$0"}},{"$f":"M26/(1+DiscRate)^(B26-YearCurrent)","v":{"v":0,"d":"$0"}},null,{"$f":"YearFirst","v":2025},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,3)),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,3)),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,O20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,O20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S26-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T26-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q26,R26)*(W26-X26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R26>Q26, Induced=\"Y\"), (R26-Q26)*(W26-X26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y26+Z26)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":{"v":0,"d":"$0"}},{"$f":"AA26/(1+DiscRate)^(P26-YearCurrent)","v":{"v":0,"d":"$0"}},null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($N9,MATCH(AE$22,$A:$A),0)","v":{"v":0,"d":"$0"}},null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE26:AF26,AE69:AF69))","v":{"v":0,"d":"$0"}},null,{"$f":"AG26/(1+DiscRate)^(AD26-YearCurrent)","v":{"v":0,"d":"$0"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,3))),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,3))),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,A20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,A20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E27-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F27-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C27*INDEX(ReliabilityModelGroup,A20,18),D27*INDEX(ReliabilityModelGroup,A20,25))*(I27-J27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D27*INDEX(ReliabilityModelGroup,A20,25)>C27*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D27*INDEX(ReliabilityModelGroup,A20,25)-C27*INDEX(ReliabilityModelGroup,A20,18))*(I27-J27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K27+L27)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":{"v":0,"d":"$0"}},{"$f":"M27/(1+DiscRate)^(B27-YearCurrent)","v":{"v":0,"d":"$0"}},null,{"$f":"YearLast","v":2045},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,3)),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,3)),0),0))","v":{"v":0,"d":"0 "}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,O20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,O20,4)),0),0))","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S27-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T27-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q27,R27)*(W27-X27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R27>Q27, Induced=\"Y\"), (R27-Q27)*(W27-X27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y27+Z27)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":{"v":0,"d":"$0"}},{"$f":"AA27/(1+DiscRate)^(P27-YearCurrent)","v":{"v":0,"d":"$0"}},null,{"$f":"AD26+1","v":2026},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[{"$nulls":29},{"$f":"AD27+1","v":2027},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B29),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B29),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E29-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F29-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C29*INDEX(ReliabilityModelGroup,A20,18),D29*INDEX(ReliabilityModelGroup,A20,25))*(I29-J29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D29*INDEX(ReliabilityModelGroup,A20,25)>C29*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D29*INDEX(ReliabilityModelGroup,A20,25)-C29*INDEX(ReliabilityModelGroup,A20,18))*(I29-J29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K29+L29)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":{"v":0,"d":"$0"}},{"$f":"M29/(1+DiscRate)^(B29-YearCurrent)","v":{"v":0,"d":"$0"}},null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P29),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P29),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S29-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T29-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q29,R29)*(W29-X29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R29>Q29, Induced=\"Y\"), (R29-Q29)*(W29-X29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y29+Z29)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":{"v":0,"d":"$0"}},{"$f":"AA29/(1+DiscRate)^(P29-YearCurrent)","v":{"v":0,"d":"$0"}},null,2028,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,{"$f":"B29+1","v":2026},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B30),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B30),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E30-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F30-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C30*INDEX(ReliabilityModelGroup,A20,18),D30*INDEX(ReliabilityModelGroup,A20,25))*(I30-J30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D30*INDEX(ReliabilityModelGroup,A20,25)>C30*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D30*INDEX(ReliabilityModelGroup,A20,25)-C30*INDEX(ReliabilityModelGroup,A20,18))*(I30-J30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"P29+1","v":2026},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P30),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P30),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S30-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T30-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q30,R30)*(W30-X30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R30>Q30, Induced=\"Y\"), (R30-Q30)*(W30-X30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2029,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,{"$f":"B30+1","v":2027},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B31),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B31),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E31-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F31-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C31*INDEX(ReliabilityModelGroup,A20,18),D31*INDEX(ReliabilityModelGroup,A20,25))*(I31-J31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D31*INDEX(ReliabilityModelGroup,A20,25)>C31*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D31*INDEX(ReliabilityModelGroup,A20,25)-C31*INDEX(ReliabilityModelGroup,A20,18))*(I31-J31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"P30+1","v":2027},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P31),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P31),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S31-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T31-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q31,R31)*(W31-X31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R31>Q31, Induced=\"Y\"), (R31-Q31)*(W31-X31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2030,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2028,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B32),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B32),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E32-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F32-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C32*INDEX(ReliabilityModelGroup,A20,18),D32*INDEX(ReliabilityModelGroup,A20,25))*(I32-J32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D32*INDEX(ReliabilityModelGroup,A20,25)>C32*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D32*INDEX(ReliabilityModelGroup,A20,25)-C32*INDEX(ReliabilityModelGroup,A20,18))*(I32-J32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2028,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P32),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P32),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S32-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T32-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q32,R32)*(W32-X32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R32>Q32, Induced=\"Y\"), (R32-Q32)*(W32-X32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2031,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2029,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B33),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B33),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E33-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F33-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C33*INDEX(ReliabilityModelGroup,A20,18),D33*INDEX(ReliabilityModelGroup,A20,25))*(I33-J33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D33*INDEX(ReliabilityModelGroup,A20,25)>C33*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D33*INDEX(ReliabilityModelGroup,A20,25)-C33*INDEX(ReliabilityModelGroup,A20,18))*(I33-J33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2029,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P33),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P33),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S33-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T33-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q33,R33)*(W33-X33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R33>Q33, Induced=\"Y\"), (R33-Q33)*(W33-X33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2032,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2030,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B34),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B34),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E34-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F34-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C34*INDEX(ReliabilityModelGroup,A20,18),D34*INDEX(ReliabilityModelGroup,A20,25))*(I34-J34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D34*INDEX(ReliabilityModelGroup,A20,25)>C34*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D34*INDEX(ReliabilityModelGroup,A20,25)-C34*INDEX(ReliabilityModelGroup,A20,18))*(I34-J34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2030,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P34),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P34),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S34-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T34-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q34,R34)*(W34-X34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R34>Q34, Induced=\"Y\"), (R34-Q34)*(W34-X34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2033,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2031,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B35),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B35),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E35-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F35-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C35*INDEX(ReliabilityModelGroup,A20,18),D35*INDEX(ReliabilityModelGroup,A20,25))*(I35-J35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D35*INDEX(ReliabilityModelGroup,A20,25)>C35*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D35*INDEX(ReliabilityModelGroup,A20,25)-C35*INDEX(ReliabilityModelGroup,A20,18))*(I35-J35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2031,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P35),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P35),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S35-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T35-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q35,R35)*(W35-X35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R35>Q35, Induced=\"Y\"), (R35-Q35)*(W35-X35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2034,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2032,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B36),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B36),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E36-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F36-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C36*INDEX(ReliabilityModelGroup,A20,18),D36*INDEX(ReliabilityModelGroup,A20,25))*(I36-J36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D36*INDEX(ReliabilityModelGroup,A20,25)>C36*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D36*INDEX(ReliabilityModelGroup,A20,25)-C36*INDEX(ReliabilityModelGroup,A20,18))*(I36-J36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2032,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P36),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P36),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S36-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T36-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q36,R36)*(W36-X36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R36>Q36, Induced=\"Y\"), (R36-Q36)*(W36-X36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2035,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2033,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B37),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B37),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E37-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F37-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C37*INDEX(ReliabilityModelGroup,A20,18),D37*INDEX(ReliabilityModelGroup,A20,25))*(I37-J37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D37*INDEX(ReliabilityModelGroup,A20,25)>C37*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D37*INDEX(ReliabilityModelGroup,A20,25)-C37*INDEX(ReliabilityModelGroup,A20,18))*(I37-J37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2033,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P37),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P37),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S37-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T37-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q37,R37)*(W37-X37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R37>Q37, Induced=\"Y\"), (R37-Q37)*(W37-X37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2036,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2034,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B38),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B38),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E38-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F38-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C38*INDEX(ReliabilityModelGroup,A20,18),D38*INDEX(ReliabilityModelGroup,A20,25))*(I38-J38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D38*INDEX(ReliabilityModelGroup,A20,25)>C38*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D38*INDEX(ReliabilityModelGroup,A20,25)-C38*INDEX(ReliabilityModelGroup,A20,18))*(I38-J38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2034,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P38),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P38),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S38-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T38-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q38,R38)*(W38-X38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R38>Q38, Induced=\"Y\"), (R38-Q38)*(W38-X38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2037,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2035,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B39),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B39),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E39-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F39-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C39*INDEX(ReliabilityModelGroup,A20,18),D39*INDEX(ReliabilityModelGroup,A20,25))*(I39-J39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D39*INDEX(ReliabilityModelGroup,A20,25)>C39*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D39*INDEX(ReliabilityModelGroup,A20,25)-C39*INDEX(ReliabilityModelGroup,A20,18))*(I39-J39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2035,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P39),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P39),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S39-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T39-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q39,R39)*(W39-X39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R39>Q39, Induced=\"Y\"), (R39-Q39)*(W39-X39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2038,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2036,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B40),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B40),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E40-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F40-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C40*INDEX(ReliabilityModelGroup,A20,18),D40*INDEX(ReliabilityModelGroup,A20,25))*(I40-J40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D40*INDEX(ReliabilityModelGroup,A20,25)>C40*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D40*INDEX(ReliabilityModelGroup,A20,25)-C40*INDEX(ReliabilityModelGroup,A20,18))*(I40-J40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2036,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P40),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P40),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S40-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T40-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q40,R40)*(W40-X40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R40>Q40, Induced=\"Y\"), (R40-Q40)*(W40-X40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2039,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2037,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B41),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B41),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E41-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F41-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C41*INDEX(ReliabilityModelGroup,A20,18),D41*INDEX(ReliabilityModelGroup,A20,25))*(I41-J41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D41*INDEX(ReliabilityModelGroup,A20,25)>C41*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D41*INDEX(ReliabilityModelGroup,A20,25)-C41*INDEX(ReliabilityModelGroup,A20,18))*(I41-J41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2037,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P41),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P41),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S41-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T41-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q41,R41)*(W41-X41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R41>Q41, Induced=\"Y\"), (R41-Q41)*(W41-X41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2040,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2038,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B42),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B42),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E42-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F42-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C42*INDEX(ReliabilityModelGroup,A20,18),D42*INDEX(ReliabilityModelGroup,A20,25))*(I42-J42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D42*INDEX(ReliabilityModelGroup,A20,25)>C42*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D42*INDEX(ReliabilityModelGroup,A20,25)-C42*INDEX(ReliabilityModelGroup,A20,18))*(I42-J42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2038,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P42),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P42),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S42-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T42-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q42,R42)*(W42-X42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R42>Q42, Induced=\"Y\"), (R42-Q42)*(W42-X42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2041,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2039,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B43),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B43),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E43-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F43-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C43*INDEX(ReliabilityModelGroup,A20,18),D43*INDEX(ReliabilityModelGroup,A20,25))*(I43-J43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D43*INDEX(ReliabilityModelGroup,A20,25)>C43*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D43*INDEX(ReliabilityModelGroup,A20,25)-C43*INDEX(ReliabilityModelGroup,A20,18))*(I43-J43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2039,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P43),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P43),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S43-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T43-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q43,R43)*(W43-X43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R43>Q43, Induced=\"Y\"), (R43-Q43)*(W43-X43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2042,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2040,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B44),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B44),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E44-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F44-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C44*INDEX(ReliabilityModelGroup,A20,18),D44*INDEX(ReliabilityModelGroup,A20,25))*(I44-J44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D44*INDEX(ReliabilityModelGroup,A20,25)>C44*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D44*INDEX(ReliabilityModelGroup,A20,25)-C44*INDEX(ReliabilityModelGroup,A20,18))*(I44-J44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2040,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P44),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P44),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S44-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T44-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q44,R44)*(W44-X44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R44>Q44, Induced=\"Y\"), (R44-Q44)*(W44-X44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2043,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2041,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B45),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B45),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E45-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F45-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C45*INDEX(ReliabilityModelGroup,A20,18),D45*INDEX(ReliabilityModelGroup,A20,25))*(I45-J45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D45*INDEX(ReliabilityModelGroup,A20,25)>C45*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D45*INDEX(ReliabilityModelGroup,A20,25)-C45*INDEX(ReliabilityModelGroup,A20,18))*(I45-J45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2041,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P45),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P45),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S45-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T45-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q45,R45)*(W45-X45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R45>Q45, Induced=\"Y\"), (R45-Q45)*(W45-X45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2044,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2042,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B46),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B46),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E46-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F46-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C46*INDEX(ReliabilityModelGroup,A20,18),D46*INDEX(ReliabilityModelGroup,A20,25))*(I46-J46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D46*INDEX(ReliabilityModelGroup,A20,25)>C46*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D46*INDEX(ReliabilityModelGroup,A20,25)-C46*INDEX(ReliabilityModelGroup,A20,18))*(I46-J46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2042,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P46),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P46),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S46-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T46-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q46,R46)*(W46-X46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R46>Q46, Induced=\"Y\"), (R46-Q46)*(W46-X46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2045,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2043,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B47),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B47),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E47-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F47-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C47*INDEX(ReliabilityModelGroup,A20,18),D47*INDEX(ReliabilityModelGroup,A20,25))*(I47-J47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D47*INDEX(ReliabilityModelGroup,A20,25)>C47*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D47*INDEX(ReliabilityModelGroup,A20,25)-C47*INDEX(ReliabilityModelGroup,A20,18))*(I47-J47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2043,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P47),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P47),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S47-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T47-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q47,R47)*(W47-X47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R47>Q47, Induced=\"Y\"), (R47-Q47)*(W47-X47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2046,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2044,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B48),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B48),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E48-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F48-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C48*INDEX(ReliabilityModelGroup,A20,18),D48*INDEX(ReliabilityModelGroup,A20,25))*(I48-J48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D48*INDEX(ReliabilityModelGroup,A20,25)>C48*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D48*INDEX(ReliabilityModelGroup,A20,25)-C48*INDEX(ReliabilityModelGroup,A20,18))*(I48-J48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2044,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P48),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P48),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S48-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T48-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q48,R48)*(W48-X48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R48>Q48, Induced=\"Y\"), (R48-Q48)*(W48-X48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2047,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2045,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B49),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B49),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E49-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F49-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C49*INDEX(ReliabilityModelGroup,A20,18),D49*INDEX(ReliabilityModelGroup,A20,25))*(I49-J49)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D49*INDEX(ReliabilityModelGroup,A20,25)>C49*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D49*INDEX(ReliabilityModelGroup,A20,25)-C49*INDEX(ReliabilityModelGroup,A20,18))*(I49-J49)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2045,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P49),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P49),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S49-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T49-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q49,R49)*(W49-X49)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R49>Q49, Induced=\"Y\"), (R49-Q49)*(W49-X49)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2048,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2046,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B50),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B50),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E50-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F50-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C50*INDEX(ReliabilityModelGroup,A20,18),D50*INDEX(ReliabilityModelGroup,A20,25))*(I50-J50)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D50*INDEX(ReliabilityModelGroup,A20,25)>C50*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D50*INDEX(ReliabilityModelGroup,A20,25)-C50*INDEX(ReliabilityModelGroup,A20,18))*(I50-J50)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2046,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P50),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P50),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S50-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T50-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q50,R50)*(W50-X50)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R50>Q50, Induced=\"Y\"), (R50-Q50)*(W50-X50)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2049,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2047,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B51),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B51),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E51-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F51-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C51*INDEX(ReliabilityModelGroup,A20,18),D51*INDEX(ReliabilityModelGroup,A20,25))*(I51-J51)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D51*INDEX(ReliabilityModelGroup,A20,25)>C51*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D51*INDEX(ReliabilityModelGroup,A20,25)-C51*INDEX(ReliabilityModelGroup,A20,18))*(I51-J51)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2047,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P51),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P51),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S51-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T51-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q51,R51)*(W51-X51)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R51>Q51, Induced=\"Y\"), (R51-Q51)*(W51-X51)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2050,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2048,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B52),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B52),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E52-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F52-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C52*INDEX(ReliabilityModelGroup,A20,18),D52*INDEX(ReliabilityModelGroup,A20,25))*(I52-J52)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D52*INDEX(ReliabilityModelGroup,A20,25)>C52*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D52*INDEX(ReliabilityModelGroup,A20,25)-C52*INDEX(ReliabilityModelGroup,A20,18))*(I52-J52)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2048,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P52),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P52),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S52-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T52-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q52,R52)*(W52-X52)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R52>Q52, Induced=\"Y\"), (R52-Q52)*(W52-X52)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2051,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,2049,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B53),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B53),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E53-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F53-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C53*INDEX(ReliabilityModelGroup,A20,18),D53*INDEX(ReliabilityModelGroup,A20,25))*(I53-J53)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D53*INDEX(ReliabilityModelGroup,A20,25)>C53*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D53*INDEX(ReliabilityModelGroup,A20,25)-C53*INDEX(ReliabilityModelGroup,A20,18))*(I53-J53)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2049,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P53),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P53),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S53-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T53-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q53,R53)*(W53-X53)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R53>Q53, Induced=\"Y\"), (R53-Q53)*(W53-X53)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2052,{"v":0,"d":"$0"},null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE53:AF53,AF96:AF96))","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
[null,2050,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B54),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B54),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E54-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F54-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C54*INDEX(ReliabilityModelGroup,A20,18),D54*INDEX(ReliabilityModelGroup,A20,25))*(I54-J54)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D54*INDEX(ReliabilityModelGroup,A20,25)>C54*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D54*INDEX(ReliabilityModelGroup,A20,25)-C54*INDEX(ReliabilityModelGroup,A20,18))*(I54-J54)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2050,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P54),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P54),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S54-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T54-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q54,R54)*(W54-X54)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R54>Q54, Induced=\"Y\"), (R54-Q54)*(W54-X54)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2053,{"v":0,"d":"$0"},null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE54:AF54,AF97:AF97))","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
[null,2051,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B55),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B55),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E55-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F55-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C55*INDEX(ReliabilityModelGroup,A20,18),D55*INDEX(ReliabilityModelGroup,A20,25))*(I55-J55)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D55*INDEX(ReliabilityModelGroup,A20,25)>C55*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D55*INDEX(ReliabilityModelGroup,A20,25)-C55*INDEX(ReliabilityModelGroup,A20,18))*(I55-J55)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2051,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P55),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P55),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S55-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T55-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q55,R55)*(W55-X55)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R55>Q55, Induced=\"Y\"), (R55-Q55)*(W55-X55)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2054,{"v":0,"d":"$0"},null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE55:AF55,AF98:AF98))","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
[null,2052,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B56),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B56),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E56-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F56-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C56*INDEX(ReliabilityModelGroup,A20,18),D56*INDEX(ReliabilityModelGroup,A20,25))*(I56-J56)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D56*INDEX(ReliabilityModelGroup,A20,25)>C56*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D56*INDEX(ReliabilityModelGroup,A20,25)-C56*INDEX(ReliabilityModelGroup,A20,18))*(I56-J56)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2052,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P56),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P56),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S56-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T56-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q56,R56)*(W56-X56)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R56>Q56, Induced=\"Y\"), (R56-Q56)*(W56-X56)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,2053,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B57),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B57),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B57),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B57),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E57-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F57-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C57*INDEX(ReliabilityModelGroup,A20,18),D57*INDEX(ReliabilityModelGroup,A20,25))*(I57-J57)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D57*INDEX(ReliabilityModelGroup,A20,25)>C57*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D57*INDEX(ReliabilityModelGroup,A20,25)-C57*INDEX(ReliabilityModelGroup,A20,18))*(I57-J57)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2053,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P57),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P57),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P57),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P57),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S57-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T57-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q57,R57)*(W57-X57)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R57>Q57, Induced=\"Y\"), (R57-Q57)*(W57-X57)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Total",{"$f":"SUM(AE26:AE55)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(AG26:AG55)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(AI26:AI55)","v":{"v":0,"d":"$0"}}]
[null,2054,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B58),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B58),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B58),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B58),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/E58-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/F58-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(C58*INDEX(ReliabilityModelGroup,A20,18),D58*INDEX(ReliabilityModelGroup,A20,25))*(I58-J58)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D58*INDEX(ReliabilityModelGroup,A20,25)>C58*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D58*INDEX(ReliabilityModelGroup,A20,25)-C58*INDEX(ReliabilityModelGroup,A20,18))*(I58-J58)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,2054,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P58),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P58),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P58),0)","v":{"v":0,"d":"0.0"}},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P58),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(MAX(1/S58-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(MAX(1/T58-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":{"v":0,"d":"0.000"}},{"$f":"MIN(Q58,R58)*(W58-X58)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R58>Q58, Induced=\"Y\"), (R58-Q58)*(W58-X58)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Total",{"$nulls":10},{"$f":"SUM(M29:M58)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N29:N58)","v":{"v":0,"d":"$0"}},null,"Total",{"$nulls":10},{"$f":"SUM(AA29:AA58)","v":{"v":0,"d":"$0"}},{"$f":"SUM(AB29:AB58)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":29},"Truck",1]
[{"$nulls":30},{"$f":"IF(ISBLANK(INDEX(ReliabilityModelGroup,AE62,1)),\"Not Used\",INDEX(ReliabilityModelGroup,AE62,1))","v":"Not Used"}]
[{"$nulls":29},"Year"]
[]
[{"$nulls":29},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AB9,MATCH(AE$62,$O:$O),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":29},{"$f":"AD66+1","v":2026},{"v":0,"d":"$0"}]
[{"$nulls":29},{"$f":"AD67+1","v":2027},{"v":0,"d":"$0"}]
[{"$nulls":29},2028,{"v":0,"d":"$0"}]
[{"$nulls":29},2029,{"v":0,"d":"$0"}]
[{"$nulls":29},2030,{"v":0,"d":"$0"}]
[{"$nulls":29},2031,{"v":0,"d":"$0"}]
[{"$nulls":29},2032,{"v":0,"d":"$0"}]
[{"$nulls":29},2033,{"v":0,"d":"$0"}]
[{"$nulls":29},2034,{"v":0,"d":"$0"}]
[{"$nulls":29},2035,{"v":0,"d":"$0"}]
[{"$nulls":29},2036,{"v":0,"d":"$0"}]
[{"$nulls":29},2037,{"v":0,"d":"$0"}]
[{"$nulls":29},2038,{"v":0,"d":"$0"}]
[{"$nulls":29},2039,{"v":0,"d":"$0"}]
[{"$nulls":29},2040,{"v":0,"d":"$0"}]
[{"$nulls":29},2041,{"v":0,"d":"$0"}]
[{"$nulls":29},2042,{"v":0,"d":"$0"}]
[{"$nulls":29},2043,{"v":0,"d":"$0"}]
[{"$nulls":29},2044,{"v":0,"d":"$0"}]
[{"$nulls":29},2045,{"v":0,"d":"$0"}]
[{"$nulls":29},2046,{"v":0,"d":"$0"}]
[{"$nulls":29},2047,{"v":0,"d":"$0"}]
[{"$nulls":29},2048,{"v":0,"d":"$0"}]
[{"$nulls":29},2049,{"v":0,"d":"$0"}]
[{"$nulls":29},2050,{"v":0,"d":"$0"}]
[{"$nulls":29},2051,{"v":0,"d":"$0"}]
[{"$nulls":29},2052,{"v":0,"d":"$0"}]
[{"$nulls":29},2053,{"v":0,"d":"$0"}]
[{"$nulls":29},2054,{"v":0,"d":"$0"}]
[]
[{"$nulls":29},"Total",{"$f":"SUM(AE66:AE95)","v":{"v":0,"d":"$0"}}]

{"sheet":"Vehicle Operating Costs","index":8,"n_rows":178,"n_cols":28,"rows_kept":178,"merged":[[20,23,22,23],[61,23,63,23],[102,23,104,23],[143,23,145,23]]}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs as benefits for highway and transit projects."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:",{"$nulls":17},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":20}," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",{"$nulls":5},"Non-Fuel Cost = VMT x Cost Per Mile",{"$nulls":4},"Benefit = Existing Cost - New Cost"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"dollars                         miles","$/mile"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",{"$nulls":5},"Out-of-Pocket Cost = Trips x Cost Per Trip"]
[null,"dollars",null,"gallons/mile","dollars/gallon",null,null,"dollars","trips        $ / trip"]
[]
[]
[null,"A","MODEL BENEFITS",{"$nulls":19},"B","SUMMARY OF VEHICLE OPERATING COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"All Vehicles"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,null,"PERCENT TRUCKS",null,"OUT OF POCKET COST",null,"BENEFITS",{"$nulls":7},1,null,"Present"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(trips/yr)",null,null,"(%)",null,"($/trip)",null,"($/yr)",{"$nulls":7},{"$f":"IF(ISBLANK(INDEX(ModelGroup,X20,1)),\"Not Used\",INDEX(ModelGroup,X20,1))","v":"All Vehicles"},null,"Value of"]
[null,"Year",{"$nulls":8},"Adjusted",{"$nulls":4},"Fuel","Non-Fuel","Out-of-Pocket Costs","Constant","Present",null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","No Build","Build","No Build","Build","Costs","Costs","(Existing)","Dollars","Value",{"$nulls":5},{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2025},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":{"v":33122150.11442445,"d":"33,122,150 "}},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":{"v":17183947.34918702,"d":"17,183,947 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":{"v":1831977.3293376355,"d":"1,831,977 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":{"v":439674.5590410325,"d":"439,675 "}},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":18.1},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":39.1},{"$f":"INDEX(ModelData1NB,A18,1)*AnnualFactor","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"INDEX(ModelData1B,A18,1)*AnnualFactor","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"'Travel Time'!O24","v":{"v":3663954.658675271,"d":"3,663,955 "}},{"$f":"INDEX(ModelData1NB,A18,9)","v":{"v":0.2,"d":"20.0%"}},{"$f":"INDEX(ModelData1B,A18,9)","v":{"v":0.2,"d":"20.0%"}},{"$f":"INDEX(ModelData1NB,A18,6)","v":{"v":0,"d":"$0.00"}},{"$f":"INDEX(ModelData1B,A18,6)","v":{"v":0,"d":"$0.00"}},{"$f":"(C24*(1-L24)*VLOOKUP(G24,FuelCon,2)-D24*(1-M24)*VLOOKUP(H24,FuelCon,2))*FuelAuto+(C24*L24*VLOOKUP(G24,FuelCon,3)-D24*M24*VLOOKUP(H24,FuelCon,3))*FuelTruck","v":{"v":3344962.558832567,"d":"$3,344,963"}},{"$f":"(C24*(1-L24)-D24*(1-M24))*NonFuelAuto+(C24*L24-D24*M24)*NonFuelTruck","v":{"v":7264632.820395221,"d":"$7,264,633"}},{"$f":"I24*N24-K24*O24","v":{"v":0,"d":"$0"}},{"$f":"SUM(P24:R24)","v":{"v":10609595.379227787,"d":"$10,609,595"}},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":{"v":7564494.875303201,"d":"$7,564,495"}},null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($T9,MATCH(X$20,$A:$A),0)","v":{"v":7564494.875303186,"d":"$7,564,495"}},null,{"$f":"IF(VehOp<>\"N\",SUM($X24:Y24),0)","v":{"v":7564494.875303186,"d":"$7,564,495"}},null,{"$f":"$Z24*(1+DiscRate)^($W24-YearCurrent)","v":{"v":10609595.379227765,"d":"$10,609,595"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":{"v":40415317.67128213,"d":"40,415,318 "}},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":{"v":20967681.402468275,"d":"20,967,681 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":{"v":2235360.490668259,"d":"2,235,360 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":{"v":536486.5177603823,"d":"536,487 "}},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":18.1},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":39.1},{"$f":"INDEX(ModelData20NB,A18,1)*AnnualFactor","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"INDEX(ModelData20B,A18,1)*AnnualFactor","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"'Travel Time'!O25","v":{"v":4470720.981336518,"d":"4,470,721 "}},{"$f":"INDEX(ModelData20NB,A18,9)","v":{"v":0.2,"d":"20.0%"}},{"$f":"INDEX(ModelData20B,A18,9)","v":{"v":0.2,"d":"20.0%"}},{"$f":"INDEX(ModelData20NB,A18,6)","v":{"v":0,"d":"$0.00"}},{"$f":"INDEX(ModelData20B,A18,6)","v":{"v":0,"d":"$0.00"}},{"$f":"(C25*(1-L25)*VLOOKUP(G25,FuelCon,2)-D25*(1-M25)*VLOOKUP(H25,FuelCon,2))*FuelAuto+(C25*L25*VLOOKUP(G25,FuelCon,3)-D25*M25*VLOOKUP(H25,FuelCon,3))*FuelTruck","v":{"v":4081489.998286363,"d":"$4,081,490"}},{"$f":"(C25*(1-L25)-D25*(1-M25))*NonFuelAuto+(C25*L25-D25*M25)*NonFuelTruck","v":{"v":8864232.611325353,"d":"$8,864,233"}},{"$f":"I25*N25-K25*O25","v":{"v":0,"d":"$0"}},{"$f":"SUM(P25:R25)","v":{"v":12945722.609611716,"d":"$12,945,723"}},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":{"v":2385238.74325202,"d":"$2,385,239"}},null,null,{"$f":"W24+1","v":2026},{"v":7147454.3894786695,"d":"$7,147,454"},null,{"$f":"IF(VehOp<>\"N\",SUM($X25:Y25),0)","v":{"v":7147454.3894786695,"d":"$7,147,454"}},null,{"v":10726401.740747003,"d":"$10,726,402"}]
[{"$nulls":22},{"$f":"W25+1","v":2027},{"v":6752605.046887137,"d":"$6,752,605"},null,{"$f":"IF(VehOp<>\"N\",SUM($X26:Y26),0)","v":{"v":6752605.046887137,"d":"$6,752,605"}},null,{"v":10843208.102266125,"d":"$10,843,208"}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B27),0)","v":{"v":33122150.114424467,"d":"33,122,150 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B27),0)","v":{"v":17183947.349187076,"d":"17,183,947 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B27),0)","v":{"v":1831977.3293376341,"d":"1,831,977 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B27),0)","v":{"v":439674.55904103257,"d":"439,675 "}},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":18.1},39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B27),0)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B27),0)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B27)","v":{"v":3663954.6586752683,"d":"3,663,955 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B27),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B27),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B27),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":{"v":0,"d":"$0.00"}},{"$f":"(C27*(1-L27)*VLOOKUP(G27,FuelCon,2)-D27*(1-M27)*VLOOKUP(H27,FuelCon,2))*FuelAuto+(C27*L27*VLOOKUP(G27,FuelCon,3)-D27*M27*VLOOKUP(H27,FuelCon,3))*FuelTruck","v":{"v":3344962.5588325625,"d":"$3,344,963"}},{"$f":"(C27*(1-L27)-D27*(1-M27))*NonFuelAuto+(C27*L27-D27*M27)*NonFuelTruck","v":{"v":7264632.820395203,"d":"$7,264,633"}},{"$f":"I27*N27-K27*O27","v":{"v":0,"d":"$0"}},{"$f":"SUM(P27:R27)","v":{"v":10609595.379227765,"d":"$10,609,595"}},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":{"v":7564494.875303186,"d":"$7,564,495"}},null,null,2028,{"v":6378828.204087567,"d":"$6,378,828"},null,{"$f":"IF(VehOp<>\"N\",SUM($X27:Y27),0)","v":{"v":6378828.204087567,"d":"$6,378,828"}},null,{"v":10960014.463785324,"d":"$10,960,014"}]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B28),0)","v":{"v":33486808.49226737,"d":"33,486,808 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B28),0)","v":{"v":17373134.051851094,"d":"17,373,134 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B28),0)","v":{"v":1852146.4874041677,"d":"1,852,146 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B28),0)","v":{"v":444515.1569769997,"d":"444,515 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B28),0)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B28),0)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B28)","v":{"v":3704292.9748083353,"d":"3,704,293 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B28),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B28),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B28),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":{"v":0,"d":"$0.00"}},{"v":3381788.930805262,"d":"$3,381,789"},{"v":7344612.809941741,"d":"$7,344,613"},{"v":0,"d":"$0"},{"v":10726401.740747003,"d":"$10,726,402"},{"v":7147454.3894786695,"d":"$7,147,454"},null,null,2029,{"v":6025056.607441922,"d":"$6,025,057"},null,{"$f":"IF(VehOp<>\"N\",SUM($X28:Y28),0)","v":{"v":6025056.607441922,"d":"$6,025,057"}},null,{"v":11076820.825304525,"d":"$11,076,821"}]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B29),0)","v":{"v":33851466.870110154,"d":"33,851,467 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B29),0)","v":{"v":17562320.75451517,"d":"17,562,321 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B29),0)","v":{"v":1872315.6454707012,"d":"1,872,316 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B29),0)","v":{"v":449355.75491296686,"d":"449,356 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B29),0)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B29),0)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B29)","v":{"v":3744631.2909414023,"d":"3,744,631 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B29),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B29),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B29),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":{"v":0,"d":"$0.00"}},{"v":3418615.302777932,"d":"$3,418,615"},{"v":7424592.799488193,"d":"$7,424,593"},{"v":0,"d":"$0"},{"v":10843208.102266125,"d":"$10,843,208"},{"v":6752605.046887137,"d":"$6,752,605"},null,null,2030,{"v":5690272.456841791,"d":"$5,690,272"},null,{"$f":"IF(VehOp<>\"N\",SUM($X29:Y29),0)","v":{"v":5690272.456841791,"d":"$5,690,272"}},null,{"v":11193627.186823761,"d":"$11,193,627"}]
[null,2028,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B30),0)","v":{"v":34216125.24795306,"d":"34,216,125 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B30),0)","v":{"v":17751507.45717925,"d":"17,751,507 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B30),0)","v":{"v":1892484.8035372272,"d":"1,892,485 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B30),0)","v":{"v":454196.352848934,"d":"454,196 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B30),0)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B30),0)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B30)","v":{"v":3784969.6070744544,"d":"3,784,970 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B30),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B30),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B30),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":{"v":0,"d":"$0.00"}},{"v":3455441.6747506233,"d":"$3,455,442"},{"v":7504572.789034702,"d":"$7,504,573"},{"v":0,"d":"$0"},{"v":10960014.463785324,"d":"$10,960,014"},{"v":6378828.204087567,"d":"$6,378,828"},null,null,2031,{"v":5373505.502838232,"d":"$5,373,506"},null,{"$f":"IF(VehOp<>\"N\",SUM($X30:Y30),0)","v":{"v":5373505.502838232,"d":"$5,373,506"}},null,{"v":11310433.54834296,"d":"$11,310,434"}]
[null,2029,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B31),0)","v":{"v":34580783.62579596,"d":"34,580,784 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B31),0)","v":{"v":17940694.159843326,"d":"17,940,694 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B31),0)","v":{"v":1912653.9616037607,"d":"1,912,654 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B31),0)","v":{"v":459036.950784903,"d":"459,037 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B31),0)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B31),0)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B31)","v":{"v":3825307.9232075214,"d":"3,825,308 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B31),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B31),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B31),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":{"v":0,"d":"$0.00"}},{"v":3492268.046723314,"d":"$3,492,268"},{"v":7584552.778581211,"d":"$7,584,553"},{"v":0,"d":"$0"},{"v":11076820.825304525,"d":"$11,076,821"},{"v":6025056.607441922,"d":"$6,025,057"},null,null,2032,{"v":5073831.181091821,"d":"$5,073,831"},null,{"$f":"IF(VehOp<>\"N\",SUM($X31:Y31),0)","v":{"v":5073831.181091821,"d":"$5,073,831"}},null,{"v":11427239.909862159,"d":"$11,427,240"}]
[null,2030,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B32),0)","v":{"v":34945442.00363886,"d":"34,945,442 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B32),0)","v":{"v":18129880.862507343,"d":"18,129,881 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B32),0)","v":{"v":1932823.1196702942,"d":"1,932,823 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B32),0)","v":{"v":463877.54872087017,"d":"463,878 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B32),0)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B32),0)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B32)","v":{"v":3865646.2393405885,"d":"3,865,646 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B32),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B32),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B32),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":{"v":0,"d":"$0.00"}},{"v":3529094.4186960137,"d":"$3,529,094"},{"v":7664532.768127747,"d":"$7,664,533"},{"v":0,"d":"$0"},{"v":11193627.186823761,"d":"$11,193,627"},{"v":5690272.456841791,"d":"$5,690,272"},null,null,2033,{"v":4790368.787403466,"d":"$4,790,369"},null,{"$f":"IF(VehOp<>\"N\",SUM($X32:Y32),0)","v":{"v":4790368.787403466,"d":"$4,790,369"}},null,{"v":11544046.271381285,"d":"$11,544,046"}]
[null,2031,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B33),0)","v":{"v":35310100.38148177,"d":"35,310,100 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B33),0)","v":{"v":18319067.56517142,"d":"18,319,068 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B33),0)","v":{"v":1952992.2777368203,"d":"1,952,992 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B33),0)","v":{"v":468718.1466568373,"d":"468,718 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B33),0)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B33),0)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B33)","v":{"v":3905984.5554736406,"d":"3,905,985 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B33),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B33),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B33),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":{"v":0,"d":"$0.00"}},{"v":3565920.7906687055,"d":"$3,565,921"},{"v":7744512.757674257,"d":"$7,744,513"},{"v":0,"d":"$0"},{"v":11310433.548342962,"d":"$11,310,434"},{"v":5373505.502838232,"d":"$5,373,506"},null,null,2034,{"v":4522279.696001089,"d":"$4,522,280"},null,{"$f":"IF(VehOp<>\"N\",SUM($X33:Y33),0)","v":{"v":4522279.696001089,"d":"$4,522,280"}},null,{"v":11660852.632900521,"d":"$11,660,853"}]
[null,2032,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B34),0)","v":{"v":35674758.75932467,"d":"35,674,759 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B34),0)","v":{"v":18508254.267835498,"d":"18,508,254 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B34),0)","v":{"v":1973161.4358033538,"d":"1,973,161 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B34),0)","v":{"v":473558.74459280446,"d":"473,559 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B34),0)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B34),0)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B34)","v":{"v":3946322.8716067076,"d":"3,946,323 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B34),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B34),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B34),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":{"v":0,"d":"$0.00"}},{"v":3602747.162641396,"d":"$3,602,747"},{"v":7824492.747220766,"d":"$7,824,493"},{"v":0,"d":"$0"},{"v":11427239.90986216,"d":"$11,427,240"},{"v":5073831.181091821,"d":"$5,073,831"},null,null,2035,{"v":4268765.623232464,"d":"$4,268,766"},null,{"$f":"IF(VehOp<>\"N\",SUM($X34:Y34),0)","v":{"v":4268765.623232464,"d":"$4,268,766"}},null,{"v":11777658.994419722,"d":"$11,777,659"}]
[null,2033,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B35),0)","v":{"v":36039417.137167454,"d":"36,039,417 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B35),0)","v":{"v":18697440.970499575,"d":"18,697,441 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B35),0)","v":{"v":1993330.5938698873,"d":"1,993,331 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B35),0)","v":{"v":478399.3425287716,"d":"478,399 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B35),0)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B35),0)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B35)","v":{"v":3986661.1877397746,"d":"3,986,661 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B35),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B35),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B35),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":{"v":0,"d":"$0.00"}},{"v":3639573.5346140657,"d":"$3,639,574"},{"v":7904472.736767218,"d":"$7,904,473"},{"v":0,"d":"$0"},{"v":11544046.271381285,"d":"$11,544,046"},{"v":4790368.787403466,"d":"$4,790,369"},null,null,2036,{"v":4029066.938349537,"d":"$4,029,067"},null,{"$f":"IF(VehOp<>\"N\",SUM($X35:Y35),0)","v":{"v":4029066.938349537,"d":"$4,029,067"}},null,{"v":11894465.355938919,"d":"$11,894,465"}]
[null,2034,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B36),0)","v":{"v":36404075.51501036,"d":"36,404,076 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B36),0)","v":{"v":18886627.673163593,"d":"18,886,628 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B36),0)","v":{"v":2013499.7519364133,"d":"2,013,500 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B36),0)","v":{"v":483239.94046473876,"d":"483,240 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B36),0)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B36),0)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B36)","v":{"v":4026999.5038728267,"d":"4,027,000 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B36),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B36),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B36),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":{"v":0,"d":"$0.00"}},{"v":3676399.9065867653,"d":"$3,676,400"},{"v":7984452.726313755,"d":"$7,984,453"},{"v":0,"d":"$0"},{"v":11660852.632900521,"d":"$11,660,853"},{"v":4522279.696001089,"d":"$4,522,280"},null,null,2037,{"v":3802461.0226531103,"d":"$3,802,461"},null,{"$f":"IF(VehOp<>\"N\",SUM($X36:Y36),0)","v":{"v":3802461.0226531103,"d":"$3,802,461"}},null,{"v":12011271.717458121,"d":"$12,011,272"}]
[null,2035,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B37),0)","v":{"v":36768733.89285326,"d":"36,768,734 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B37),0)","v":{"v":19075814.37582767,"d":"19,075,814 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B37),0)","v":{"v":2033668.9100029469,"d":"2,033,669 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B37),0)","v":{"v":488080.53840070777,"d":"488,081 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B37),0)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B37),0)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B37)","v":{"v":4067337.8200058937,"d":"4,067,338 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B37),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B37),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B37),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":{"v":0,"d":"$0.00"}},{"v":3713226.2785594566,"d":"$3,713,226"},{"v":8064432.715860264,"d":"$8,064,433"},{"v":0,"d":"$0"},{"v":11777658.99441972,"d":"$11,777,659"},{"v":4268765.623232464,"d":"$4,268,766"},null,null,2038,{"v":3588260.6779003665,"d":"$3,588,261"},null,{"$f":"IF(VehOp<>\"N\",SUM($X37:Y37),0)","v":{"v":3588260.6779003665,"d":"$3,588,261"}},null,{"v":12128078.078977356,"d":"$12,128,078"}]
[null,2036,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B38),0)","v":{"v":37133392.27069616,"d":"37,133,392 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B38),0)","v":{"v":19265001.078491747,"d":"19,265,001 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B38),0)","v":{"v":2053838.0680694804,"d":"2,053,838 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B38),0)","v":{"v":492921.1363366749,"d":"492,921 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B38),0)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B38),0)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B38)","v":{"v":4107676.1361389607,"d":"4,107,676 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B38),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B38),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B38),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":{"v":0,"d":"$0.00"}},{"v":3750052.6505321474,"d":"$3,750,053"},{"v":8144412.705406772,"d":"$8,144,413"},{"v":0,"d":"$0"},{"v":11894465.355938919,"d":"$11,894,465"},{"v":4029066.938349537,"d":"$4,029,067"},null,null,2039,{"v":3385812.5845520482,"d":"$3,385,813"},null,{"$f":"IF(VehOp<>\"N\",SUM($X38:Y38),0)","v":{"v":3385812.5845520482,"d":"$3,385,813"}},null,{"v":12244884.440496482,"d":"$12,244,884"}]
[null,2037,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B39),0)","v":{"v":37498050.64853907,"d":"37,498,051 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B39),0)","v":{"v":19454187.781155825,"d":"19,454,188 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B39),0)","v":{"v":2074007.2261360064,"d":"2,074,007 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B39),0)","v":{"v":497761.73427264206,"d":"497,762 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B39),0)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B39),0)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B39)","v":{"v":4148014.452272013,"d":"4,148,014 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B39),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B39),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B39),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":{"v":0,"d":"$0.00"}},{"v":3786879.022504839,"d":"$3,786,879"},{"v":8224392.694953281,"d":"$8,224,393"},{"v":0,"d":"$0"},{"v":12011271.717458121,"d":"$12,011,272"},{"v":3802461.0226531103,"d":"$3,802,461"},null,null,2040,{"v":3194495.8101502657,"d":"$3,194,496"},null,{"$f":"IF(VehOp<>\"N\",SUM($X39:Y39),0)","v":{"v":3194495.8101502657,"d":"$3,194,496"}},null,{"v":12361690.802015683,"d":"$12,361,691"}]
[null,2038,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B40),0)","v":{"v":37862709.02638197,"d":"37,862,709 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B40),0)","v":{"v":19643374.483819842,"d":"19,643,374 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B40),0)","v":{"v":2094176.38420254,"d":"2,094,176 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B40),0)","v":{"v":502602.3322086092,"d":"502,602 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B40),0)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B40),0)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B40)","v":{"v":4188352.76840508,"d":"4,188,353 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B40),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B40),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B40),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":{"v":0,"d":"$0.00"}},{"v":3823705.3944775388,"d":"$3,823,705"},{"v":8304372.684499817,"d":"$8,304,373"},{"v":0,"d":"$0"},{"v":12128078.078977356,"d":"$12,128,078"},{"v":3588260.6779003665,"d":"$3,588,261"},null,null,2041,{"v":3013720.367865769,"d":"$3,013,720"},null,{"$f":"IF(VehOp<>\"N\",SUM($X40:Y40),0)","v":{"v":3013720.367865769,"d":"$3,013,720"}},null,{"v":12478497.163534882,"d":"$12,478,497"}]
[null,2039,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B41),0)","v":{"v":38227367.40422475,"d":"38,227,367 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B41),0)","v":{"v":19832561.18648392,"d":"19,832,561 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B41),0)","v":{"v":2114345.5422690734,"d":"2,114,346 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B41),0)","v":{"v":507442.93014457636,"d":"507,443 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B41),0)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B41),0)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B41)","v":{"v":4228691.084538147,"d":"4,228,691 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B41),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B41),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B41),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":{"v":0,"d":"$0.00"}},{"v":3860531.7664502095,"d":"$3,860,532"},{"v":8384352.674046272,"d":"$8,384,353"},{"v":0,"d":"$0"},{"v":12244884.440496482,"d":"$12,244,884"},{"v":3385812.5845520482,"d":"$3,385,813"},null,null,2042,{"v":2842925.825034929,"d":"$2,842,926"},null,{"$f":"IF(VehOp<>\"N\",SUM($X41:Y41),0)","v":{"v":2842925.825034929,"d":"$2,842,926"}},null,{"v":12595303.525054118,"d":"$12,595,304"}]
[null,2040,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B42),0)","v":{"v":38592025.78206766,"d":"38,592,026 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B42),0)","v":{"v":20021747.889147997,"d":"20,021,748 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B42),0)","v":{"v":2134514.700335607,"d":"2,134,515 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B42),0)","v":{"v":512283.52808054537,"d":"512,284 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B42),0)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B42),0)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B42)","v":{"v":4269029.400671214,"d":"4,269,029 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B42),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B42),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B42),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":{"v":0,"d":"$0.00"}},{"v":3897358.1384229003,"d":"$3,897,358"},{"v":8464332.663592782,"d":"$8,464,333"},{"v":0,"d":"$0"},{"v":12361690.802015683,"d":"$12,361,691"},{"v":3194495.8101502657,"d":"$3,194,496"},null,null,2043,{"v":2681579.9613144994,"d":"$2,681,580"},null,{"$f":"IF(VehOp<>\"N\",SUM($X42:Y42),0)","v":{"v":2681579.9613144994,"d":"$2,681,580"}},null,{"v":12712109.886573318,"d":"$12,712,110"}]
[null,2041,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B43),0)","v":{"v":38956684.15991056,"d":"38,956,684 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B43),0)","v":{"v":20210934.591812074,"d":"20,210,935 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B43),0)","v":{"v":2154683.858402133,"d":"2,154,684 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B43),0)","v":{"v":517124.1260165125,"d":"517,124 "}},{"$f":"IF(E43=0,55,MAX(5,ROUND(C43/E43,1)))","v":18.1},39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B43),0)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B43),0)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B43)","v":{"v":4309367.716804266,"d":"4,309,368 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B43),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B43),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B43),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":{"v":0,"d":"$0.00"}},{"v":3934184.5103955907,"d":"$3,934,185"},{"v":8544312.653139291,"d":"$8,544,313"},{"v":0,"d":"$0"},{"v":12478497.163534882,"d":"$12,478,497"},{"v":3013720.367865769,"d":"$3,013,720"},null,null,2044,{"v":2529177.475917634,"d":"$2,529,177"},null,{"$f":"IF(VehOp<>\"N\",SUM($X43:Y43),0)","v":{"v":2529177.475917634,"d":"$2,529,177"}},null,{"v":12828916.248092517,"d":"$12,828,916"}]
[null,2042,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B44),0)","v":{"v":39321342.53775346,"d":"39,321,343 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B44),0)","v":{"v":20400121.29447609,"d":"20,400,121 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B44),0)","v":{"v":2174853.0164686665,"d":"2,174,853 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B44),0)","v":{"v":521964.72395247966,"d":"521,965 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B44),0)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B44),0)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B44)","v":{"v":4349706.032937333,"d":"4,349,706 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B44),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B44),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B44),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":{"v":0,"d":"$0.00"}},{"v":3971010.882368291,"d":"$3,971,011"},{"v":8624292.642685827,"d":"$8,624,293"},{"v":0,"d":"$0"},{"v":12595303.525054118,"d":"$12,595,304"},{"v":2842925.825034929,"d":"$2,842,926"},null,null,2045,{"v":2385238.7432520054,"d":"$2,385,239"},null,{"$f":"IF(VehOp<>\"N\",SUM($X44:Y44),0)","v":{"v":2385238.7432520054,"d":"$2,385,239"}},null,{"v":12945722.609611638,"d":"$12,945,723"}]
[null,2043,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B45),0)","v":{"v":39686000.915596366,"d":"39,686,001 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B45),0)","v":{"v":20589307.99714017,"d":"20,589,308 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B45),0)","v":{"v":2195022.1745352,"d":"2,195,022 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B45),0)","v":{"v":526805.3218884468,"d":"526,805 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B45),0)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B45),0)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B45)","v":{"v":4390044.3490704,"d":"4,390,044 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B45),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B45),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B45),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":{"v":0,"d":"$0.00"}},{"v":4007837.254340982,"d":"$4,007,837"},{"v":8704272.632232336,"d":"$8,704,273"},{"v":0,"d":"$0"},{"v":12712109.886573318,"d":"$12,712,110"},{"v":2681579.9613144994,"d":"$2,681,580"},null,null,2046,{"v":2249308.616160085,"d":"$2,249,309"},null,{"$f":"IF(VehOp<>\"N\",SUM($X45:Y45),0)","v":{"v":2249308.616160085,"d":"$2,249,309"}},null,{"v":13062528.971130878,"d":"$13,062,529"}]
[null,2044,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B46),0)","v":{"v":40050659.29343927,"d":"40,050,659 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B46),0)","v":{"v":20778494.699804246,"d":"20,778,495 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B46),0)","v":{"v":2215191.332601726,"d":"2,215,191 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B46),0)","v":{"v":531645.919824414,"d":"531,646 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B46),0)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B46),0)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B46)","v":{"v":4430382.665203452,"d":"4,430,383 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B46),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B46),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B46),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":{"v":0,"d":"$0.00"}},{"v":4044663.626313673,"d":"$4,044,664"},{"v":8784252.621778844,"d":"$8,784,253"},{"v":0,"d":"$0"},{"v":12828916.248092517,"d":"$12,828,916"},{"v":2529177.475917634,"d":"$2,529,177"},null,null,2047,{"v":2120955.27585865,"d":"$2,120,955"},null,{"$f":"IF(VehOp<>\"N\",SUM($X46:Y46),0)","v":{"v":2120955.27585865,"d":"$2,120,955"}},null,{"v":13179335.332650078,"d":"$13,179,335"}]
[null,2045,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B47),0)","v":{"v":40415317.67128205,"d":"40,415,318 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B47),0)","v":{"v":20967681.402468324,"d":"20,967,681 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B47),0)","v":{"v":2235360.4906682596,"d":"2,235,360 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B47),0)","v":{"v":536486.5177603811,"d":"536,487 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B47),0)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B47),0)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B47)","v":{"v":4470720.981336519,"d":"4,470,721 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B47),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B47),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B47),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":{"v":0,"d":"$0.00"}},{"v":4081489.9982863427,"d":"$4,081,490"},{"v":8864232.611325298,"d":"$8,864,233"},{"v":0,"d":"$0"},{"v":12945722.60961164,"d":"$12,945,723"},{"v":2385238.7432520054,"d":"$2,385,239"},null,null,2048,{"v":1999769.1275896817,"d":"$1,999,769"},null,{"$f":"IF(VehOp<>\"N\",SUM($X47:Y47),0)","v":{"v":1999769.1275896817,"d":"$1,999,769"}},null,{"v":13296141.694169275,"d":"$13,296,142"}]
[null,2046,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B48),0)","v":{"v":40779976.049124956,"d":"40,779,976 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B48),0)","v":{"v":21156868.10513234,"d":"21,156,868 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B48),0)","v":{"v":2255529.648734793,"d":"2,255,530 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B48),0)","v":{"v":541327.1156963501,"d":"541,327 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B48),0)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B48),0)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B48)","v":{"v":4511059.297469586,"d":"4,511,059 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B48),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B48),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B48),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":{"v":0,"d":"$0.00"}},{"v":4118316.3702590424,"d":"$4,118,316"},{"v":8944212.600871835,"d":"$8,944,213"},{"v":0,"d":"$0"},{"v":13062528.971130878,"d":"$13,062,529"},{"v":2249308.616160085,"d":"$2,249,309"},null,null,2049,{"v":1885361.7409234596,"d":"$1,885,362"},null,{"$f":"IF(VehOp<>\"N\",SUM($X48:Y48),0)","v":{"v":1885361.7409234596,"d":"$1,885,362"}},null,{"v":13412948.055688478,"d":"$13,412,948"}]
[null,2047,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B49),0)","v":{"v":41144634.42696786,"d":"41,144,634 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B49),0)","v":{"v":21346054.80779642,"d":"21,346,055 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B49),0)","v":{"v":2275698.806801319,"d":"2,275,699 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B49),0)","v":{"v":546167.7136323173,"d":"546,168 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B49),0)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B49),0)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B49)","v":{"v":4551397.613602638,"d":"4,551,398 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B49),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B49),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B49),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":{"v":0,"d":"$0.00"}},{"v":4155142.7422317336,"d":"$4,155,143"},{"v":9024192.590418344,"d":"$9,024,193"},{"v":0,"d":"$0"},{"v":13179335.332650078,"d":"$13,179,335"},{"v":2120955.27585865,"d":"$2,120,955"},null,null,2050,{"v":1777364.83359815,"d":"$1,777,365"},null,{"$f":"IF(VehOp<>\"N\",SUM($X49:Y49),0)","v":{"v":1777364.83359815,"d":"$1,777,365"}},null,{"v":13529754.417207677,"d":"$13,529,754"}]
[null,2048,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B50),0)","v":{"v":41509292.80481076,"d":"41,509,293 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B50),0)","v":{"v":21535241.510460496,"d":"21,535,242 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B50),0)","v":{"v":2295867.9648678526,"d":"2,295,868 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B50),0)","v":{"v":551008.3115682844,"d":"551,008 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B50),0)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B50),0)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B50)","v":{"v":4591735.929735705,"d":"4,591,736 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B50),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B50),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B50),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":{"v":0,"d":"$0.00"}},{"v":4191969.1142044244,"d":"$4,191,969"},{"v":9104172.579964852,"d":"$9,104,173"},{"v":0,"d":"$0"},{"v":13296141.694169275,"d":"$13,296,142"},{"v":1999769.1275896817,"d":"$1,999,769"},null,null,2051,{"v":1675429.2977348117,"d":"$1,675,429"},null,{"$f":"IF(VehOp<>\"N\",SUM($X50:Y50),0)","v":{"v":1675429.2977348117,"d":"$1,675,429"}},null,{"v":13646560.778726915,"d":"$13,646,561"}]
[null,2049,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B51),0)","v":{"v":41873951.182653666,"d":"41,873,951 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B51),0)","v":{"v":21724428.213124573,"d":"21,724,428 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B51),0)","v":{"v":2316037.122934386,"d":"2,316,037 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B51),0)","v":{"v":555848.9095042516,"d":"555,849 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B51),0)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B51),0)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B51)","v":{"v":4632074.245868772,"d":"4,632,074 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B51),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B51),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B51),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":{"v":0,"d":"$0.00"}},{"v":4228795.486177117,"d":"$4,228,795"},{"v":9184152.569511361,"d":"$9,184,153"},{"v":0,"d":"$0"},{"v":13412948.055688478,"d":"$13,412,948"},{"v":1885361.7409234596,"d":"$1,885,362"},null,null,2052,{"v":1579224.2672323633,"d":"$1,579,224"},null,{"$f":"IF(VehOp<>\"N\",SUM($X51:Y51),0)","v":{"v":1579224.2672323633,"d":"$1,579,224"}},null,{"v":13763367.140246037,"d":"$13,763,367"}]
[null,2050,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B52),0)","v":{"v":42238609.56049657,"d":"42,238,610 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B52),0)","v":{"v":21913614.91578865,"d":"21,913,615 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B52),0)","v":{"v":2336206.281000912,"d":"2,336,206 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B52),0)","v":{"v":560689.5074402187,"d":"560,690 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B52),0)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B52),0)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B52)","v":{"v":4672412.562001824,"d":"4,672,413 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B52),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B52),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B52),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":{"v":0,"d":"$0.00"}},{"v":4265621.858149808,"d":"$4,265,622"},{"v":9264132.559057869,"d":"$9,264,133"},{"v":0,"d":"$0"},{"v":13529754.417207677,"d":"$13,529,754"},{"v":1777364.83359815,"d":"$1,777,365"},null,null,2053,{"v":1488436.2251222422,"d":"$1,488,436"},null,{"$f":"IF(VehOp<>\"N\",SUM($X52:Y52),0)","v":{"v":1488436.2251222422,"d":"$1,488,436"}},null,{"v":13880173.501765238,"d":"$13,880,174"}]
[null,2051,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B53),0)","v":{"v":42603267.93833947,"d":"42,603,268 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B53),0)","v":{"v":22102801.61845267,"d":"22,102,802 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B53),0)","v":{"v":2356375.4390674457,"d":"2,356,375 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B53),0)","v":{"v":565530.1053761877,"d":"565,530 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B53),0)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B53),0)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B53)","v":{"v":4712750.878134891,"d":"4,712,751 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B53),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B53),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B53),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":{"v":0,"d":"$0.00"}},{"v":4302448.230122507,"d":"$4,302,448"},{"v":9344112.548604408,"d":"$9,344,113"},{"v":0,"d":"$0"},{"v":13646560.778726915,"d":"$13,646,561"},{"v":1675429.2977348117,"d":"$1,675,429"},null,null,2054,{"v":1402768.1496455893,"d":"$1,402,768"},null,{"$f":"IF(VehOp<>\"N\",SUM($X53:Y53),0)","v":{"v":1402768.1496455893,"d":"$1,402,768"}},null,{"v":13996979.86328444,"d":"$13,996,980"}]
[null,2052,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B54),0)","v":{"v":42967926.316182256,"d":"42,967,926 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B54),0)","v":{"v":22291988.321116745,"d":"22,291,988 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B54),0)","v":{"v":2376544.597133979,"d":"2,376,545 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B54),0)","v":{"v":570370.7033121549,"d":"570,371 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B54),0)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B54),0)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B54)","v":{"v":4753089.194267958,"d":"4,753,089 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B54),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B54),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B54),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":{"v":0,"d":"$0.00"}},{"v":4339274.602095177,"d":"$4,339,275"},{"v":9424092.53815086,"d":"$9,424,093"},{"v":0,"d":"$0"},{"v":13763367.140246037,"d":"$13,763,367"},{"v":1579224.2672323633,"d":"$1,579,224"}]
[null,2053,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B55),0)","v":{"v":43332584.69402516,"d":"43,332,585 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B55),0)","v":{"v":22481175.023780823,"d":"22,481,175 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B55),0)","v":{"v":2396713.7552005053,"d":"2,396,714 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B55),0)","v":{"v":575211.301248122,"d":"575,211 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B55),0)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B55),0)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B55)","v":{"v":4793427.5104010105,"d":"4,793,428 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B55),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B55),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B55),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":{"v":0,"d":"$0.00"}},{"v":4376100.974067869,"d":"$4,376,101"},{"v":9504072.52769737,"d":"$9,504,073"},{"v":0,"d":"$0"},{"v":13880173.501765238,"d":"$13,880,174"},{"v":1488436.2251222422,"d":"$1,488,436"},null,null,"Total",{"$f":"SUM(X24:X53)","v":{"v":111218819.31146258,"d":"$111,218,819"}},null,{"$f":"SUM(Z24:Z53)","v":{"v":111218819.31146258,"d":"$111,218,819"}},null,{"$f":"SUM(AB24:AB53)","v":{"v":369098628.6376833,"d":"$369,098,629"}}]
[null,2054,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B56),0)","v":{"v":43697243.07186806,"d":"43,697,243 "}},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B56),0)","v":{"v":22670361.7264449,"d":"22,670,362 "}},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B56),0)","v":{"v":2416882.9132670388,"d":"2,416,883 "}},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B56),0)","v":{"v":580051.8991840892,"d":"580,052 "}},18.1,39.1,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B56),0)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B56),0)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"TREND(K24:K25,$B24:$B25,$B56)","v":{"v":4833765.8265340775,"d":"4,833,766 "}},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B56),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B56),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B56),0)","v":{"v":0,"d":"$0.00"}},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":{"v":0,"d":"$0.00"}},{"v":4412927.346040559,"d":"$4,412,927"},{"v":9584052.517243879,"d":"$9,584,053"},{"v":0,"d":"$0"},{"v":13996979.863284439,"d":"$13,996,980"},{"v":1402768.1496455893,"d":"$1,402,768"},{"$nulls":5},{"$f":"Z55=Z96+Z137+Z178","v":true},null,{"$f":"AB55=AB96+AB137+AB178","v":true}]
[{"$nulls":22},{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",{"$nulls":17},{"$f":"SUM(T27:T56)","v":{"v":111218819.31146258,"d":"$111,218,819"}}]
[{"$nulls":22},"SUMMARY OF FUEL COST SAVINGS"]
[]
[{"$nulls":23},1,null,"Present"]
[{"$nulls":23},{"$f":"IF(ISBLANK(INDEX(ModelGroup,X61,1)),\"Not Used\",INDEX(ModelGroup,X61,1))","v":"All Vehicles"},null,"Value of"]
[{"$nulls":22},"Year",null,null,"Veh Op Cost",null,"Constant"]
[{"$nulls":25},{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[{"$nulls":22},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($P9,MATCH(X$20,$A:$A),0)","v":{"v":3344962.5588325625,"d":"$3,344,963"}},null,{"$f":"$AB65/(1+DiscRate)^($W65-YearCurrent)","v":{"v":2384912.075337944,"d":"$2,384,912"}},null,{"$f":"IF(VehOp<>\"N\",SUM($X65:Y65),0)","v":{"v":3344962.5588325625,"d":"$3,344,963"}}]
[{"$nulls":22},{"$f":"W65+1","v":2026},{"v":3381788.930805262,"d":"$3,381,789"},null,{"v":2253428.7566308444,"d":"$2,253,429"},null,{"$f":"IF(VehOp<>\"N\",SUM($X66:Y66),0)","v":{"v":3381788.930805262,"d":"$3,381,789"}}]
[{"$nulls":22},{"$f":"W66+1","v":2027},{"v":3418615.302777932,"d":"$3,418,615"},null,{"v":2128941.7974076704,"d":"$2,128,942"},null,{"$f":"IF(VehOp<>\"N\",SUM($X67:Y67),0)","v":{"v":3418615.302777932,"d":"$3,418,615"}}]
[{"$nulls":22},2028,{"v":3455441.6747506233,"d":"$3,455,442"},null,{"v":2011098.514998327,"d":"$2,011,099"},null,{"$f":"IF(VehOp<>\"N\",SUM($X68:Y68),0)","v":{"v":3455441.6747506233,"d":"$3,455,442"}}]
[{"$nulls":22},2029,{"v":3492268.046723314,"d":"$3,492,268"},null,{"v":1899562.4287612445,"d":"$1,899,562"},null,{"$f":"IF(VehOp<>\"N\",SUM($X69:Y69),0)","v":{"v":3492268.046723314,"d":"$3,492,268"}}]
[{"$nulls":22},2030,{"v":3529094.4186960137,"d":"$3,529,094"},null,{"v":1794012.649620702,"d":"$1,794,013"},null,{"$f":"IF(VehOp<>\"N\",SUM($X70:Y70),0)","v":{"v":3529094.4186960137,"d":"$3,529,094"}}]
[{"$nulls":22},2031,{"v":3565920.7906687055,"d":"$3,565,921"},null,{"v":1694143.2801354292,"d":"$1,694,143"},null,{"$f":"IF(VehOp<>\"N\",SUM($X71:Y71),0)","v":{"v":3565920.7906687055,"d":"$3,565,921"}}]
[{"$nulls":22},2032,{"v":3602747.162641396,"d":"$3,602,747"},null,{"v":1599662.8263334061,"d":"$1,599,663"},null,{"$f":"IF(VehOp<>\"N\",SUM($X72:Y72),0)","v":{"v":3602747.162641396,"d":"$3,602,747"}}]
[{"$nulls":22},2033,{"v":3639573.5346140657,"d":"$3,639,574"},null,{"v":1510293.6223408591,"d":"$1,510,294"},null,{"$f":"IF(VehOp<>\"N\",SUM($X73:Y73),0)","v":{"v":3639573.5346140657,"d":"$3,639,574"}}]
[{"$nulls":22},2034,{"v":3676399.9065867653,"d":"$3,676,400"},null,{"v":1425771.2686488302,"d":"$1,425,771"},null,{"$f":"IF(VehOp<>\"N\",SUM($X74:Y74),0)","v":{"v":3676399.9065867653,"d":"$3,676,400"}}]
[{"$nulls":22},2035,{"v":3713226.2785594566,"d":"$3,713,226"},null,{"v":1345844.0846952868,"d":"$1,345,844"},null,{"$f":"IF(VehOp<>\"N\",SUM($X75:Y75),0)","v":{"v":3713226.2785594566,"d":"$3,713,226"}}]
[{"$nulls":22},2036,{"v":3750052.6505321474,"d":"$3,750,053"},null,{"v":1270272.5762940727,"d":"$1,270,273"},null,{"$f":"IF(VehOp<>\"N\",SUM($X76:Y76),0)","v":{"v":3750052.6505321474,"d":"$3,750,053"}}]
[{"$nulls":22},2037,{"v":3786879.022504839,"d":"$3,786,879"},null,{"v":1198828.9183107947,"d":"$1,198,829"},null,{"$f":"IF(VehOp<>\"N\",SUM($X77:Y77),0)","v":{"v":3786879.022504839,"d":"$3,786,879"}}]
[{"$nulls":22},2038,{"v":3823705.3944775388,"d":"$3,823,705"},null,{"v":1131296.4528701464,"d":"$1,131,296"},null,{"$f":"IF(VehOp<>\"N\",SUM($X78:Y78),0)","v":{"v":3823705.3944775388,"d":"$3,823,705"}}]
[{"$nulls":22},2039,{"v":3860531.7664502095,"d":"$3,860,532"},null,{"v":1067469.203276539,"d":"$1,067,469"},null,{"$f":"IF(VehOp<>\"N\",SUM($X79:Y79),0)","v":{"v":3860531.7664502095,"d":"$3,860,532"}}]
[{"$nulls":22},2040,{"v":3897358.1384229003,"d":"$3,897,358"},null,{"v":1007151.4037397616,"d":"$1,007,151"},null,{"$f":"IF(VehOp<>\"N\",SUM($X80:Y80),0)","v":{"v":3897358.1384229003,"d":"$3,897,358"}}]
[{"$nulls":22},2041,{"v":3934184.5103955907,"d":"$3,934,185"},null,{"v":950157.0449179409,"d":"$950,157"},null,{"$f":"IF(VehOp<>\"N\",SUM($X81:Y81),0)","v":{"v":3934184.5103955907,"d":"$3,934,185"}}]
[{"$nulls":22},2042,{"v":3971010.882368291,"d":"$3,971,011"},null,{"v":896309.4352210975,"d":"$896,309"},null,{"$f":"IF(VehOp<>\"N\",SUM($X82:Y82),0)","v":{"v":3971010.882368291,"d":"$3,971,011"}}]
[{"$nulls":22},2043,{"v":4007837.254340982,"d":"$4,007,837"},null,{"v":845440.7777580624,"d":"$845,441"},null,{"$f":"IF(VehOp<>\"N\",SUM($X83:Y83),0)","v":{"v":4007837.254340982,"d":"$4,007,837"}}]
[{"$nulls":22},2044,{"v":4044663.626313673,"d":"$4,044,664"},null,{"v":797391.7627575821,"d":"$797,392"},null,{"$f":"IF(VehOp<>\"N\",SUM($X84:Y84),0)","v":{"v":4044663.626313673,"d":"$4,044,664"}}]
[{"$nulls":22},2045,{"v":4081489.9982863427,"d":"$4,081,490"},null,{"v":752011.1752495057,"d":"$752,011"},null,{"$f":"IF(VehOp<>\"N\",SUM($X85:Y85),0)","v":{"v":4081489.9982863427,"d":"$4,081,490"}}]
[{"$nulls":22},2046,{"v":4118316.3702590424,"d":"$4,118,316"},null,{"v":709155.5177538352,"d":"$709,156"},null,{"$f":"IF(VehOp<>\"N\",SUM($X86:Y86),0)","v":{"v":4118316.3702590424,"d":"$4,118,316"}}]
[{"$nulls":22},2047,{"v":4155142.7422317336,"d":"$4,155,143"},null,{"v":668688.6476929863,"d":"$668,689"},null,{"$f":"IF(VehOp<>\"N\",SUM($X87:Y87),0)","v":{"v":4155142.7422317336,"d":"$4,155,143"}}]
[{"$nulls":22},2048,{"v":4191969.1142044244,"d":"$4,191,969"},null,{"v":630481.4292157879,"d":"$630,481"},null,{"$f":"IF(VehOp<>\"N\",SUM($X88:Y88),0)","v":{"v":4191969.1142044244,"d":"$4,191,969"}}]
[{"$nulls":22},2049,{"v":4228795.486177117,"d":"$4,228,795"},null,{"v":594411.3990993099,"d":"$594,411"},null,{"$f":"IF(VehOp<>\"N\",SUM($X89:Y89),0)","v":{"v":4228795.486177117,"d":"$4,228,795"}}]
[{"$nulls":22},2050,{"v":4265621.858149808,"d":"$4,265,622"},null,{"v":560362.4463767449,"d":"$560,362"},null,{"$f":"IF(VehOp<>\"N\",SUM($X90:Y90),0)","v":{"v":4265621.858149808,"d":"$4,265,622"}}]
[{"$nulls":22},2051,{"v":4302448.230122507,"d":"$4,302,448"},null,{"v":528224.5053252905,"d":"$528,225"},null,{"$f":"IF(VehOp<>\"N\",SUM($X91:Y91),0)","v":{"v":4302448.230122507,"d":"$4,302,448"}}]
[{"$nulls":22},2052,{"v":4339274.602095177,"d":"$4,339,275"},null,{"v":497893.26143713266,"d":"$497,893"},null,{"$f":"IF(VehOp<>\"N\",SUM($X92:Y92),0)","v":{"v":4339274.602095177,"d":"$4,339,275"}}]
[{"$nulls":22},2053,{"v":4376100.974067869,"d":"$4,376,101"},null,{"v":469269.8699887989,"d":"$469,270"},null,{"$f":"IF(VehOp<>\"N\",SUM($X93:Y93),0)","v":{"v":4376100.974067869,"d":"$4,376,101"}}]
[{"$nulls":22},2054,{"v":4412927.346040559,"d":"$4,412,927"},null,{"v":442260.68681884615,"d":"$442,261"},null,{"$f":"IF(VehOp<>\"N\",SUM($X94:Y94),0)","v":{"v":4412927.346040559,"d":"$4,412,927"}}]
[]
[{"$nulls":22},"Total",{"$f":"SUM(X65:X94)","v":{"v":116368348.57309683,"d":"$116,368,349"}},null,{"$f":"SUM(Z65:Z94)","v":{"v":35064747.81901477,"d":"$35,064,748"}},null,{"$f":"SUM(AB65:AB94)","v":{"v":116368348.57309683,"d":"$116,368,349"}}]
[]
[]
[{"$nulls":22},"SUMMARY OF NON-FUEL COST SAVINGS"]
[]
[]
[{"$nulls":23},1,null,"Present"]
[{"$nulls":23},{"$f":"IF(ISBLANK(INDEX(ModelGroup,X102,1)),\"Not Used\",INDEX(ModelGroup,X102,1))","v":"All Vehicles"},null,"Value of"]
[{"$nulls":22},"Year",null,null,"Veh Op Cost",null,"Constant"]
[{"$nulls":25},{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[{"$nulls":22},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($Q9,MATCH(X$20,$A:$A),0)","v":{"v":7264632.820395203,"d":"$7,264,633"}},null,{"$f":"$AB106/(1+DiscRate)^($W106-YearCurrent)","v":{"v":5179582.799965242,"d":"$5,179,583"}},null,{"$f":"IF(VehOp<>\"N\",SUM($X106:Y106),0)","v":{"v":7264632.820395203,"d":"$7,264,633"}}]
[{"$nulls":22},{"$f":"W106+1","v":2026},{"v":7344612.809941741,"d":"$7,344,613"},null,{"v":4894025.632847824,"d":"$4,894,026"},null,{"$f":"IF(VehOp<>\"N\",SUM($X107:Y107),0)","v":{"v":7344612.809941741,"d":"$7,344,613"}}]
[{"$nulls":22},{"$f":"W107+1","v":2027},{"v":7424592.799488193,"d":"$7,424,593"},null,{"v":4623663.249479466,"d":"$4,623,663"},null,{"$f":"IF(VehOp<>\"N\",SUM($X108:Y108),0)","v":{"v":7424592.799488193,"d":"$7,424,593"}}]
[{"$nulls":22},2028,{"v":7504572.789034702,"d":"$7,504,573"},null,{"v":4367729.68908924,"d":"$4,367,730"},null,{"$f":"IF(VehOp<>\"N\",SUM($X109:Y109),0)","v":{"v":7504572.789034702,"d":"$7,504,573"}}]
[{"$nulls":22},2029,{"v":7584552.778581211,"d":"$7,584,553"},null,{"v":4125494.178680677,"d":"$4,125,494"},null,{"$f":"IF(VehOp<>\"N\",SUM($X110:Y110),0)","v":{"v":7584552.778581211,"d":"$7,584,553"}}]
[{"$nulls":22},2030,{"v":7664532.768127747,"d":"$7,664,533"},null,{"v":3896259.8072210895,"d":"$3,896,260"},null,{"$f":"IF(VehOp<>\"N\",SUM($X111:Y111),0)","v":{"v":7664532.768127747,"d":"$7,664,533"}}]
[{"$nulls":22},2031,{"v":7744512.757674257,"d":"$7,744,513"},null,{"v":3679362.222702803,"d":"$3,679,362"},null,{"$f":"IF(VehOp<>\"N\",SUM($X112:Y112),0)","v":{"v":7744512.757674257,"d":"$7,744,513"}}]
[{"$nulls":22},2032,{"v":7824492.747220766,"d":"$7,824,493"},null,{"v":3474168.3547584154,"d":"$3,474,168"},null,{"$f":"IF(VehOp<>\"N\",SUM($X113:Y113),0)","v":{"v":7824492.747220766,"d":"$7,824,493"}}]
[{"$nulls":22},2033,{"v":7904472.736767218,"d":"$7,904,473"},null,{"v":3280075.165062607,"d":"$3,280,075"},null,{"$f":"IF(VehOp<>\"N\",SUM($X114:Y114),0)","v":{"v":7904472.736767218,"d":"$7,904,473"}}]
[{"$nulls":22},2034,{"v":7984452.726313755,"d":"$7,984,453"},null,{"v":3096508.4273522585,"d":"$3,096,508"},null,{"$f":"IF(VehOp<>\"N\",SUM($X115:Y115),0)","v":{"v":7984452.726313755,"d":"$7,984,453"}}]
[{"$nulls":22},2035,{"v":8064432.715860264,"d":"$8,064,433"},null,{"v":2922921.5385371773,"d":"$2,922,922"},null,{"$f":"IF(VehOp<>\"N\",SUM($X116:Y116),0)","v":{"v":8064432.715860264,"d":"$8,064,433"}}]
[{"$nulls":22},2036,{"v":8144412.705406772,"d":"$8,144,413"},null,{"v":2758794.3620554646,"d":"$2,758,794"},null,{"$f":"IF(VehOp<>\"N\",SUM($X117:Y117),0)","v":{"v":8144412.705406772,"d":"$8,144,413"}}]
[{"$nulls":22},2037,{"v":8224392.694953281,"d":"$8,224,393"},null,{"v":2603632.1043423153,"d":"$2,603,632"},null,{"$f":"IF(VehOp<>\"N\",SUM($X118:Y118),0)","v":{"v":8224392.694953281,"d":"$8,224,393"}}]
[{"$nulls":22},2038,{"v":8304372.684499817,"d":"$8,304,373"},null,{"v":2456964.22503022,"d":"$2,456,964"},null,{"$f":"IF(VehOp<>\"N\",SUM($X119:Y119),0)","v":{"v":8304372.684499817,"d":"$8,304,373"}}]
[{"$nulls":22},2039,{"v":8384352.674046272,"d":"$8,384,353"},null,{"v":2318343.381275509,"d":"$2,318,343"},null,{"$f":"IF(VehOp<>\"N\",SUM($X120:Y120),0)","v":{"v":8384352.674046272,"d":"$8,384,353"}}]
[{"$nulls":22},2040,{"v":8464332.663592782,"d":"$8,464,333"},null,{"v":2187344.4064105037,"d":"$2,187,344"},null,{"$f":"IF(VehOp<>\"N\",SUM($X121:Y121),0)","v":{"v":8464332.663592782,"d":"$8,464,333"}}]
[{"$nulls":22},2041,{"v":8544312.653139291,"d":"$8,544,313"},null,{"v":2063563.3229478283,"d":"$2,063,563"},null,{"$f":"IF(VehOp<>\"N\",SUM($X122:Y122),0)","v":{"v":8544312.653139291,"d":"$8,544,313"}}]
[{"$nulls":22},2042,{"v":8624292.642685827,"d":"$8,624,293"},null,{"v":1946616.3898138315,"d":"$1,946,616"},null,{"$f":"IF(VehOp<>\"N\",SUM($X123:Y123),0)","v":{"v":8624292.642685827,"d":"$8,624,293"}}]
[{"$nulls":22},2043,{"v":8704272.632232336,"d":"$8,704,273"},null,{"v":1836139.183556437,"d":"$1,836,139"},null,{"$f":"IF(VehOp<>\"N\",SUM($X124:Y124),0)","v":{"v":8704272.632232336,"d":"$8,704,273"}}]
[{"$nulls":22},2044,{"v":8784252.621778844,"d":"$8,784,253"},null,{"v":1731785.7131600517,"d":"$1,731,786"},null,{"$f":"IF(VehOp<>\"N\",SUM($X125:Y125),0)","v":{"v":8784252.621778844,"d":"$8,784,253"}}]
[{"$nulls":22},2045,{"v":8864232.611325298,"d":"$8,864,233"},null,{"v":1633227.5680025,"d":"$1,633,228"},null,{"$f":"IF(VehOp<>\"N\",SUM($X126:Y126),0)","v":{"v":8864232.611325298,"d":"$8,864,233"}}]
[{"$nulls":22},2046,{"v":8944212.600871835,"d":"$8,944,213"},null,{"v":1540153.0984062497,"d":"$1,540,153"},null,{"$f":"IF(VehOp<>\"N\",SUM($X127:Y127),0)","v":{"v":8944212.600871835,"d":"$8,944,213"}}]
[{"$nulls":22},2047,{"v":9024192.590418344,"d":"$9,024,193"},null,{"v":1452266.6281656637,"d":"$1,452,267"},null,{"$f":"IF(VehOp<>\"N\",SUM($X128:Y128),0)","v":{"v":9024192.590418344,"d":"$9,024,193"}}]
[{"$nulls":22},2048,{"v":9104172.579964852,"d":"$9,104,173"},null,{"v":1369287.6983738937,"d":"$1,369,288"},null,{"$f":"IF(VehOp<>\"N\",SUM($X129:Y129),0)","v":{"v":9104172.579964852,"d":"$9,104,173"}}]
[{"$nulls":22},2049,{"v":9184152.569511361,"d":"$9,184,153"},null,{"v":1290950.3418241497,"d":"$1,290,950"},null,{"$f":"IF(VehOp<>\"N\",SUM($X130:Y130),0)","v":{"v":9184152.569511361,"d":"$9,184,153"}}]
[{"$nulls":22},2050,{"v":9264132.559057869,"d":"$9,264,133"},null,{"v":1217002.387221405,"d":"$1,217,002"},null,{"$f":"IF(VehOp<>\"N\",SUM($X131:Y131),0)","v":{"v":9264132.559057869,"d":"$9,264,133"}}]
[{"$nulls":22},2051,{"v":9344112.548604408,"d":"$9,344,113"},null,{"v":1147204.7924095213,"d":"$1,147,205"},null,{"$f":"IF(VehOp<>\"N\",SUM($X132:Y132),0)","v":{"v":9344112.548604408,"d":"$9,344,113"}}]
[{"$nulls":22},2052,{"v":9424092.53815086,"d":"$9,424,093"},null,{"v":1081331.0057952306,"d":"$1,081,331"},null,{"$f":"IF(VehOp<>\"N\",SUM($X133:Y133),0)","v":{"v":9424092.53815086,"d":"$9,424,093"}}]
[{"$nulls":22},2053,{"v":9504072.52769737,"d":"$9,504,073"},null,{"v":1019166.3551334433,"d":"$1,019,166"},null,{"$f":"IF(VehOp<>\"N\",SUM($X134:Y134),0)","v":{"v":9504072.52769737,"d":"$9,504,073"}}]
[{"$nulls":22},2054,{"v":9584052.517243879,"d":"$9,584,053"},null,{"v":960507.4628267429,"d":"$960,507"},null,{"$f":"IF(VehOp<>\"N\",SUM($X135:Y135),0)","v":{"v":9584052.517243879,"d":"$9,584,053"}}]
[]
[{"$nulls":22},"Total",{"$f":"SUM(X106:X135)","v":{"v":252730280.0645863,"d":"$252,730,280"}},null,{"$f":"SUM(Z106:Z135)","v":{"v":76154071.49244778,"d":"$76,154,071"}},null,{"$f":"SUM(AB106:AB135)","v":{"v":252730280.0645863,"d":"$252,730,280"}}]
[]
[]
[{"$nulls":22},"SUMMARY OF OUT-OF-POCKET COST SAVINGS"]
[]
[]
[{"$nulls":23},1,null,"Present"]
[{"$nulls":23},{"$f":"IF(ISBLANK(INDEX(ModelGroup,X143,1)),\"Not Used\",INDEX(ModelGroup,X143,1))","v":"All Vehicles"},null,"Value of"]
[{"$nulls":22},"Year",null,null,"Veh Op Cost",null,"Constant"]
[{"$nulls":25},{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[{"$nulls":22},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($R9,MATCH(X$20,$A:$A),0)","v":{"v":0,"d":"$0"}},null,{"$f":"$AB147/(1+DiscRate)^($W147-YearCurrent)","v":{"v":0,"d":"$0"}},null,{"$f":"IF(VehOp<>\"N\",SUM($X147:Y147),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},{"$f":"W147+1","v":2026},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X148:Y148),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},{"$f":"W148+1","v":2027},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X149:Y149),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2028,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X150:Y150),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2029,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X151:Y151),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2030,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X152:Y152),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2031,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X153:Y153),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2032,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X154:Y154),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2033,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X155:Y155),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2034,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X156:Y156),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2035,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X157:Y157),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2036,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X158:Y158),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2037,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X159:Y159),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2038,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X160:Y160),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2039,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X161:Y161),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2040,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X162:Y162),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2041,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X163:Y163),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2042,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X164:Y164),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2043,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X165:Y165),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2044,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X166:Y166),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2045,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X167:Y167),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2046,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X168:Y168),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2047,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X169:Y169),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2048,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X170:Y170),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2049,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X171:Y171),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2050,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X172:Y172),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2051,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X173:Y173),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2052,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X174:Y174),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2053,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X175:Y175),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":22},2054,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"$f":"IF(VehOp<>\"N\",SUM($X176:Y176),0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":22},"Total",{"$f":"SUM(X147:X176)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(Z147:Z176)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(AB147:AB176)","v":{"v":0,"d":"$0"}}]

{"sheet":"Accident Costs","index":9,"n_rows":193,"n_cols":30,"rows_kept":193,"merged":[[24,2,24,3],[26,21,28,21],[70,21,72,21],[114,21,116,21],[158,21,160,21]]}
[null,"Accident Cost Benefits"]
[]
[null,"This sheet calculates accident cost benefits on highway and transit"]
[]
[]
[null,"Formulas:",{"$nulls":11},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":14}," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",{"$nulls":5},"Fatalities = (Vehicle-Miles Traveled * Fatal Accident Rate / 10^6)*Conversion Factor"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Injuries = (Vehicle-Miles Traveled * Injury Accident Rate / 10^6)*Conversion Factor",{"$nulls":5},"PDOs = (Vehicle-Miles Traveled * PDO Accident Rate / 10^6)*Conversion Factor"]
[null,"events/yr",null,"    veh-miles/yr","accidents/mvmt","events/accident",null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Fatal Cost Savings = (Existing Fatalities - New Fatalities) * Fatality Cost",{"$nulls":5},"Injury Cost Savings = (Existing Injuries - New Injuries) * Injury Cost"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","events/yr","dollars/event"]
[]
[null,"PDO Cost Savings = (Existing PDO  - New PDO) * PDO Cost",{"$nulls":5},"Accident Cost Savings = Fatal Cost Savings + Injury Cost Savings + PDO Cost Savings"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","dollars/yr","dollars/yr","dollars/yr"]
[]
[]
[null,"A","MODEL BENEFITS",{"$nulls":17},"B","SUMMARY OF ACCIDENT COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A23)+1","v":1},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,A24,1)),\"Not Used\",INDEX(SafetyModelGroup,A24,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL FATALITIES",null,"TOTAL INJURIES",null,"TOTAL VEHICLES DAMAGED",null,"ACCIDENT BENEFITS",{"$nulls":5},"Total Events Avoided",{"$nulls":4},1,null,"Present",{"$nulls":3},"Total","Total","Total"]
[null,null,"(veh-miles/yr)",null,"(events/yr)",null,"(events/yr)",null,"(events/yr)",null,"($/yr)",{"$nulls":5},"(events/yr)",{"$nulls":4},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V26,1)),\"Not Used\",INDEX(SafetyModelGroup,V26,1))","v":"Not Used"},null,"Value of",{"$nulls":3},"Fatalities","Injuries","PDO"]
[null,"Year",{"$nulls":8},"Fatality Cost","Injury Cost","Property Damage Cost","Constant","Present",{"$nulls":5},"Year",null,null,"Accident Cost",null,"Constant",null,"Avoided","Avoided","Avoided"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Savings","Savings","Savings","Dollars","Value",null,"Fatalities","Injuries","PDO",{"$nulls":4},{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"SafetyYearFirst","v":2025},{"$f":"INDEX(SafetyData1NB,A24,1)*AnnualFactor","v":{"v":33122150.11442445,"d":"33,122,150 "}},{"$f":"INDEX(SafetyData1B,A24,1)*AnnualFactor","v":{"v":25628519.21807645,"d":"25,628,519 "}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":{"v":0.9439812782610968,"d":"0.9"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":{"v":0.4674641905377144,"d":"0.5"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":{"v":69.4902709400625,"d":"69.5"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":{"v":34.41192532449561,"d":"34.4"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":{"v":1316.860507604253,"d":"1,316.9"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":{"v":652.1158262505717,"d":"652.1"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E30-F30),0)","v":{"v":5527598.217591236,"d":"$5,527,598"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G30-H30),0)","v":{"v":4221401.775903112,"d":"$4,221,402"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I30-J30),0)","v":{"v":3057825.5342269335,"d":"$3,057,826"}},{"$f":"SUM(K30:M30)","v":{"v":12806825.527721282,"d":"$12,806,826"}},{"$f":"N30/(1+DiscRate)^(B30-YearCurrent)","v":{"v":9131089.604323912,"d":"$9,131,090"}},null,{"$f":"E30-F30","v":{"v":0.4765170877233824,"d":"0"}},{"$f":"G30-H30","v":{"v":35.07834561556689,"d":"35"}},{"$f":"I30-J30","v":{"v":664.7446813536812,"d":"665"}},null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($O9,MATCH(V$26,$A:$A),0)","v":{"v":9131089.604323944,"d":"$9,131,090"}},null,{"$f":"IF(Accidents<>\"N\",SUM($V30:W30),0)","v":{"v":9131089.604323944,"d":"$9,131,090"}},null,{"$f":"$X30*(1+DiscRate)^($U30-YearCurrent)","v":{"v":12806825.527721327,"d":"$12,806,826"}},null,{"$f":"SUM($V74:W74)","v":{"v":0.4765170877233853,"d":"0 "}},{"$f":"SUM($V118:W118)","v":{"v":35.07834561556706,"d":"35 "}},{"$f":"SUM($V162:W162)","v":{"v":664.744681353679,"d":"665 "}}]
[null,{"$f":"SafetyYearLast","v":2045},{"$f":"INDEX(SafetyData20NB,A24,1)*AnnualFactor","v":{"v":40415317.67128213,"d":"40,415,318 "}},{"$f":"INDEX(SafetyData20B,A24,1)*AnnualFactor","v":{"v":20967681.402468275,"d":"20,967,681 "}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":{"v":1.1518365536315405,"d":"1.2"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":{"v":0.3824505087810213,"d":"0.4"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":{"v":84.79133647434989,"d":"84.8"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":{"v":28.153725172722197,"d":"28.2"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":{"v":1606.8200753795334,"d":"1,606.8"}},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":{"v":533.5211436127443,"d":"533.5"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E31-F31),0)","v":{"v":8924878.120266022,"d":"$8,924,878"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G31-H31),0)","v":{"v":6815889.08302161,"d":"$6,815,889"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I31-J31),0)","v":{"v":4937175.08612723,"d":"$4,937,175"}},{"$f":"SUM(K31:M31)","v":{"v":20677942.28941486,"d":"$20,677,942"}},{"$f":"N31/(1+DiscRate)^(B31-YearCurrent)","v":{"v":3809893.8596770237,"d":"$3,809,894"}},null,{"$f":"E31-F31","v":{"v":0.7693860448505192,"d":"1"}},{"$f":"G31-H31","v":{"v":56.63761130162769,"d":"57"}},{"$f":"I31-J31","v":{"v":1073.298931766789,"d":"1,073"}},null,{"$f":"U30+1","v":2026},{"v":8795971.474517196,"d":"$8,795,971"},null,{"$f":"IF(Accidents<>\"N\",SUM($V31:W31),0)","v":{"v":8795971.474517196,"d":"$8,795,971"}},null,{"v":13200381.36580596,"d":"$13,200,381"},null,{"$f":"SUM($V75:W75)","v":{"v":0.49116053557974126,"d":"0 "}},{"$f":"SUM($V119:W119)","v":{"v":36.15630889986994,"d":"36 "}},{"$f":"SUM($V163:W163)","v":{"v":685.1723938743307,"d":"685 "}}]
[{"$nulls":20},{"$f":"U31+1","v":2027},{"v":8465620.884918232,"d":"$8,465,621"},null,{"$f":"IF(Accidents<>\"N\",SUM($V32:W32),0)","v":{"v":8465620.884918232,"d":"$8,465,621"}},null,{"v":13593937.203890633,"d":"$13,593,937"},null,{"$f":"SUM($V76:W76)","v":{"v":0.5058039834360972,"d":"1 "}},{"$f":"SUM($V120:W120)","v":{"v":37.23427218417294,"d":"37 "}},{"$f":"SUM($V164:W164)","v":{"v":705.600106394988,"d":"706 "}}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C30:C31,B30:B31,B33),0)","v":{"v":33122150.114424467,"d":"33,122,150 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B33),0)","v":{"v":25628519.218076408,"d":"25,628,519 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B33),0)","v":{"v":0.9439812782610986,"d":"0.9"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B33),0)","v":{"v":0.46746419053771326,"d":"0.5"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B33),0)","v":{"v":69.4902709400626,"d":"69.5"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B33),0)","v":{"v":34.41192532449554,"d":"34.4"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B33),0)","v":{"v":1316.8605076042513,"d":"1,316.9"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B33),0)","v":{"v":652.1158262505724,"d":"652.1"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E33-F33),0)","v":{"v":5527598.21759127,"d":"$5,527,598"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G33-H33),0)","v":{"v":4221401.775903133,"d":"$4,221,402"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I33-J33),0)","v":{"v":3057825.5342269232,"d":"$3,057,826"}},{"$f":"SUM(K33:M33)","v":{"v":12806825.527721327,"d":"$12,806,826"}},{"$f":"N33/(1+DiscRate)^(B33-YearCurrent)","v":{"v":9131089.604323944,"d":"$9,131,090"}},null,{"$f":"E33-F33","v":{"v":0.4765170877233853,"d":"0 "}},{"$f":"G33-H33","v":{"v":35.07834561556706,"d":"35"}},{"$f":"I33-J33","v":{"v":664.744681353679,"d":"665"}},null,2028,{"v":8140848.300469761,"d":"$8,140,848"},null,{"$f":"IF(Accidents<>\"N\",SUM($V33:W33),0)","v":{"v":8140848.300469761,"d":"$8,140,848"}},null,{"v":13987493.04197532,"d":"$13,987,493"},null,{"$f":"SUM($V77:W77)","v":{"v":0.5204474312924532,"d":"1 "}},{"$f":"SUM($V121:W121)","v":{"v":38.31223546847616,"d":"38 "}},{"$f":"SUM($V165:W165)","v":{"v":726.0278189156434,"d":"726 "}}]
[null,{"$f":"B33+1","v":2026},{"$f":"MAX(TREND(C30:C31,B30:B31,B34),0)","v":{"v":33486808.49226737,"d":"33,486,808 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B34),0)","v":{"v":25395477.32729602,"d":"25,395,477 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B34),0)","v":{"v":0.9543740420296203,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B34),0)","v":{"v":0.463213506449879,"d":"0.5"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B34),0)","v":{"v":70.2553242167769,"d":"70.3"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B34),0)","v":{"v":34.09901531690696,"d":"34.1"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B34),0)","v":{"v":1331.3584859930124,"d":"1,331.4"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B34),0)","v":{"v":646.1860921186817,"d":"646.2"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E34-F34),0)","v":{"v":5697462.212724999,"d":"$5,697,462"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G34-H34),0)","v":{"v":4351126.141259039,"d":"$4,351,126"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I34-J34),0)","v":{"v":3151793.0118219214,"d":"$3,151,793"}},{"$f":"SUM(K34:M34)","v":{"v":13200381.36580596,"d":"$13,200,381"}},{"v":8795971.474517196,"d":"$8,795,971"},null,{"$f":"E34-F34","v":{"v":0.49116053557974126,"d":"0 "}},{"$f":"G34-H34","v":{"v":36.15630889986994,"d":"36"}},{"$f":"I34-J34","v":{"v":685.1723938743307,"d":"685"}},null,2029,{"v":7822337.739616635,"d":"$7,822,338"},null,{"$f":"IF(Accidents<>\"N\",SUM($V34:W34),0)","v":{"v":7822337.739616635,"d":"$7,822,338"}},null,{"v":14381048.880060054,"d":"$14,381,049"},null,{"$f":"SUM($V78:W78)","v":{"v":0.5350908791488145,"d":"1 "}},{"$f":"SUM($V122:W122)","v":{"v":39.390198752779156,"d":"39 "}},{"$f":"SUM($V166:W166)","v":{"v":746.4555314363006,"d":"746 "}}]
[null,{"$f":"B34+1","v":2027},{"$f":"MAX(TREND(C30:C31,B30:B31,B35),0)","v":{"v":33851466.870110154,"d":"33,851,467 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B35),0)","v":{"v":25162435.43651563,"d":"25,162,435 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B35),0)","v":{"v":0.964766805798142,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B35),0)","v":{"v":0.4589628223620448,"d":"0.5"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B35),0)","v":{"v":71.0203774934912,"d":"71.0"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B35),0)","v":{"v":33.78610530931826,"d":"33.8"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B35),0)","v":{"v":1345.8564643817772,"d":"1,345.9"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B35),0)","v":{"v":640.2563579867892,"d":"640.3"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E35-F35),0)","v":{"v":5867326.207858728,"d":"$5,867,326"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G35-H35),0)","v":{"v":4480850.506614958,"d":"$4,480,851"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I35-J35),0)","v":{"v":3245760.489416945,"d":"$3,245,760"}},{"$f":"SUM(K35:M35)","v":{"v":13593937.203890633,"d":"$13,593,937"}},{"v":8465620.884918232,"d":"$8,465,621"},null,{"v":0.5058039834360972,"d":"1 "},{"v":37.23427218417294,"d":"37"},{"v":705.600106394988,"d":"706"},null,2030,{"v":7510659.850039122,"d":"$7,510,660"},null,{"$f":"IF(Accidents<>\"N\",SUM($V35:W35),0)","v":{"v":7510659.850039122,"d":"$7,510,660"}},null,{"v":14774604.718144704,"d":"$14,774,605"},null,{"$f":"SUM($V79:W79)","v":{"v":0.5497343270051704,"d":"1 "}},{"$f":"SUM($V123:W123)","v":{"v":40.46816203708204,"d":"40 "}},{"$f":"SUM($V167:W167)","v":{"v":766.883243956956,"d":"767 "}}]
[null,2028,{"$f":"MAX(TREND(C30:C31,B30:B31,B36),0)","v":{"v":34216125.24795306,"d":"34,216,125 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B36),0)","v":{"v":24929393.54573518,"d":"24,929,394 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B36),0)","v":{"v":0.9751595695666637,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B36),0)","v":{"v":0.45471213827421053,"d":"0.5"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B36),0)","v":{"v":71.78543077020572,"d":"71.8"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B36),0)","v":{"v":33.47319530172956,"d":"33.5"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B36),0)","v":{"v":1360.354442770542,"d":"1,360.4"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B36),0)","v":{"v":634.3266238548986,"d":"634.3"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E36-F36),0)","v":{"v":6037190.202992457,"d":"$6,037,190"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G36-H36),0)","v":{"v":4610574.871970905,"d":"$4,610,575"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I36-J36),0)","v":{"v":3339727.9670119593,"d":"$3,339,728"}},{"$f":"SUM(K36:M36)","v":{"v":13987493.04197532,"d":"$13,987,493"}},{"v":8140848.300469761,"d":"$8,140,848"},null,{"v":0.5204474312924532,"d":"1 "},{"v":38.31223546847616,"d":"38"},{"v":726.0278189156434,"d":"726"},null,2031,{"v":7206283.814714908,"d":"$7,206,284"},null,{"$f":"IF(Accidents<>\"N\",SUM($V36:W36),0)","v":{"v":7206283.814714908,"d":"$7,206,284"}},null,{"v":15168160.556229379,"d":"$15,168,161"},null,{"$f":"SUM($V80:W80)","v":{"v":0.5643777748615264,"d":"1 "}},{"$f":"SUM($V124:W124)","v":{"v":41.54612532138526,"d":"42 "}},{"$f":"SUM($V168:W168)","v":{"v":787.3109564776078,"d":"787 "}}]
[null,2029,{"$f":"MAX(TREND(C30:C31,B30:B31,B37),0)","v":{"v":34580783.62579596,"d":"34,580,784 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B37),0)","v":{"v":24696351.65495479,"d":"24,696,352 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B37),0)","v":{"v":0.985552333335189,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B37),0)","v":{"v":0.4504614541863745,"d":"0.5"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B37),0)","v":{"v":72.55048404692002,"d":"72.6"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B37),0)","v":{"v":33.16028529414086,"d":"33.2"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B37),0)","v":{"v":1374.8524211593067,"d":"1,374.9"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B37),0)","v":{"v":628.3968897230061,"d":"628.4"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E37-F37),0)","v":{"v":6207054.198126248,"d":"$6,207,054"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G37-H37),0)","v":{"v":4740299.237326825,"d":"$4,740,299"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I37-J37),0)","v":{"v":3433695.4446069826,"d":"$3,433,695"}},{"v":14381048.880060054,"d":"$14,381,049"},{"v":7822337.739616635,"d":"$7,822,338"},null,{"v":0.5350908791488145,"d":"1 "},{"v":39.390198752779156,"d":"39"},{"v":746.4555314363006,"d":"746"},null,2032,{"v":6909588.185388052,"d":"$6,909,588"},null,{"$f":"IF(Accidents<>\"N\",SUM($V37:W37),0)","v":{"v":6909588.185388052,"d":"$6,909,588"}},null,{"v":15561716.394314049,"d":"$15,561,716"},null,{"$f":"SUM($V81:W81)","v":{"v":0.5790212227178824,"d":"1 "}},{"$f":"SUM($V125:W125)","v":{"v":42.62408860568826,"d":"43 "}},{"$f":"SUM($V169:W169)","v":{"v":807.738668998265,"d":"808 "}}]
[null,2030,{"$f":"MAX(TREND(C30:C31,B30:B31,B38),0)","v":{"v":34945442.00363886,"d":"34,945,442 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B38),0)","v":{"v":24463309.7641744,"d":"24,463,310 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B38),0)","v":{"v":0.9959450971037107,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B38),0)","v":{"v":0.44621077009854027,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B38),0)","v":{"v":73.31553732363432,"d":"73.3"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B38),0)","v":{"v":32.84737528655228,"d":"32.8"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B38),0)","v":{"v":1389.3503995480714,"d":"1,389.4"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B38),0)","v":{"v":622.4671555911154,"d":"622.5"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E38-F38),0)","v":{"v":6376918.193259977,"d":"$6,376,918"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G38-H38),0)","v":{"v":4870023.60268273,"d":"$4,870,024"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I38-J38),0)","v":{"v":3527662.9222019976,"d":"$3,527,663"}},{"v":14774604.718144704,"d":"$14,774,605"},{"v":7510659.850039122,"d":"$7,510,660"},null,{"v":0.5497343270051704,"d":"1 "},{"v":40.46816203708204,"d":"40"},{"v":766.883243956956,"d":"767"},null,2033,{"v":6620870.732828655,"d":"$6,620,871"},null,{"$f":"IF(Accidents<>\"N\",SUM($V38:W38),0)","v":{"v":6620870.732828655,"d":"$6,620,871"}},null,{"v":15955272.232398733,"d":"$15,955,272"},null,{"$f":"SUM($V82:W82)","v":{"v":0.5936646705742401,"d":"1 "}},{"$f":"SUM($V126:W126)","v":{"v":43.70205188999125,"d":"44 "}},{"$f":"SUM($V170:W170)","v":{"v":828.1663815189204,"d":"828 "}}]
[null,2031,{"$f":"MAX(TREND(C30:C31,B30:B31,B39),0)","v":{"v":35310100.38148177,"d":"35,310,100 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B39),0)","v":{"v":24230267.873394012,"d":"24,230,268 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B39),0)","v":{"v":1.0063378608722324,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B39),0)","v":{"v":0.441960086010706,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B39),0)","v":{"v":74.08059060034884,"d":"74.1"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B39),0)","v":{"v":32.53446527896358,"d":"32.5"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B39),0)","v":{"v":1403.8483779368325,"d":"1,403.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B39),0)","v":{"v":616.5374214592248,"d":"616.5"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E39-F39),0)","v":{"v":6546782.188393706,"d":"$6,546,782"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G39-H39),0)","v":{"v":4999747.968038677,"d":"$4,999,748"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I39-J39),0)","v":{"v":3621630.399796996,"d":"$3,621,630"}},{"v":15168160.556229379,"d":"$15,168,161"},{"v":7206283.814714908,"d":"$7,206,284"},null,{"v":0.5643777748615264,"d":"1 "},{"v":41.54612532138526,"d":"42"},{"v":787.3109564776078,"d":"787"},null,2034,{"v":6340357.396161472,"d":"$6,340,357"},null,{"$f":"IF(Accidents<>\"N\",SUM($V39:W39),0)","v":{"v":6340357.396161472,"d":"$6,340,357"}},null,{"v":16348828.070483413,"d":"$16,348,828"},null,{"$f":"SUM($V83:W83)","v":{"v":0.6083081184305961,"d":"1 "}},{"$f":"SUM($V127:W127)","v":{"v":44.78001517429436,"d":"45 "}},{"$f":"SUM($V171:W171)","v":{"v":848.5940940395758,"d":"849 "}}]
[null,2032,{"$f":"MAX(TREND(C30:C31,B30:B31,B40),0)","v":{"v":35674758.75932467,"d":"35,674,759 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B40),0)","v":{"v":23997225.982613564,"d":"23,997,226 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B40),0)","v":{"v":1.0167306246407541,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B40),0)","v":{"v":0.4377094019228718,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B40),0)","v":{"v":74.84564387706314,"d":"74.8"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B40),0)","v":{"v":32.22155527137488,"d":"32.2"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B40),0)","v":{"v":1418.3463563255973,"d":"1,418.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B40),0)","v":{"v":610.6076873273323,"d":"610.6"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E40-F40),0)","v":{"v":6716646.183527435,"d":"$6,716,646"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G40-H40),0)","v":{"v":5129472.333394597,"d":"$5,129,472"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I40-J40),0)","v":{"v":3715597.877392019,"d":"$3,715,598"}},{"v":15561716.39431405,"d":"$15,561,716"},{"v":6909588.185388052,"d":"$6,909,588"},null,{"v":0.5790212227178824,"d":"1 "},{"v":42.62408860568826,"d":"43"},{"v":807.738668998265,"d":"808"},null,2035,{"v":6068210.406984794,"d":"$6,068,210"},null,{"$f":"IF(Accidents<>\"N\",SUM($V40:W40),0)","v":{"v":6068210.406984794,"d":"$6,068,210"}},null,{"v":16742383.908568082,"d":"$16,742,384"},null,{"$f":"SUM($V84:W84)","v":{"v":0.622951566286952,"d":"1 "}},{"$f":"SUM($V128:W128)","v":{"v":45.85797845859736,"d":"46 "}},{"$f":"SUM($V172:W172)","v":{"v":869.021806560233,"d":"869 "}}]
[null,2033,{"$f":"MAX(TREND(C30:C31,B30:B31,B41),0)","v":{"v":36039417.137167454,"d":"36,039,417 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B41),0)","v":{"v":23764184.091833174,"d":"23,764,184 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B41),0)","v":{"v":1.0271233884092759,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B41),0)","v":{"v":0.43345871783503576,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B41),0)","v":{"v":75.61069715377744,"d":"75.6"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B41),0)","v":{"v":31.908645263786184,"d":"31.9"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B41),0)","v":{"v":1432.844334714362,"d":"1,432.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B41),0)","v":{"v":604.6779531954417,"d":"604.7"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E41-F41),0)","v":{"v":6886510.178661185,"d":"$6,886,510"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G41-H41),0)","v":{"v":5259196.698750516,"d":"$5,259,197"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I41-J41),0)","v":{"v":3809565.3549870336,"d":"$3,809,565"}},{"v":15955272.232398733,"d":"$15,955,272"},{"v":6620870.732828655,"d":"$6,620,871"},null,{"v":0.5936646705742401,"d":"1 "},{"v":43.70205188999125,"d":"44"},{"v":828.1663815189204,"d":"828"},null,2036,{"v":5804535.657949148,"d":"$5,804,536"},null,{"$f":"IF(Accidents<>\"N\",SUM($V41:W41),0)","v":{"v":5804535.657949148,"d":"$5,804,536"}},null,{"v":17135939.74665273,"d":"$17,135,940"},null,{"$f":"SUM($V85:W85)","v":{"v":0.637595014143308,"d":"1 "}},{"$f":"SUM($V129:W129)","v":{"v":46.935941742900354,"d":"47 "}},{"$f":"SUM($V173:W173)","v":{"v":889.4495190808848,"d":"889 "}}]
[null,2034,{"$f":"MAX(TREND(C30:C31,B30:B31,B42),0)","v":{"v":36404075.51501036,"d":"36,404,076 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B42),0)","v":{"v":23531142.201052785,"d":"23,531,142 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B42),0)","v":{"v":1.0375161521777976,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B42),0)","v":{"v":0.4292080337472015,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B42),0)","v":{"v":76.37575043049196,"d":"76.4"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B42),0)","v":{"v":31.5957352561976,"d":"31.6"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B42),0)","v":{"v":1447.3423131031268,"d":"1,447.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B42),0)","v":{"v":598.748219063551,"d":"598.7"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E42-F42),0)","v":{"v":7056374.173794914,"d":"$7,056,374"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G42-H42),0)","v":{"v":5388921.0641064495,"d":"$5,388,921"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I42-J42),0)","v":{"v":3903532.8325820486,"d":"$3,903,533"}},{"v":16348828.070483413,"d":"$16,348,828"},{"v":6340357.396161472,"d":"$6,340,357"},null,{"v":0.6083081184305961,"d":"1 "},{"v":44.78001517429436,"d":"45"},{"v":848.5940940395758,"d":"849"},null,2037,{"v":5549389.379881576,"d":"$5,549,389"},null,{"$f":"IF(Accidents<>\"N\",SUM($V42:W42),0)","v":{"v":5549389.379881576,"d":"$5,549,389"}},null,{"v":17529495.584737472,"d":"$17,529,496"},null,{"$f":"SUM($V86:W86)","v":{"v":0.6522384619996675,"d":"1 "}},{"$f":"SUM($V130:W130)","v":{"v":48.01390502720358,"d":"48 "}},{"$f":"SUM($V174:W174)","v":{"v":909.877231601542,"d":"910 "}}]
[null,2035,{"$f":"MAX(TREND(C30:C31,B30:B31,B43),0)","v":{"v":36768733.89285326,"d":"36,768,734 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B43),0)","v":{"v":23298100.310272336,"d":"23,298,100 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B43),0)","v":{"v":1.0479089159463193,"d":"1.0"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B43),0)","v":{"v":0.42495734965936727,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B43),0)","v":{"v":77.14080370720626,"d":"77.1"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B43),0)","v":{"v":31.2828252486089,"d":"31.3"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B43),0)","v":{"v":1461.8402914918915,"d":"1,461.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B43),0)","v":{"v":592.8184849316585,"d":"592.8"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E43-F43),0)","v":{"v":7226238.168928644,"d":"$7,226,238"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G43-H43),0)","v":{"v":5518645.4294623695,"d":"$5,518,645"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I43-J43),0)","v":{"v":3997500.310177072,"d":"$3,997,500"}},{"v":16742383.908568084,"d":"$16,742,384"},{"v":6068210.406984794,"d":"$6,068,210"},null,{"v":0.622951566286952,"d":"1 "},{"v":45.85797845859736,"d":"46"},{"v":869.021806560233,"d":"869"},null,2038,{"v":5302784.186389553,"d":"$5,302,784"},null,{"$f":"IF(Accidents<>\"N\",SUM($V43:W43),0)","v":{"v":5302784.186389553,"d":"$5,302,784"}},null,{"v":17923051.422822144,"d":"$17,923,051"},null,{"$f":"SUM($V87:W87)","v":{"v":0.6668819098560252,"d":"1 "}},{"$f":"SUM($V131:W131)","v":{"v":49.09186831150646,"d":"49 "}},{"$f":"SUM($V175:W175)","v":{"v":930.3049441221974,"d":"930 "}}]
[null,2036,{"$f":"MAX(TREND(C30:C31,B30:B31,B44),0)","v":{"v":37133392.27069616,"d":"37,133,392 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B44),0)","v":{"v":23065058.419491947,"d":"23,065,058 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B44),0)","v":{"v":1.058301679714841,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B44),0)","v":{"v":0.420706665571533,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B44),0)","v":{"v":77.90585698392056,"d":"77.9"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B44),0)","v":{"v":30.969915241020203,"d":"31.0"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B44),0)","v":{"v":1476.3382698806527,"d":"1,476.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B44),0)","v":{"v":586.8887507997679,"d":"586.9"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E44-F44),0)","v":{"v":7396102.164062372,"d":"$7,396,102"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G44-H44),0)","v":{"v":5648369.794818289,"d":"$5,648,370"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I44-J44),0)","v":{"v":4091467.78777207,"d":"$4,091,468"}},{"v":17135939.74665273,"d":"$17,135,940"},{"v":5804535.657949148,"d":"$5,804,536"},null,{"v":0.637595014143308,"d":"1 "},{"v":46.935941742900354,"d":"47"},{"v":889.4495190808848,"d":"889"},null,2039,{"v":5064694.54012758,"d":"$5,064,695"},null,{"$f":"IF(Accidents<>\"N\",SUM($V44:W44),0)","v":{"v":5064694.54012758,"d":"$5,064,695"}},null,{"v":18316607.260906808,"d":"$18,316,607"},null,{"$f":"SUM($V88:W88)","v":{"v":0.6815253577123812,"d":"1 "}},{"$f":"SUM($V132:W132)","v":{"v":50.169831595809455,"d":"50 "}},{"$f":"SUM($V176:W176)","v":{"v":950.7326566428528,"d":"951 "}}]
[null,2037,{"$f":"MAX(TREND(C30:C31,B30:B31,B45),0)","v":{"v":37498050.64853907,"d":"37,498,051 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B45),0)","v":{"v":22832016.528711557,"d":"22,832,017 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B45),0)","v":{"v":1.0686944434833663,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B45),0)","v":{"v":0.4164559814836988,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B45),0)","v":{"v":78.67091026063508,"d":"78.7"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B45),0)","v":{"v":30.657005233431505,"d":"30.7"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B45),0)","v":{"v":1490.8362482694174,"d":"1,490.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B45),0)","v":{"v":580.9590166678754,"d":"581.0"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E45-F45),0)","v":{"v":7565966.159196143,"d":"$7,565,966"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G45-H45),0)","v":{"v":5778094.160174236,"d":"$5,778,094"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I45-J45),0)","v":{"v":4185435.265367093,"d":"$4,185,435"}},{"v":17529495.584737472,"d":"$17,529,496"},{"v":5549389.379881576,"d":"$5,549,389"},null,{"v":0.6522384619996675,"d":"1 "},{"v":48.01390502720358,"d":"48"},{"v":909.877231601542,"d":"910"},null,2040,{"v":4835061.690526222,"d":"$4,835,062"},null,{"$f":"IF(Accidents<>\"N\",SUM($V45:W45),0)","v":{"v":4835061.690526222,"d":"$4,835,062"}},null,{"v":18710163.09899148,"d":"$18,710,163"},null,{"$f":"SUM($V89:W89)","v":{"v":0.6961688055687372,"d":"1 "}},{"$f":"SUM($V133:W133)","v":{"v":51.24779488011245,"d":"51 "}},{"$f":"SUM($V177:W177)","v":{"v":971.16036916351,"d":"971 "}}]
[null,2038,{"$f":"MAX(TREND(C30:C31,B30:B31,B46),0)","v":{"v":37862709.02638197,"d":"37,862,709 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B46),0)","v":{"v":22598974.63793111,"d":"22,598,975 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B46),0)","v":{"v":1.079087207251888,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B46),0)","v":{"v":0.41220529739586276,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B46),0)","v":{"v":79.43596353734938,"d":"79.4"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B46),0)","v":{"v":30.34409522584292,"d":"30.3"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B46),0)","v":{"v":1505.3342266581822,"d":"1,505.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B46),0)","v":{"v":575.0292825359847,"d":"575.0"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E46-F46),0)","v":{"v":7735830.154329893,"d":"$7,735,830"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G46-H46),0)","v":{"v":5907818.525530142,"d":"$5,907,819"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I46-J46),0)","v":{"v":4279402.742962108,"d":"$4,279,403"}},{"v":17923051.422822144,"d":"$17,923,051"},{"v":5302784.186389553,"d":"$5,302,784"},null,{"v":0.6668819098560252,"d":"1 "},{"v":49.09186831150646,"d":"49"},{"v":930.3049441221974,"d":"930"},null,2041,{"v":4613798.128743587,"d":"$4,613,798"},null,{"$f":"IF(Accidents<>\"N\",SUM($V46:W46),0)","v":{"v":4613798.128743587,"d":"$4,613,798"}},null,{"v":19103718.93707615,"d":"$19,103,719"},null,{"$f":"SUM($V90:W90)","v":{"v":0.7108122534250931,"d":"1 "}},{"$f":"SUM($V134:W134)","v":{"v":52.325758164415674,"d":"52 "}},{"$f":"SUM($V178:W178)","v":{"v":991.5880816841618,"d":"992 "}}]
[null,2039,{"$f":"MAX(TREND(C30:C31,B30:B31,B47),0)","v":{"v":38227367.40422475,"d":"38,227,367 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B47),0)","v":{"v":22365932.74715072,"d":"22,365,933 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B47),0)","v":{"v":1.0894799710204097,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B47),0)","v":{"v":0.4079546133080285,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B47),0)","v":{"v":80.20101681406368,"d":"80.2"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B47),0)","v":{"v":30.031185218254222,"d":"30.0"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B47),0)","v":{"v":1519.832205046947,"d":"1,519.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B47),0)","v":{"v":569.0995484040941,"d":"569.1"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E47-F47),0)","v":{"v":7905694.149463622,"d":"$7,905,694"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G47-H47),0)","v":{"v":6037542.890886061,"d":"$6,037,543"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I47-J47),0)","v":{"v":4373370.220557123,"d":"$4,373,370"}},{"v":18316607.260906808,"d":"$18,316,607"},{"v":5064694.54012758,"d":"$5,064,695"},null,{"v":0.6815253577123812,"d":"1 "},{"v":50.169831595809455,"d":"50"},{"v":950.7326566428528,"d":"951"},null,2042,{"v":4400791.601873577,"d":"$4,400,792"},null,{"$f":"IF(Accidents<>\"N\",SUM($V47:W47),0)","v":{"v":4400791.601873577,"d":"$4,400,792"}},null,{"v":19497274.77516083,"d":"$19,497,275"},null,{"$f":"SUM($V91:W91)","v":{"v":0.7254557012814509,"d":"1 "}},{"$f":"SUM($V135:W135)","v":{"v":53.40372144871856,"d":"53 "}},{"$f":"SUM($V179:W179)","v":{"v":1012.015794204819,"d":"1,012 "}}]
[null,2040,{"$f":"MAX(TREND(C30:C31,B30:B31,B48),0)","v":{"v":38592025.78206766,"d":"38,592,026 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B48),0)","v":{"v":22132890.85637033,"d":"22,132,891 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B48),0)","v":{"v":1.0998727347889314,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B48),0)","v":{"v":0.40370392922019427,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B48),0)","v":{"v":80.96607009077798,"d":"81.0"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B48),0)","v":{"v":29.718275210665524,"d":"29.7"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B48),0)","v":{"v":1534.3301834357117,"d":"1,534.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B48),0)","v":{"v":563.1698142722016,"d":"563.2"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E48-F48),0)","v":{"v":8075558.144597352,"d":"$8,075,558"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G48-H48),0)","v":{"v":6167267.256241981,"d":"$6,167,267"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I48-J48),0)","v":{"v":4467337.698152146,"d":"$4,467,338"}},{"v":18710163.09899148,"d":"$18,710,163"},{"v":4835061.690526222,"d":"$4,835,062"},null,{"v":0.6961688055687372,"d":"1 "},{"v":51.24779488011245,"d":"51"},{"v":971.16036916351,"d":"971"},null,2043,{"v":4195908.725011671,"d":"$4,195,909"},null,{"$f":"IF(Accidents<>\"N\",SUM($V48:W48),0)","v":{"v":4195908.725011671,"d":"$4,195,909"}},null,{"v":19890830.613245495,"d":"$19,890,831"},null,{"$f":"SUM($V92:W92)","v":{"v":0.7400991491378068,"d":"1 "}},{"$f":"SUM($V136:W136)","v":{"v":54.48168473302155,"d":"54 "}},{"$f":"SUM($V180:W180)","v":{"v":1032.4435067254744,"d":"1,032 "}}]
[null,2041,{"$f":"MAX(TREND(C30:C31,B30:B31,B49),0)","v":{"v":38956684.15991056,"d":"38,956,684 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B49),0)","v":{"v":21899848.96558988,"d":"21,899,849 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B49),0)","v":{"v":1.1102654985574532,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B49),0)","v":{"v":0.39945324513236,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B49),0)","v":{"v":81.7311233674925,"d":"81.7"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B49),0)","v":{"v":29.405365203076826,"d":"29.4"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B49),0)","v":{"v":1548.8281618244728,"d":"1,548.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B49),0)","v":{"v":557.240080140311,"d":"557.2"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E49-F49),0)","v":{"v":8245422.13973108,"d":"$8,245,422"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G49-H49),0)","v":{"v":6296991.621597928,"d":"$6,296,992"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I49-J49),0)","v":{"v":4561305.175747144,"d":"$4,561,305"}},{"v":19103718.93707615,"d":"$19,103,719"},{"v":4613798.128743587,"d":"$4,613,798"},null,{"v":0.7108122534250931,"d":"1 "},{"v":52.325758164415674,"d":"52"},{"v":991.5880816841618,"d":"992"},null,2044,{"v":3998998.226614906,"d":"$3,998,998"},null,{"$f":"IF(Accidents<>\"N\",SUM($V49:W49),0)","v":{"v":3998998.226614906,"d":"$3,998,998"}},null,{"v":20284386.451330185,"d":"$20,284,386"},null,{"$f":"SUM($V93:W93)","v":{"v":0.7547425969941628,"d":"1 "}},{"$f":"SUM($V137:W137)","v":{"v":55.559648017324776,"d":"56 "}},{"$f":"SUM($V181:W181)","v":{"v":1052.8712192461298,"d":"1,053 "}}]
[null,2042,{"$f":"MAX(TREND(C30:C31,B30:B31,B50),0)","v":{"v":39321342.53775346,"d":"39,321,343 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B50),0)","v":{"v":21666807.07480949,"d":"21,666,807 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B50),0)","v":{"v":1.1206582623259749,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B50),0)","v":{"v":0.395202561044524,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B50),0)","v":{"v":82.4961766442068,"d":"82.5"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B50),0)","v":{"v":29.09245519548824,"d":"29.1"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B50),0)","v":{"v":1563.3261402132375,"d":"1,563.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B50),0)","v":{"v":551.3103460084185,"d":"551.3"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E50-F50),0)","v":{"v":8415286.13486483,"d":"$8,415,286"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G50-H50),0)","v":{"v":6426715.986953834,"d":"$6,426,716"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I50-J50),0)","v":{"v":4655272.653342168,"d":"$4,655,273"}},{"v":19497274.77516083,"d":"$19,497,275"},{"v":4400791.601873577,"d":"$4,400,792"},null,{"v":0.7254557012814509,"d":"1 "},{"v":53.40372144871856,"d":"53"},{"v":1012.015794204819,"d":"1,012"},null,2045,{"v":3809893.859677031,"d":"$3,809,894"},null,{"$f":"IF(Accidents<>\"N\",SUM($V50:W50),0)","v":{"v":3809893.859677031,"d":"$3,809,894"}},null,{"v":20677942.2894149,"d":"$20,677,942"},null,{"$f":"SUM($V94:W94)","v":{"v":0.7693860448505223,"d":"1 "}},{"$f":"SUM($V138:W138)","v":{"v":56.63761130162777,"d":"57 "}},{"$f":"SUM($V182:W182)","v":{"v":1073.298931766787,"d":"1,073 "}}]
[null,2043,{"$f":"MAX(TREND(C30:C31,B30:B31,B51),0)","v":{"v":39686000.915596366,"d":"39,686,001 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B51),0)","v":{"v":21433765.184029102,"d":"21,433,765 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B51),0)","v":{"v":1.1310510260944966,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B51),0)","v":{"v":0.39095187695668976,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B51),0)","v":{"v":83.2612299209211,"d":"83.3"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B51),0)","v":{"v":28.779545187899544,"d":"28.8"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B51),0)","v":{"v":1577.8241186020023,"d":"1,577.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B51),0)","v":{"v":545.3806118765278,"d":"545.4"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E51-F51),0)","v":{"v":8585150.12999856,"d":"$8,585,150"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G51-H51),0)","v":{"v":6556440.352309753,"d":"$6,556,440"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I51-J51),0)","v":{"v":4749240.130937182,"d":"$4,749,240"}},{"v":19890830.613245495,"d":"$19,890,831"},{"v":4195908.725011671,"d":"$4,195,909"},null,{"v":0.7400991491378068,"d":"1 "},{"v":54.48168473302155,"d":"54"},{"v":1032.4435067254744,"d":"1,032"},null,2046,{"v":3628417.008554396,"d":"$3,628,417"},null,{"$f":"IF(Accidents<>\"N\",SUM($V51:W51),0)","v":{"v":3628417.008554396,"d":"$3,628,417"}},null,{"v":21071498.12749955,"d":"$21,071,498"},null,{"$f":"SUM($V95:W95)","v":{"v":0.78402949270688,"d":"1 "}},{"$f":"SUM($V139:W139)","v":{"v":57.71557458593065,"d":"58 "}},{"$f":"SUM($V183:W183)","v":{"v":1093.7266442874388,"d":"1,094 "}}]
[null,2044,{"$f":"MAX(TREND(C30:C31,B30:B31,B52),0)","v":{"v":40050659.29343927,"d":"40,050,659 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B52),0)","v":{"v":21200723.293248653,"d":"21,200,723 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B52),0)","v":{"v":1.1414437898630183,"d":"1.1"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B52),0)","v":{"v":0.3867011928688555,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B52),0)","v":{"v":84.02628319763562,"d":"84.0"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B52),0)","v":{"v":28.466635180310845,"d":"28.5"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B52),0)","v":{"v":1592.322096990767,"d":"1,592.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B52),0)","v":{"v":539.4508777446372,"d":"539.5"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E52-F52),0)","v":{"v":8755014.125132289,"d":"$8,755,014"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G52-H52),0)","v":{"v":6686164.7176657,"d":"$6,686,165"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I52-J52),0)","v":{"v":4843207.608532197,"d":"$4,843,208"}},{"v":20284386.451330185,"d":"$20,284,386"},{"v":3998998.226614906,"d":"$3,998,998"},null,{"v":0.7547425969941628,"d":"1 "},{"v":55.559648017324776,"d":"56"},{"v":1052.8712192461298,"d":"1,053"},null,2047,{"v":3454379.0188045986,"d":"$3,454,379"},null,{"$f":"IF(Accidents<>\"N\",SUM($V52:W52),0)","v":{"v":3454379.0188045986,"d":"$3,454,379"}},null,{"v":21465053.965584252,"d":"$21,465,054"},null,{"$f":"SUM($V96:W96)","v":{"v":0.798672940563236,"d":"1 "}},{"$f":"SUM($V140:W140)","v":{"v":58.79353787023388,"d":"59 "}},{"$f":"SUM($V184:W184)","v":{"v":1114.154356808096,"d":"1,114 "}}]
[null,2045,{"$f":"MAX(TREND(C30:C31,B30:B31,B53),0)","v":{"v":40415317.67128205,"d":"40,415,318 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B53),0)","v":{"v":20967681.402468264,"d":"20,967,681 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B53),0)","v":{"v":1.1518365536315436,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B53),0)","v":{"v":0.38245050878102127,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B53),0)","v":{"v":84.79133647434992,"d":"84.8"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B53),0)","v":{"v":28.153725172722147,"d":"28.2"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B53),0)","v":{"v":1606.8200753795318,"d":"1,606.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B53),0)","v":{"v":533.5211436127447,"d":"533.5"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E53-F53),0)","v":{"v":8924878.12026606,"d":"$8,924,878"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G53-H53),0)","v":{"v":6815889.083021619,"d":"$6,815,889"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I53-J53),0)","v":{"v":4937175.086127221,"d":"$4,937,175"}},{"v":20677942.2894149,"d":"$20,677,942"},{"v":3809893.859677031,"d":"$3,809,894"},null,{"v":0.7693860448505223,"d":"1 "},{"v":56.63761130162777,"d":"57"},{"v":1073.298931766787,"d":"1,073"},null,2048,{"v":3287583.275122229,"d":"$3,287,583"},null,{"$f":"IF(Accidents<>\"N\",SUM($V53:W53),0)","v":{"v":3287583.275122229,"d":"$3,287,583"}},null,{"v":21858609.803668916,"d":"$21,858,610"},null,{"$f":"SUM($V97:W97)","v":{"v":0.813316388419592,"d":"1 "}},{"$f":"SUM($V141:W141)","v":{"v":59.87150115453687,"d":"60 "}},{"$f":"SUM($V185:W185)","v":{"v":1134.5820693287515,"d":"1,135 "}}]
[null,2046,{"$f":"MAX(TREND(C30:C31,B30:B31,B54),0)","v":{"v":40779976.049124956,"d":"40,779,976 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B54),0)","v":{"v":20734639.511687875,"d":"20,734,640 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B54),0)","v":{"v":1.1622293174000653,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B54),0)","v":{"v":0.37819982469318525,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B54),0)","v":{"v":85.55638975106422,"d":"85.6"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B54),0)","v":{"v":27.840815165133563,"d":"27.8"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B54),0)","v":{"v":1621.3180537682929,"d":"1,621.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B54),0)","v":{"v":527.591409480854,"d":"527.6"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E54-F54),0)","v":{"v":9094742.115399808,"d":"$9,094,742"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G54-H54),0)","v":{"v":6945613.448377525,"d":"$6,945,613"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I54-J54),0)","v":{"v":5031142.563722218,"d":"$5,031,143"}},{"v":21071498.12749955,"d":"$21,071,498"},{"v":3628417.008554396,"d":"$3,628,417"},null,{"v":0.78402949270688,"d":"1 "},{"v":57.71557458593065,"d":"58"},{"v":1093.7266442874388,"d":"1,094"},null,2049,{"v":3127827.050359831,"d":"$3,127,827"},null,{"$f":"IF(Accidents<>\"N\",SUM($V54:W54),0)","v":{"v":3127827.050359831,"d":"$3,127,827"}},null,{"v":22252165.64175358,"d":"$22,252,166"},null,{"$f":"SUM($V98:W98)","v":{"v":0.8279598362759479,"d":"1 "}},{"$f":"SUM($V142:W142)","v":{"v":60.94946443883987,"d":"61 "}},{"$f":"SUM($V186:W186)","v":{"v":1155.0097818494069,"d":"1,155 "}}]
[null,2047,{"$f":"MAX(TREND(C30:C31,B30:B31,B55),0)","v":{"v":41144634.42696786,"d":"41,144,634 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B55),0)","v":{"v":20501597.620907426,"d":"20,501,598 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B55),0)","v":{"v":1.172622081168587,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B55),0)","v":{"v":0.373949140605351,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B55),0)","v":{"v":86.32144302777874,"d":"86.3"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B55),0)","v":{"v":27.527905157544865,"d":"27.5"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B55),0)","v":{"v":1635.8160321570576,"d":"1,635.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B55),0)","v":{"v":521.6616753489616,"d":"521.7"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E55-F55),0)","v":{"v":9264606.110533537,"d":"$9,264,606"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G55-H55),0)","v":{"v":7075337.8137334725,"d":"$7,075,338"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I55-J55),0)","v":{"v":5125110.041317242,"d":"$5,125,110"}},{"v":21465053.965584252,"d":"$21,465,054"},{"v":3454379.0188045986,"d":"$3,454,379"},null,{"v":0.798672940563236,"d":"1 "},{"v":58.79353787023388,"d":"59"},{"v":1114.154356808096,"d":"1,114"},null,2050,{"v":2974903.146692126,"d":"$2,974,903"},null,{"$f":"IF(Accidents<>\"N\",SUM($V55:W55),0)","v":{"v":2974903.146692126,"d":"$2,974,903"}},null,{"v":22645721.47983828,"d":"$22,645,721"},null,{"$f":"SUM($V99:W99)","v":{"v":0.8426032841323039,"d":"1 "}},{"$f":"SUM($V143:W143)","v":{"v":62.02742772314309,"d":"62 "}},{"$f":"SUM($V187:W187)","v":{"v":1175.437494370064,"d":"1,175 "}}]
[null,2048,{"$f":"MAX(TREND(C30:C31,B30:B31,B56),0)","v":{"v":41509292.80481076,"d":"41,509,293 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B56),0)","v":{"v":20268555.730127037,"d":"20,268,556 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B56),0)","v":{"v":1.1830148449371087,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B56),0)","v":{"v":0.36969845651751676,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B56),0)","v":{"v":87.08649630449304,"d":"87.1"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B56),0)","v":{"v":27.214995149956167,"d":"27.2"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B56),0)","v":{"v":1650.3140105458224,"d":"1,650.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B56),0)","v":{"v":515.7319412170709,"d":"515.7"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E56-F56),0)","v":{"v":9434470.105667267,"d":"$9,434,470"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G56-H56),0)","v":{"v":7205062.179089393,"d":"$7,205,062"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I56-J56),0)","v":{"v":5219077.518912257,"d":"$5,219,078"}},{"v":21858609.803668916,"d":"$21,858,610"},{"v":3287583.275122229,"d":"$3,287,583"},null,{"v":0.813316388419592,"d":"1 "},{"v":59.87150115453687,"d":"60"},{"v":1134.5820693287515,"d":"1,135"},null,2051,{"v":2828601.3482062286,"d":"$2,828,601"},null,{"$f":"IF(Accidents<>\"N\",SUM($V56:W56),0)","v":{"v":2828601.3482062286,"d":"$2,828,601"}},null,{"v":23039277.31792293,"d":"$23,039,277"},null,{"$f":"SUM($V100:W100)","v":{"v":0.8572467319886616,"d":"1 "}},{"$f":"SUM($V144:W144)","v":{"v":63.105391007445974,"d":"63 "}},{"$f":"SUM($V188:W188)","v":{"v":1195.8652068907159,"d":"1,196 "}}]
[null,2049,{"$f":"MAX(TREND(C30:C31,B30:B31,B57),0)","v":{"v":41873951.182653666,"d":"41,873,951 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B57),0)","v":{"v":20035513.839346647,"d":"20,035,514 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B57),0)","v":{"v":1.1934076087056305,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B57),0)","v":{"v":0.3654477724296825,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B57),0)","v":{"v":87.85154958120734,"d":"87.9"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B57),0)","v":{"v":26.90208514236747,"d":"26.9"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B57),0)","v":{"v":1664.8119889345871,"d":"1,664.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B57),0)","v":{"v":509.80220708518027,"d":"509.8"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E57-F57),0)","v":{"v":9604334.100800997,"d":"$9,604,334"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G57-H57),0)","v":{"v":7334786.544445312,"d":"$7,334,787"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I57-J57),0)","v":{"v":5313044.996507271,"d":"$5,313,045"}},{"v":22252165.64175358,"d":"$22,252,166"},{"v":3127827.050359831,"d":"$3,127,827"},null,{"v":0.8279598362759479,"d":"1 "},{"v":60.94946443883987,"d":"61"},{"v":1155.0097818494069,"d":"1,155"},null,2052,{"v":2688709.7025672225,"d":"$2,688,710"},null,{"$f":"IF(Accidents<>\"N\",SUM($V57:W57),0)","v":{"v":2688709.7025672225,"d":"$2,688,710"}},null,{"v":23432833.156007648,"d":"$23,432,833"},null,{"$f":"SUM($V101:W101)","v":{"v":0.8718901798450212,"d":"1 "}},{"$f":"SUM($V145:W145)","v":{"v":64.18335429174897,"d":"64 "}},{"$f":"SUM($V189:W189)","v":{"v":1216.292919411373,"d":"1,216 "}}]
[null,2050,{"$f":"MAX(TREND(C30:C31,B30:B31,B58),0)","v":{"v":42238609.56049657,"d":"42,238,610 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B58),0)","v":{"v":19802471.9485662,"d":"19,802,472 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B58),0)","v":{"v":1.2038003724741522,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B58),0)","v":{"v":0.36119708834184827,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B58),0)","v":{"v":88.61660285792186,"d":"88.6"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B58),0)","v":{"v":26.58917513477877,"d":"26.6"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B58),0)","v":{"v":1679.3099673233519,"d":"1,679.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B58),0)","v":{"v":503.8724729532878,"d":"503.9"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E58-F58),0)","v":{"v":9774198.095934724,"d":"$9,774,198"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G58-H58),0)","v":{"v":7464510.909801259,"d":"$7,464,511"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I58-J58),0)","v":{"v":5407012.474102295,"d":"$5,407,012"}},{"v":22645721.47983828,"d":"$22,645,721"},{"v":2974903.146692126,"d":"$2,974,903"},null,{"v":0.8426032841323039,"d":"1 "},{"v":62.02742772314309,"d":"62"},{"v":1175.437494370064,"d":"1,175"},null,2053,{"v":2555015.6479060384,"d":"$2,555,016"},null,{"$f":"IF(Accidents<>\"N\",SUM($V58:W58),0)","v":{"v":2555015.6479060384,"d":"$2,555,016"}},null,{"v":23826388.994092338,"d":"$23,826,389"},null,{"$f":"SUM($V102:W102)","v":{"v":0.8865336277013771,"d":"1 "}},{"$f":"SUM($V146:W146)","v":{"v":65.26131757605219,"d":"65 "}},{"$f":"SUM($V190:W190)","v":{"v":1236.7206319320285,"d":"1,237 "}}]
[null,2051,{"$f":"MAX(TREND(C30:C31,B30:B31,B59),0)","v":{"v":42603267.93833947,"d":"42,603,268 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B59),0)","v":{"v":19569430.05778581,"d":"19,569,430 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B59),0)","v":{"v":1.2141931362426739,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B59),0)","v":{"v":0.35694640425401225,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B59),0)","v":{"v":89.38165613463616,"d":"89.4"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B59),0)","v":{"v":26.276265127190186,"d":"26.3"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B59),0)","v":{"v":1693.807945712113,"d":"1,693.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B59),0)","v":{"v":497.94273882139714,"d":"497.9"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E59-F59),0)","v":{"v":9944062.091068475,"d":"$9,944,062"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G59-H59),0)","v":{"v":7594235.275157165,"d":"$7,594,235"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I59-J59),0)","v":{"v":5500979.951697293,"d":"$5,500,980"}},{"v":23039277.31792293,"d":"$23,039,277"},{"v":2828601.3482062286,"d":"$2,828,601"},null,{"v":0.8572467319886616,"d":"1 "},{"v":63.105391007445974,"d":"63"},{"v":1195.8652068907159,"d":"1,196"},null,2054,{"v":2427306.999695779,"d":"$2,427,307"},null,{"$f":"IF(Accidents<>\"N\",SUM($V59:W59),0)","v":{"v":2427306.999695779,"d":"$2,427,307"}},null,{"v":24219944.832177002,"d":"$24,219,945"},null,{"$f":"SUM($V103:W103)","v":{"v":0.9011770755577331,"d":"1 "}},{"$f":"SUM($V147:W147)","v":{"v":66.33928086035519,"d":"66 "}},{"$f":"SUM($V191:W191)","v":{"v":1257.148344452684,"d":"1,257 "}}]
[null,2052,{"$f":"MAX(TREND(C30:C31,B30:B31,B60),0)","v":{"v":42967926.316182256,"d":"42,967,926 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B60),0)","v":{"v":19336388.16700542,"d":"19,336,388 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B60),0)","v":{"v":1.2245859000111992,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B60),0)","v":{"v":0.352695720166178,"d":"0.4"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B60),0)","v":{"v":90.14670941135046,"d":"90.1"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B60),0)","v":{"v":25.963355119601488,"d":"26.0"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B60),0)","v":{"v":1708.3059241008777,"d":"1,708.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B60),0)","v":{"v":492.01300468950467,"d":"492.0"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E60-F60),0)","v":{"v":10113926.086202245,"d":"$10,113,926"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G60-H60),0)","v":{"v":7723959.640513084,"d":"$7,723,960"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I60-J60),0)","v":{"v":5594947.429292317,"d":"$5,594,947"}},{"v":23432833.156007648,"d":"$23,432,833"},{"v":2688709.7025672225,"d":"$2,688,710"},null,{"v":0.8718901798450212,"d":"1 "},{"v":64.18335429174897,"d":"64"},{"v":1216.292919411373,"d":"1,216"}]
[null,2053,{"$f":"MAX(TREND(C30:C31,B30:B31,B61),0)","v":{"v":43332584.69402516,"d":"43,332,585 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B61),0)","v":{"v":19103346.27622497,"d":"19,103,346 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B61),0)","v":{"v":1.2349786637797209,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B61),0)","v":{"v":0.34844503607834376,"d":"0.3"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B61),0)","v":{"v":90.91176268806498,"d":"90.9"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B61),0)","v":{"v":25.65044511201279,"d":"25.7"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B61),0)","v":{"v":1722.8039024896425,"d":"1,722.8"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B61),0)","v":{"v":486.083270557614,"d":"486.1"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E61-F61),0)","v":{"v":10283790.081335975,"d":"$10,283,790"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G61-H61),0)","v":{"v":7853684.005869031,"d":"$7,853,684"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I61-J61),0)","v":{"v":5688914.906887331,"d":"$5,688,915"}},{"v":23826388.994092338,"d":"$23,826,389"},{"v":2555015.6479060384,"d":"$2,555,016"},null,{"v":0.8865336277013771,"d":"1 "},{"v":65.26131757605219,"d":"65"},{"v":1236.7206319320285,"d":"1,237"},null,"Total",{"$f":"SUM(V30:V59)","v":{"v":157560437.58466607,"d":"$157,560,438"}},null,{"$f":"SUM(X30:X59)","v":{"v":157560437.58466607,"d":"$157,560,438"}},null,{"$f":"SUM(Z30:Z59)","v":{"v":555401555.3984743,"d":"$555,401,555"}},null,{"$f":"SUM(V105:W105)","v":{"v":20.665412449216767,"d":"21 "}},{"$f":"SUM(V149:W149)","v":{"v":1521.264397138831,"d":"1,521 "}},{"$f":"SUM(V193:W193)","v":{"v":28828.39538709543,"d":"28,828 "}}]
[null,2054,{"$f":"MAX(TREND(C30:C31,B30:B31,B62),0)","v":{"v":43697243.07186806,"d":"43,697,243 "}},{"$f":"MAX(TREND(D30:D31,B30:B31,B62),0)","v":{"v":18870304.38544458,"d":"18,870,304 "}},{"$f":"MAX(TREND(E30:E31,B30:B31,B62),0)","v":{"v":1.2453714275482426,"d":"1.2"}},{"$f":"MAX(TREND(F30:F31,B30:B31,B62),0)","v":{"v":0.3441943519905095,"d":"0.3"}},{"$f":"MAX(TREND(G30:G31,B30:B31,B62),0)","v":{"v":91.67681596477928,"d":"91.7"}},{"$f":"MAX(TREND(H30:H31,B30:B31,B62),0)","v":{"v":25.33753510442409,"d":"25.3"}},{"$f":"MAX(TREND(I30:I31,B30:B31,B62),0)","v":{"v":1737.3018808784072,"d":"1,737.3"}},{"$f":"MAX(TREND(J30:J31,B30:B31,B62),0)","v":{"v":480.15353642572336,"d":"480.2"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E62-F62),0)","v":{"v":10453654.076469705,"d":"$10,453,654"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G62-H62),0)","v":{"v":7983408.37122495,"d":"$7,983,408"}},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I62-J62),0)","v":{"v":5782882.384482346,"d":"$5,782,882"}},{"v":24219944.832177002,"d":"$24,219,945"},{"v":2427306.999695779,"d":"$2,427,307"},null,{"v":0.9011770755577331,"d":"1 "},{"v":66.33928086035519,"d":"66"},{"v":1257.148344452684,"d":"1,257"}]
[{"$nulls":20},{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",{"$nulls":12},{"$f":"SUM(O33:O62)","v":{"v":157560437.58466607,"d":"$157,560,438"}},null,{"$f":"SUM(Q33:Q62)","v":{"v":20.665412449216767,"d":"21 "}},{"$f":"SUM(R33:R62)","v":{"v":1521.264397138831,"d":"1,521 "}},{"$f":"SUM(S33:S62)","v":{"v":28828.39538709543,"d":"28,828 "}}]
[{"$nulls":20},"SUMMARY OF FATALITIES AVOIDED"]
[]
[]
[]
[]
[{"$nulls":21},1]
[{"$nulls":21},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V70,1)),\"Not Used\",INDEX(SafetyModelGroup,V70,1))","v":"Not Used"}]
[{"$nulls":20},"Year"]
[]
[{"$nulls":20},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($Q9,MATCH(V$70,$A:$A),0)","v":{"v":0.4765170877233853,"d":"0 "}}]
[{"$nulls":20},{"$f":"U74+1","v":2026},{"v":0.49116053557974126,"d":"0 "}]
[{"$nulls":20},{"$f":"U75+1","v":2027},{"v":0.5058039834360972,"d":"1 "}]
[{"$nulls":20},2028,{"v":0.5204474312924532,"d":"1 "}]
[{"$nulls":20},2029,{"v":0.5350908791488145,"d":"1 "}]
[{"$nulls":20},2030,{"v":0.5497343270051704,"d":"1 "}]
[{"$nulls":20},2031,{"v":0.5643777748615264,"d":"1 "}]
[{"$nulls":20},2032,{"v":0.5790212227178824,"d":"1 "}]
[{"$nulls":20},2033,{"v":0.5936646705742401,"d":"1 "}]
[{"$nulls":20},2034,{"v":0.6083081184305961,"d":"1 "}]
[{"$nulls":20},2035,{"v":0.622951566286952,"d":"1 "}]
[{"$nulls":20},2036,{"v":0.637595014143308,"d":"1 "}]
[{"$nulls":20},2037,{"v":0.6522384619996675,"d":"1 "}]
[{"$nulls":20},2038,{"v":0.6668819098560252,"d":"1 "}]
[{"$nulls":20},2039,{"v":0.6815253577123812,"d":"1 "}]
[{"$nulls":20},2040,{"v":0.6961688055687372,"d":"1 "}]
[{"$nulls":20},2041,{"v":0.7108122534250931,"d":"1 "}]
[{"$nulls":20},2042,{"v":0.7254557012814509,"d":"1 "}]
[{"$nulls":20},2043,{"v":0.7400991491378068,"d":"1 "}]
[{"$nulls":20},2044,{"v":0.7547425969941628,"d":"1 "}]
[{"$nulls":20},2045,{"v":0.7693860448505223,"d":"1 "}]
[{"$nulls":20},2046,{"v":0.78402949270688,"d":"1 "}]
[{"$nulls":20},2047,{"v":0.798672940563236,"d":"1 "}]
[{"$nulls":20},2048,{"v":0.813316388419592,"d":"1 "}]
[{"$nulls":20},2049,{"v":0.8279598362759479,"d":"1 "}]
[{"$nulls":20},2050,{"v":0.8426032841323039,"d":"1 "}]
[{"$nulls":20},2051,{"v":0.8572467319886616,"d":"1 "}]
[{"$nulls":20},2052,{"v":0.8718901798450212,"d":"1 "}]
[{"$nulls":20},2053,{"v":0.8865336277013771,"d":"1 "}]
[{"$nulls":20},2054,{"v":0.9011770755577331,"d":"1 "}]
[]
[{"$nulls":20},"Total",{"$f":"SUM(V74:V103)","v":{"v":20.665412449216767,"d":"21 "}}]
[]
[]
[]
[{"$nulls":20},"SUMMARY OF INJURIES AVOIDED"]
[]
[]
[]
[]
[{"$nulls":21},1]
[{"$nulls":21},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V114,1)),\"Not Used\",INDEX(SafetyModelGroup,V114,1))","v":"Not Used"}]
[{"$nulls":20},"Year"]
[]
[{"$nulls":20},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($R9,MATCH(V$114,$A:$A),0)","v":{"v":35.07834561556706,"d":"35 "}}]
[{"$nulls":20},{"$f":"U118+1","v":2026},{"v":36.15630889986994,"d":"36 "}]
[{"$nulls":20},{"$f":"U119+1","v":2027},{"v":37.23427218417294,"d":"37 "}]
[{"$nulls":20},2028,{"v":38.31223546847616,"d":"38 "}]
[{"$nulls":20},2029,{"v":39.390198752779156,"d":"39 "}]
[{"$nulls":20},2030,{"v":40.46816203708204,"d":"40 "}]
[{"$nulls":20},2031,{"v":41.54612532138526,"d":"42 "}]
[{"$nulls":20},2032,{"v":42.62408860568826,"d":"43 "}]
[{"$nulls":20},2033,{"v":43.70205188999125,"d":"44 "}]
[{"$nulls":20},2034,{"v":44.78001517429436,"d":"45 "}]
[{"$nulls":20},2035,{"v":45.85797845859736,"d":"46 "}]
[{"$nulls":20},2036,{"v":46.935941742900354,"d":"47 "}]
[{"$nulls":20},2037,{"v":48.01390502720358,"d":"48 "}]
[{"$nulls":20},2038,{"v":49.09186831150646,"d":"49 "}]
[{"$nulls":20},2039,{"v":50.169831595809455,"d":"50 "}]
[{"$nulls":20},2040,{"v":51.24779488011245,"d":"51 "}]
[{"$nulls":20},2041,{"v":52.325758164415674,"d":"52 "}]
[{"$nulls":20},2042,{"v":53.40372144871856,"d":"53 "}]
[{"$nulls":20},2043,{"v":54.48168473302155,"d":"54 "}]
[{"$nulls":20},2044,{"v":55.559648017324776,"d":"56 "}]
[{"$nulls":20},2045,{"v":56.63761130162777,"d":"57 "}]
[{"$nulls":20},2046,{"v":57.71557458593065,"d":"58 "}]
[{"$nulls":20},2047,{"v":58.79353787023388,"d":"59 "}]
[{"$nulls":20},2048,{"v":59.87150115453687,"d":"60 "}]
[{"$nulls":20},2049,{"v":60.94946443883987,"d":"61 "}]
[{"$nulls":20},2050,{"v":62.02742772314309,"d":"62 "}]
[{"$nulls":20},2051,{"v":63.105391007445974,"d":"63 "}]
[{"$nulls":20},2052,{"v":64.18335429174897,"d":"64 "}]
[{"$nulls":20},2053,{"v":65.26131757605219,"d":"65 "}]
[{"$nulls":20},2054,{"v":66.33928086035519,"d":"66 "}]
[]
[{"$nulls":20},"Total",{"$f":"SUM(V118:V147)","v":{"v":1521.264397138831,"d":"1,521 "}}]
[]
[]
[]
[{"$nulls":20},"SUMMARY OF PDOs AVOIDED"]
[]
[]
[]
[]
[{"$nulls":21},1]
[{"$nulls":21},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V158,1)),\"Not Used\",INDEX(SafetyModelGroup,V158,1))","v":"Not Used"}]
[{"$nulls":20},"Year"]
[]
[{"$nulls":20},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($S9,MATCH(V$158,$A:$A),0)","v":{"v":664.744681353679,"d":"665 "}}]
[{"$nulls":20},{"$f":"U162+1","v":2026},{"v":685.1723938743307,"d":"685 "}]
[{"$nulls":20},{"$f":"U163+1","v":2027},{"v":705.600106394988,"d":"706 "}]
[{"$nulls":20},2028,{"v":726.0278189156434,"d":"726 "}]
[{"$nulls":20},2029,{"v":746.4555314363006,"d":"746 "}]
[{"$nulls":20},2030,{"v":766.883243956956,"d":"767 "}]
[{"$nulls":20},2031,{"v":787.3109564776078,"d":"787 "}]
[{"$nulls":20},2032,{"v":807.738668998265,"d":"808 "}]
[{"$nulls":20},2033,{"v":828.1663815189204,"d":"828 "}]
[{"$nulls":20},2034,{"v":848.5940940395758,"d":"849 "}]
[{"$nulls":20},2035,{"v":869.021806560233,"d":"869 "}]
[{"$nulls":20},2036,{"v":889.4495190808848,"d":"889 "}]
[{"$nulls":20},2037,{"v":909.877231601542,"d":"910 "}]
[{"$nulls":20},2038,{"v":930.3049441221974,"d":"930 "}]
[{"$nulls":20},2039,{"v":950.7326566428528,"d":"951 "}]
[{"$nulls":20},2040,{"v":971.16036916351,"d":"971 "}]
[{"$nulls":20},2041,{"v":991.5880816841618,"d":"992 "}]
[{"$nulls":20},2042,{"v":1012.015794204819,"d":"1,012 "}]
[{"$nulls":20},2043,{"v":1032.4435067254744,"d":"1,032 "}]
[{"$nulls":20},2044,{"v":1052.8712192461298,"d":"1,053 "}]
[{"$nulls":20},2045,{"v":1073.298931766787,"d":"1,073 "}]
[{"$nulls":20},2046,{"v":1093.7266442874388,"d":"1,094 "}]
[{"$nulls":20},2047,{"v":1114.154356808096,"d":"1,114 "}]
[{"$nulls":20},2048,{"v":1134.5820693287515,"d":"1,135 "}]
[{"$nulls":20},2049,{"v":1155.0097818494069,"d":"1,155 "}]
[{"$nulls":20},2050,{"v":1175.437494370064,"d":"1,175 "}]
[{"$nulls":20},2051,{"v":1195.8652068907159,"d":"1,196 "}]
[{"$nulls":20},2052,{"v":1216.292919411373,"d":"1,216 "}]
[{"$nulls":20},2053,{"v":1236.7206319320285,"d":"1,237 "}]
[{"$nulls":20},2054,{"v":1257.148344452684,"d":"1,257 "}]
[]
[{"$nulls":20},"Total",{"$f":"SUM(V162:V191)","v":{"v":28828.39538709543,"d":"28,828 "}}]

{"sheet":"Emissions","index":10,"n_rows":627,"n_cols":85,"rows_kept":627,"merged":[[18,16,18,19],[18,20,18,21],[18,22,18,23],[18,24,18,25],[18,29,18,35],[18,36,18,42],[18,43,18,49],[18,50,18,56],[20,66,22,66],[64,66,66,66],[108,66,110,66],[152,66,154,66],[196,66,198,66],[240,66,242,66],[284,66,286,66],[328,66,330,66],[372,66,374,66],[416,66,418,66],[460,66,462,66],[504,66,506,66],[548,66,550,66],[592,66,594,66]]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates emissions benefits for highway and transit."]
[]
[null,"Formulas:",{"$nulls":24},"Present Value  =  Future Value  (in Constant Dollars)"]
[{"$nulls":27},"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",{"$nulls":9},"Transit Em Cost = (Veh-Miles x Rate x Cost/Mile) by Em Type"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",{"$nulls":6},"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[]
[]
[null,"A","MODEL BENEFITS",{"$nulls":62},"B","SUMMARY OF EMISSION REDUCTION BENEFITS",{"$nulls":5},"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"All Vehicles"}]
[{"$nulls":16},"HIGHWAY",{"$nulls":3},"BUS",null,"PASSENGER TRAIN",null,"LIGHT RAIL",{"$nulls":4},"HIGHWAY",{"$nulls":6},"BUS",{"$nulls":6},"PASSENGER TRAIN",{"$nulls":6},"LIGHT RAIL"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"TOTAL PMT",null,"TOTAL PHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,"RUNNING EMISSIONS",null,"EMISSIONS",null,"EMISSIONS",{"$nulls":4},"TONS EMISSIONS SAVED",{"$nulls":6},"TONS EMISSIONS SAVED",{"$nulls":6},"TONS EMISSIONS SAVED",{"$nulls":6},"TONS EMISSIONS SAVED",{"$nulls":6},"DOLLARS EMISSIONS SAVED",{"$nulls":8},1,null,"Present",{"$nulls":3},"TONS EMISSIONS SAVED",{"$nulls":6},"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(pers-miles/yr)",null,"(pers-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",{"$nulls":4},"(tons/yr)",{"$nulls":6},"(tons/yr)",{"$nulls":6},"(tons/yr)",{"$nulls":6},"(tons/yr)",{"$nulls":6},"(PV $/yr)",{"$nulls":8},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO20,1)),\"Not Used\",INDEX(ModelGroup,BO20,1))","v":"All Vehicles"},null,"Value of",{"$nulls":3},"(tons/yr)",{"$nulls":6},"(PV $/yr)"]
[null,"Year",{"$nulls":24},"Constant","Present",{"$nulls":37},"Year",null,null,"Emission",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",{"$nulls":5},{"$f":"IF(Emissions<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2025},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":{"v":33122150.11442445,"d":"33,122,150 "}},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":{"v":17183947.34918702,"d":"17,183,947 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":{"v":1831977.3293376355,"d":"1,831,977 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":{"v":439674.5590410325,"d":"439,675 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,4),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,4),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,5),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,5),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C24/E24,1)),MAX(5,ROUND(G24/I24,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D24/F24,1)),MAX(5,ROUND(H24/J24,1))),55)","v":39.1},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":{"v":0.2,"d":"20%"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":{"v":0.2,"d":"20%"}},{"$f":"IF(OR(INDEX(ModelData1NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1NB,A18,1)*AnnualFactor/INDEX(ModelData1NB,A18,8))","v":{"v":2442636.4391168472,"d":"2,442,636 "}},{"$f":"IF(OR(INDEX(ModelData1B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1B,A18,1)*AnnualFactor/INDEX(ModelData1B,A18,8))","v":{"v":2442636.4391168472,"d":"2,442,636 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*(1-M24)*0.00000110231131*(VLOOKUP(K24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C24*M24*0.00000110231131*(VLOOKUP(K24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1645961.4697997095,"d":"$1,645,961"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*(1-N24)*0.00000110231131*(VLOOKUP(L24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D24*N24*0.00000110231131*(VLOOKUP(L24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":642555.0135983711,"d":"$642,555"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O24*(1-M24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O24*M24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":33784.05921314667,"d":"$33,784"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P24*(1-N24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P24*N24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":33784.05921314667,"d":"$33,784"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C24*0.00000110231131*(VLOOKUP(K24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D24*0.00000110231131*(VLOOKUP(L24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"(Q24+S24+U24+W24+Y24)-(R24+T24+V24+X24+Z24)","v":{"v":1003406.4562013383,"d":"$1,003,406"}},{"$f":"AA24/(1+DiscRate)^(B24-YearCurrent)","v":{"v":715414.935676239,"d":"$715,415"}},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,2)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,2)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,2)-D24*N24*VLOOKUP(L24,EmTruck1,2)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":24.98761368987701,"d":"25 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,3)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,3)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,3)-D24*N24*VLOOKUP(L24,EmTruck1,3)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":11431.291210035373,"d":"11,431 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,4)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,4)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,4)-D24*N24*VLOOKUP(L24,EmTruck1,4)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":8.582271555410383,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,5)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,5)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,5)-D24*N24*VLOOKUP(L24,EmTruck1,5)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.18341567955146285,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,6)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,6)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,6)-D24*N24*VLOOKUP(L24,EmTruck1,6)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.1118429663212262,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,7)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,7)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,7)-D24*N24*VLOOKUP(L24,EmTruck1,7)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5059292729237477,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,8)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,8)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,8)-D24*N24*VLOOKUP(L24,EmTruck1,8)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.18341567955146285,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,2)-D24*VLOOKUP(L24,EmBus1,2)+(O24-P24)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,3)-D24*VLOOKUP(L24,EmBus1,3)+(O24-P24)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,4)-D24*VLOOKUP(L24,EmBus1,4)+(O24-P24)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,5)-D24*VLOOKUP(L24,EmBus1,5)+(O24-P24)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,6)-D24*VLOOKUP(L24,EmBus1,6)+(O24-P24)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,7)-D24*VLOOKUP(L24,EmBus1,7)+(O24-P24)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,8)-D24*VLOOKUP(L24,EmBus1,8)+(O24-P24)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"$f":"(AD24+AK24+AR24+AY24)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B24-YearCurrent)","v":{"v":1781.5823219159217,"d":"$1,782"}},{"$f":"(AE24+AL24+AS24+AZ24)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)/(1+DiscRate)^($B24-YearCurrent)","v":{"v":530920.2258763775,"d":"$530,920"}},{"$f":"(AF24+AM24+AT24+BA24)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B24-YearCurrent)","v":{"v":87771.52421277642,"d":"$87,772"}},{"$f":"(AG24+AN24+AU24+BB24)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B24-YearCurrent)","v":{"v":90419.09100055697,"d":"$90,419"}},{"$f":"(AH24+AO24+AV24+BC24)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B24-YearCurrent)","v":{"v":3062.271072542999,"d":"$3,062"}},{"$f":"(AI24+AP24+AW24+BD24)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B24-YearCurrent)","v":{"v":1460.2411920693492,"d":"$1,460"}},null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AB9,MATCH(BO$20,$A:$A),0)","v":{"v":715414.9356762387,"d":"$715,415"}},null,{"$f":"IF(Emissions<>\"N\",SUM($BO24:BP24),0)","v":{"v":715414.9356762387,"d":"$715,415"}},null,{"$f":"$BQ24*(1+DiscRate)^($BN24-YearCurrent)","v":{"v":1003406.456201338,"d":"$1,003,406"}},null,{"$f":"SUM($BO68:BP68)","v":{"v":24.987613689876977,"d":"25 "}},{"$f":"SUM($BO112:BP112)","v":{"v":11431.29121003536,"d":"11,431 "}},{"$f":"SUM($BO156:BP156)","v":{"v":8.582271555410372,"d":"9 "}},{"$f":"SUM($BO200:BP200)","v":{"v":0.18341567955146282,"d":"0 "}},{"$f":"SUM($BO244:BP244)","v":{"v":0.11184296632122603,"d":"0 "}},{"$f":"SUM($BO288:BP288)","v":{"v":1.5059292729237472,"d":"2 "}},{"$f":"SUM($BO332:BP332)","v":{"v":0.18341567955146282,"d":"0 "}},{"$f":"SUM($BO376:BP376)","v":{"v":1781.5823219159195,"d":"$1,782"}},{"$f":"SUM($BO420:BP420)","v":{"v":530920.225876377,"d":"$530,920"}},{"$f":"SUM($BO464:BP464)","v":{"v":87771.5242127763,"d":"$87,772"}},{"$f":"SUM($BO508:BP508)","v":{"v":90419.09100055696,"d":"$90,419"}},{"$f":"SUM($BO552:BP552)","v":{"v":3062.271072542994,"d":"$3,062"}},{"$f":"SUM($BO596:BP596)","v":{"v":1460.2411920693487,"d":"$1,460"}}]
[null,{"$f":"YearLast","v":2045},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":{"v":40415317.67128213,"d":"40,415,318 "}},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":{"v":20967681.402468275,"d":"20,967,681 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":{"v":2235360.490668259,"d":"2,235,360 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":{"v":536486.5177603823,"d":"536,487 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,4),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,4),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,5),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,5),0)*AnnualFactor","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C25/E25,1)),MAX(5,ROUND(G25/I25,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D25/F25,1)),MAX(5,ROUND(H25/J25,1))),55)","v":39.1},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":{"v":0.2,"d":"20%"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":{"v":0.2,"d":"20%"}},{"$f":"IF(OR(INDEX(ModelData20NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20NB,A18,1)*AnnualFactor/INDEX(ModelData20NB,A18,8))","v":{"v":2980480.6542243455,"d":"2,980,481 "}},{"$f":"IF(OR(INDEX(ModelData20B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20B,A18,1)*AnnualFactor/INDEX(ModelData20B,A18,8))","v":{"v":2980480.6542243455,"d":"2,980,481 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*(1-M25)*0.00000110231131*(VLOOKUP(K25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C25*M25*0.00000110231131*(VLOOKUP(K25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1599760.9366656672,"d":"$1,599,761"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*(1-N25)*0.00000110231131*(VLOOKUP(L25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D25*N25*0.00000110231131*(VLOOKUP(L25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":720308.1221804499,"d":"$720,308"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O25*(1-M25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O25*M25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":31778.09744489883,"d":"$31,778"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P25*(1-N25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P25*N25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":31778.09744489883,"d":"$31,778"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C25*0.00000110231131*(VLOOKUP(K25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D25*0.00000110231131*(VLOOKUP(L25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"(Q25+S25+U25+W25+Y25)-(R25+T25+V25+X25+Z25)","v":{"v":879452.8144852174,"d":"$879,453"}},{"$f":"AA25/(1+DiscRate)^(B25-YearCurrent)","v":{"v":162038.45773852005,"d":"$162,038"}},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,2)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,2)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,2)-D25*N25*VLOOKUP(L25,EmTruck20,2)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.873353425280357,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,3)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,3)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,3)-D25*N25*VLOOKUP(L25,EmTruck20,3)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7985.138912307893,"d":"7,985 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,4)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,4)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,4)-D25*N25*VLOOKUP(L25,EmTruck20,4)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.603502737094284,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,5)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,5)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,5)-D25*N25*VLOOKUP(L25,EmTruck20,5)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.051664504895260255,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,6)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,6)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,6)-D25*N25*VLOOKUP(L25,EmTruck20,6)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07688665530675459,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,7)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,7)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,7)-D25*N25*VLOOKUP(L25,EmTruck20,7)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4638027218712644,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,8)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,8)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,8)-D25*N25*VLOOKUP(L25,EmTruck20,8)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.051664504895260255,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,2)-D25*VLOOKUP(L25,EmBus20,2)+(O25-P25)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,3)-D25*VLOOKUP(L25,EmBus20,3)+(O25-P25)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,4)-D25*VLOOKUP(L25,EmBus20,4)+(O25-P25)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,5)-D25*VLOOKUP(L25,EmBus20,5)+(O25-P25)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,6)-D25*VLOOKUP(L25,EmBus20,6)+(O25-P25)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,7)-D25*VLOOKUP(L25,EmBus20,7)+(O25-P25)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,8)-D25*VLOOKUP(L25,EmBus20,8)+(O25-P25)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"$f":"(AD25+AK25+AR25+AY25)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B25-YearCurrent)","v":{"v":218.76556030387718,"d":"$219"}},{"$f":"(AE25+AL25+AS25+AZ25)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)/(1+DiscRate)^($B25-YearCurrent)","v":{"v":142411.26338258656,"d":"$142,411"}},{"$f":"(AF25+AM25+AT25+BA25)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B25-YearCurrent)","v":{"v":12166.460210436673,"d":"$12,166"}},{"$f":"(AG25+AN25+AU25+BB25)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B25-YearCurrent)","v":{"v":6581.73505003222,"d":"$6,582"}},{"$f":"(AH25+AO25+AV25+BC25)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B25-YearCurrent)","v":{"v":544.0143679098956,"d":"$544"}},{"$f":"(AI25+AP25+AW25+BD25)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B25-YearCurrent)","v":{"v":116.21916725080484,"d":"$116"}},null,null,{"$f":"BN24+1","v":2026},{"v":686006.1735540271,"d":"$686,006"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO25:BP25),0)","v":{"v":686006.1735540271,"d":"$686,006"}},null,{"v":1029510.2862083213,"d":"$1,029,510"},null,{"$f":"SUM($BO69:BP69)","v":{"v":25.262714872705967,"d":"25 "}},{"$f":"SUM($BO113:BP113)","v":{"v":11557.144033445118,"d":"11,557 "}},{"$f":"SUM($BO157:BP157)","v":{"v":8.6767580912419,"d":"9 "}},{"$f":"SUM($BO201:BP201)","v":{"v":0.18543499484183912,"d":"0 "}},{"$f":"SUM($BO245:BP245)","v":{"v":0.11307430168233486,"d":"0 "}},{"$f":"SUM($BO289:BP289)","v":{"v":1.5225088042619441,"d":"2 "}},{"$f":"SUM($BO333:BP333)","v":{"v":0.18543499484183912,"d":"0 "}},{"$f":"SUM($BO377:BP377)","v":{"v":1683.3613607921377,"d":"$1,683"}},{"$f":"SUM($BO421:BP421)","v":{"v":511682.89815597766,"d":"$511,683"}},{"$f":"SUM($BO465:BP465)","v":{"v":82932.56540552505,"d":"$82,933"}},{"$f":"SUM($BO509:BP509)","v":{"v":85434.16837713149,"d":"$85,434"}},{"$f":"SUM($BO553:BP553)","v":{"v":2893.4440673203185,"d":"$2,893"}},{"$f":"SUM($BO597:BP597)","v":{"v":1379.7361872804877,"d":"$1,380"}}]
[{"$nulls":65},{"$f":"BN25+1","v":2027},{"v":657777.2090532306,"d":"$657,777"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO26:BP26),0)","v":{"v":657777.2090532306,"d":"$657,777"}},null,{"v":1056246.4579473576,"d":"$1,056,246"},null,{"$f":"SUM($BO70:BP70)","v":{"v":25.53781605553474,"d":"26 "}},{"$f":"SUM($BO114:BP114)","v":{"v":11682.996856854777,"d":"11,683 "}},{"$f":"SUM($BO158:BP158)","v":{"v":8.77124462707336,"d":"9 "}},{"$f":"SUM($BO202:BP202)","v":{"v":0.1874543101322143,"d":"0 "}},{"$f":"SUM($BO246:BP246)","v":{"v":0.11430563704344268,"d":"0 "}},{"$f":"SUM($BO290:BP290)","v":{"v":1.5390883356001326,"d":"2 "}},{"$f":"SUM($BO334:BP334)","v":{"v":0.1874543101322143,"d":"0 "}},{"$f":"SUM($BO378:BP378)","v":{"v":1590.3668356880426,"d":"$1,590"}},{"$f":"SUM($BO422:BP422)","v":{"v":493084.13581367844,"d":"$493,084"}},{"$f":"SUM($BO466:BP466)","v":{"v":78351.09245789726,"d":"$78,351"}},{"$f":"SUM($BO510:BP510)","v":{"v":80714.49849463171,"d":"$80,714"}},{"$f":"SUM($BO554:BP554)","v":{"v":2733.6005166586247,"d":"$2,734"}},{"$f":"SUM($BO598:BP598)","v":{"v":1303.5149346762917,"d":"$1,304"}}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":{"v":33122150.114424467,"d":"33,122,150 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":{"v":17183947.349187076,"d":"17,183,947 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":{"v":1831977.3293376341,"d":"1,831,977 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":{"v":439674.55904103257,"d":"439,675 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B27),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C27/E27,1)),MAX(5,ROUND(G27/I27,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D27/F27,1)),MAX(5,ROUND(H27/J27,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B27),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B27),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B27),0)","v":{"v":2442636.4391168505,"d":"2,442,636 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B27),0)","v":{"v":2442636.4391168505,"d":"2,442,636 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*(1-M27)*0.00000110231131*(VLOOKUP(K27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C27*M27*0.00000110231131*(VLOOKUP(K27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1645961.4697997107,"d":"$1,645,961"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*(1-N27)*0.00000110231131*(VLOOKUP(L27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D27*N27*0.00000110231131*(VLOOKUP(L27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":642555.0135983729,"d":"$642,555"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O27*(1-M27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O27*M27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":33784.05921314672,"d":"$33,784"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P27*(1-N27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P27*N27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":33784.05921314672,"d":"$33,784"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C27*0.00000110231131*(VLOOKUP(K27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D27*0.00000110231131*(VLOOKUP(L27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"(Q27+S27+U27+W27+Y27)-(R27+T27+V27+X27+Z27)","v":{"v":1003406.4562013379,"d":"$1,003,406"}},{"$f":"AA27/(1+DiscRate)^(B27-YearCurrent)","v":{"v":715414.9356762387,"d":"$715,415"}},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,2)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,2)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,2)-D27*N27*VLOOKUP(L27,EmTruck1,2)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":24.987613689876977,"d":"25 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,3)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,3)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,3)-D27*N27*VLOOKUP(L27,EmTruck1,3)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":11431.29121003536,"d":"11,431 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,4)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,4)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,4)-D27*N27*VLOOKUP(L27,EmTruck1,4)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":8.582271555410372,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,5)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,5)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,5)-D27*N27*VLOOKUP(L27,EmTruck1,5)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.18341567955146282,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,6)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,6)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,6)-D27*N27*VLOOKUP(L27,EmTruck1,6)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11184296632122603,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,7)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,7)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,7)-D27*N27*VLOOKUP(L27,EmTruck1,7)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5059292729237472,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,8)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,8)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,8)-D27*N27*VLOOKUP(L27,EmTruck1,8)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.18341567955146282,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,2)-D27*VLOOKUP(L27,EmBus1,2)+(O27-P27)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,3)-D27*VLOOKUP(L27,EmBus1,3)+(O27-P27)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,4)-D27*VLOOKUP(L27,EmBus1,4)+(O27-P27)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,5)-D27*VLOOKUP(L27,EmBus1,5)+(O27-P27)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,6)-D27*VLOOKUP(L27,EmBus1,6)+(O27-P27)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,7)-D27*VLOOKUP(L27,EmBus1,7)+(O27-P27)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,8)-D27*VLOOKUP(L27,EmBus1,8)+(O27-P27)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"$f":"(AD27+AK27+AR27+AY27)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B27-YearCurrent)","v":{"v":1781.5823219159195,"d":"$1,782"}},{"$f":"(AE27+AL27+AS27+AZ27)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)/(1+DiscRate)^($B27-YearCurrent)","v":{"v":530920.225876377,"d":"$530,920"}},{"$f":"(AF27+AM27+AT27+BA27)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B27-YearCurrent)","v":{"v":87771.5242127763,"d":"$87,772"}},{"$f":"(AG27+AN27+AU27+BB27)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B27-YearCurrent)","v":{"v":90419.09100055696,"d":"$90,419"}},{"$f":"(AH27+AO27+AV27+BC27)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B27-YearCurrent)","v":{"v":3062.271072542994,"d":"$3,062"}},{"$f":"(AI27+AP27+AW27+BD27)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B27-YearCurrent)","v":{"v":1460.2411920693487,"d":"$1,460"}},null,null,2028,{"v":630683.0865116732,"d":"$630,683"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO27:BP27),0)","v":{"v":630683.0865116732,"d":"$630,683"}},null,{"v":1083630.9630980962,"d":"$1,083,631"},null,{"$f":"SUM($BO71:BP71)","v":{"v":25.81291723836367,"d":"26 "}},{"$f":"SUM($BO115:BP115)","v":{"v":11808.84968026451,"d":"11,809 "}},{"$f":"SUM($BO159:BP159)","v":{"v":8.865731162904867,"d":"9 "}},{"$f":"SUM($BO203:BP203)","v":{"v":0.1894736254225904,"d":"0 "}},{"$f":"SUM($BO247:BP247)","v":{"v":0.11553697240455124,"d":"0 "}},{"$f":"SUM($BO291:BP291)","v":{"v":1.5556678669383284,"d":"2 "}},{"$f":"SUM($BO335:BP335)","v":{"v":0.1894736254225904,"d":"0 "}},{"$f":"SUM($BO379:BP379)","v":{"v":1502.3352848111485,"d":"$1,502"}},{"$f":"SUM($BO423:BP423)","v":{"v":475106.2664098365,"d":"$475,106"}},{"$f":"SUM($BO467:BP467)","v":{"v":74014.12564798286,"d":"$74,014"}},{"$f":"SUM($BO511:BP511)","v":{"v":76246.71010689215,"d":"$76,247"}},{"$f":"SUM($BO555:BP555)","v":{"v":2582.2875695075186,"d":"$2,582"}},{"$f":"SUM($BO599:BP599)","v":{"v":1231.3614926428365,"d":"$1,231"}}]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":{"v":33486808.49226737,"d":"33,486,808 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":{"v":17373134.051851094,"d":"17,373,134 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":{"v":1852146.4874041677,"d":"1,852,146 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":{"v":444515.1569769997,"d":"444,515 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B28),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C28/E28,1)),MAX(5,ROUND(G28/I28,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D28/F28,1)),MAX(5,ROUND(H28/J28,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B28),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B28),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B28),0)","v":{"v":2469528.649872221,"d":"2,469,529 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B28),0)","v":{"v":2469528.649872221,"d":"2,469,529 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*(1-M28)*0.00000110231131*(VLOOKUP(K28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C28*M28*0.00000110231131*(VLOOKUP(K28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1689708.2511601064,"d":"$1,689,708"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*(1-N28)*0.00000110231131*(VLOOKUP(L28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D28*N28*0.00000110231131*(VLOOKUP(L28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":660197.9649517849,"d":"$660,198"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O28*(1-M28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O28*M28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":34387.73626073736,"d":"$34,388"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P28*(1-N28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P28*N28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":34387.73626073736,"d":"$34,388"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C28*0.00000110231131*(VLOOKUP(K28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D28*0.00000110231131*(VLOOKUP(L28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1029510.2862083213,"d":"$1,029,510"},{"v":686006.1735540271,"d":"$686,006"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,2)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,2)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,2)-D28*N28*VLOOKUP(L28,EmTruck1,2)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":25.262714872705967,"d":"25 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,3)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,3)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,3)-D28*N28*VLOOKUP(L28,EmTruck1,3)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":11557.144033445118,"d":"11,557 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,4)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,4)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,4)-D28*N28*VLOOKUP(L28,EmTruck1,4)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":8.6767580912419,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,5)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,5)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,5)-D28*N28*VLOOKUP(L28,EmTruck1,5)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.18543499484183912,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,6)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,6)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,6)-D28*N28*VLOOKUP(L28,EmTruck1,6)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11307430168233486,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,7)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,7)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,7)-D28*N28*VLOOKUP(L28,EmTruck1,7)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5225088042619441,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,8)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,8)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,8)-D28*N28*VLOOKUP(L28,EmTruck1,8)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.18543499484183912,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,2)-D28*VLOOKUP(L28,EmBus1,2)+(O28-P28)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,3)-D28*VLOOKUP(L28,EmBus1,3)+(O28-P28)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,4)-D28*VLOOKUP(L28,EmBus1,4)+(O28-P28)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,5)-D28*VLOOKUP(L28,EmBus1,5)+(O28-P28)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,6)-D28*VLOOKUP(L28,EmBus1,6)+(O28-P28)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,7)-D28*VLOOKUP(L28,EmBus1,7)+(O28-P28)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,8)-D28*VLOOKUP(L28,EmBus1,8)+(O28-P28)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"v":1683.3613607921377,"d":"$1,683"},{"v":511682.89815597766,"d":"$511,683"},{"v":82932.56540552505,"d":"$82,933"},{"v":85434.16837713149,"d":"$85,434"},{"v":2893.4440673203185,"d":"$2,893"},{"v":1379.7361872804877,"d":"$1,380"},null,null,2029,{"v":604680.3609024525,"d":"$604,680"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO28:BP28),0)","v":{"v":604680.3609024525,"d":"$604,680"}},null,{"v":1111680.1800706577,"d":"$1,111,680"},null,{"$f":"SUM($BO72:BP72)","v":{"v":26.0880184211926,"d":"26 "}},{"$f":"SUM($BO116:BP116)","v":{"v":11934.70250367424,"d":"11,935 "}},{"$f":"SUM($BO160:BP160)","v":{"v":8.960217698736376,"d":"9 "}},{"$f":"SUM($BO204:BP204)","v":{"v":0.19149294071296652,"d":"0 "}},{"$f":"SUM($BO248:BP248)","v":{"v":0.11676830776565977,"d":"0 "}},{"$f":"SUM($BO292:BP292)","v":{"v":1.5722473982765235,"d":"2 "}},{"$f":"SUM($BO336:BP336)","v":{"v":0.19149294071296652,"d":"0 "}},{"$f":"SUM($BO380:BP380)","v":{"v":1419.0153496443488,"d":"$1,419"}},{"$f":"SUM($BO424:BP424)","v":{"v":457731.87476534175,"d":"$457,732"}},{"$f":"SUM($BO468:BP468)","v":{"v":69909.28153444496,"d":"$69,909"}},{"$f":"SUM($BO512:BP512)","v":{"v":72018.04623470824,"d":"$72,018"}},{"$f":"SUM($BO556:BP556)","v":{"v":2439.073178519926,"d":"$2,439"}},{"$f":"SUM($BO600:BP600)","v":{"v":1163.0698397933252,"d":"$1,163"}}]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":{"v":33851466.870110154,"d":"33,851,467 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":{"v":17562320.75451517,"d":"17,562,321 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":{"v":1872315.6454707012,"d":"1,872,316 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":{"v":449355.75491296686,"d":"449,356 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B29),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C29/E29,1)),MAX(5,ROUND(G29/I29,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D29/F29,1)),MAX(5,ROUND(H29/J29,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B29),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B29),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B29),0)","v":{"v":2496420.860627599,"d":"2,496,421 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B29),0)","v":{"v":2496420.860627599,"d":"2,496,421 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*(1-M29)*0.00000110231131*(VLOOKUP(K29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C29*M29*0.00000110231131*(VLOOKUP(K29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1734531.2298419082,"d":"$1,734,531"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*(1-N29)*0.00000110231131*(VLOOKUP(L29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D29*N29*0.00000110231131*(VLOOKUP(L29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":678284.7718945506,"d":"$678,285"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O29*(1-M29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O29*M29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":35001.145335232664,"d":"$35,001"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P29*(1-N29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P29*N29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":35001.145335232664,"d":"$35,001"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C29*0.00000110231131*(VLOOKUP(K29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D29*0.00000110231131*(VLOOKUP(L29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1056246.4579473576,"d":"$1,056,246"},{"v":657777.2090532306,"d":"$657,777"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,2)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,2)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,2)-D29*N29*VLOOKUP(L29,EmTruck1,2)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":25.53781605553474,"d":"26 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,3)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,3)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,3)-D29*N29*VLOOKUP(L29,EmTruck1,3)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":11682.996856854777,"d":"11,683 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,4)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,4)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,4)-D29*N29*VLOOKUP(L29,EmTruck1,4)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":8.77124462707336,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,5)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,5)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,5)-D29*N29*VLOOKUP(L29,EmTruck1,5)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.1874543101322143,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,6)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,6)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,6)-D29*N29*VLOOKUP(L29,EmTruck1,6)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11430563704344268,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,7)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,7)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,7)-D29*N29*VLOOKUP(L29,EmTruck1,7)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5390883356001326,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,8)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,8)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,8)-D29*N29*VLOOKUP(L29,EmTruck1,8)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.1874543101322143,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,2)-D29*VLOOKUP(L29,EmBus1,2)+(O29-P29)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,3)-D29*VLOOKUP(L29,EmBus1,3)+(O29-P29)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,4)-D29*VLOOKUP(L29,EmBus1,4)+(O29-P29)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,5)-D29*VLOOKUP(L29,EmBus1,5)+(O29-P29)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,6)-D29*VLOOKUP(L29,EmBus1,6)+(O29-P29)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,7)-D29*VLOOKUP(L29,EmBus1,7)+(O29-P29)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,8)-D29*VLOOKUP(L29,EmBus1,8)+(O29-P29)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"v":1590.3668356880426,"d":"$1,590"},{"v":493084.13581367844,"d":"$493,084"},{"v":78351.09245789726,"d":"$78,351"},{"v":80714.49849463171,"d":"$80,714"},{"v":2733.6005166586247,"d":"$2,734"},{"v":1303.5149346762917,"d":"$1,304"},null,null,2030,{"v":579727.0651555386,"d":"$579,727"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO29:BP29),0)","v":{"v":579727.0651555386,"d":"$579,727"}},null,{"v":1140410.8830782142,"d":"$1,140,411"},null,{"$f":"SUM($BO73:BP73)","v":{"v":26.363119604021588,"d":"26 "}},{"$f":"SUM($BO117:BP117)","v":{"v":12060.555327084,"d":"12,061 "}},{"$f":"SUM($BO161:BP161)","v":{"v":9.054704234567904,"d":"9 "}},{"$f":"SUM($BO205:BP205)","v":{"v":0.1935122560033428,"d":"0 "}},{"$f":"SUM($BO249:BP249)","v":{"v":0.11799964312676858,"d":"0 "}},{"$f":"SUM($BO293:BP293)","v":{"v":1.5888269296147204,"d":"2 "}},{"$f":"SUM($BO337:BP337)","v":{"v":0.1935122560033428,"d":"0 "}},{"$f":"SUM($BO381:BP381)","v":{"v":1340.1673189167275,"d":"$1,340"}},{"$f":"SUM($BO425:BP425)","v":{"v":440943.81750807527,"d":"$440,944"}},{"$f":"SUM($BO469:BP469)","v":{"v":66024.7504897629,"d":"$66,025"}},{"$f":"SUM($BO513:BP513)","v":{"v":68016.34102138491,"d":"$68,016"}},{"$f":"SUM($BO557:BP557)","v":{"v":2303.5453162067693,"d":"$2,304"}},{"$f":"SUM($BO601:BP601)","v":{"v":1098.4435011921394,"d":"$1,098"}}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":{"v":34216125.24795306,"d":"34,216,125 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":{"v":17751507.45717925,"d":"17,751,507 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":{"v":1892484.8035372272,"d":"1,892,485 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":{"v":454196.352848934,"d":"454,196 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B30),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C30/E30,1)),MAX(5,ROUND(G30/I30,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D30/F30,1)),MAX(5,ROUND(H30/J30,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B30),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B30),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B30),0)","v":{"v":2523313.0713829696,"d":"2,523,313 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B30),0)","v":{"v":2523313.0713829696,"d":"2,523,313 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*(1-M30)*0.00000110231131*(VLOOKUP(K30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C30*M30*0.00000110231131*(VLOOKUP(K30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1780457.622462214,"d":"$1,780,458"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*(1-N30)*0.00000110231131*(VLOOKUP(L30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D30*N30*0.00000110231131*(VLOOKUP(L30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":696826.6593641179,"d":"$696,827"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O30*(1-M30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O30*M30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":35624.53255585654,"d":"$35,625"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P30*(1-N30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P30*N30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":35624.53255585654,"d":"$35,625"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C30*0.00000110231131*(VLOOKUP(K30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D30*0.00000110231131*(VLOOKUP(L30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1083630.9630980962,"d":"$1,083,631"},{"v":630683.0865116732,"d":"$630,683"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,2)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,2)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,2)-D30*N30*VLOOKUP(L30,EmTruck1,2)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":25.81291723836367,"d":"26 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,3)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,3)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,3)-D30*N30*VLOOKUP(L30,EmTruck1,3)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":11808.84968026451,"d":"11,809 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,4)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,4)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,4)-D30*N30*VLOOKUP(L30,EmTruck1,4)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":8.865731162904867,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,5)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,5)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,5)-D30*N30*VLOOKUP(L30,EmTruck1,5)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.1894736254225904,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,6)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,6)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,6)-D30*N30*VLOOKUP(L30,EmTruck1,6)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11553697240455124,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,7)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,7)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,7)-D30*N30*VLOOKUP(L30,EmTruck1,7)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5556678669383284,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,8)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,8)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,8)-D30*N30*VLOOKUP(L30,EmTruck1,8)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.1894736254225904,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,2)-D30*VLOOKUP(L30,EmBus1,2)+(O30-P30)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,3)-D30*VLOOKUP(L30,EmBus1,3)+(O30-P30)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,4)-D30*VLOOKUP(L30,EmBus1,4)+(O30-P30)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,5)-D30*VLOOKUP(L30,EmBus1,5)+(O30-P30)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,6)-D30*VLOOKUP(L30,EmBus1,6)+(O30-P30)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,7)-D30*VLOOKUP(L30,EmBus1,7)+(O30-P30)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,8)-D30*VLOOKUP(L30,EmBus1,8)+(O30-P30)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"v":1502.3352848111485,"d":"$1,502"},{"v":475106.2664098365,"d":"$475,106"},{"v":74014.12564798286,"d":"$74,014"},{"v":76246.71010689215,"d":"$76,247"},{"v":2582.2875695075186,"d":"$2,582"},{"v":1231.3614926428365,"d":"$1,231"},null,null,2031,{"v":555782.6763728051,"d":"$555,783"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO30:BP30),0)","v":{"v":555782.6763728051,"d":"$555,783"}},null,{"v":1169840.2514177265,"d":"$1,169,840"},null,{"$f":"SUM($BO74:BP74)","v":{"v":26.638220786850518,"d":"27 "}},{"$f":"SUM($BO118:BP118)","v":{"v":12186.40815049373,"d":"12,186 "}},{"$f":"SUM($BO162:BP162)","v":{"v":9.149190770399414,"d":"9 "}},{"$f":"SUM($BO206:BP206)","v":{"v":0.19553157129371893,"d":"0 "}},{"$f":"SUM($BO250:BP250)","v":{"v":0.11923097848787712,"d":"0 "}},{"$f":"SUM($BO294:BP294)","v":{"v":1.6054064609529157,"d":"2 "}},{"$f":"SUM($BO338:BP338)","v":{"v":0.19553157129371893,"d":"0 "}},{"$f":"SUM($BO382:BP382)","v":{"v":1265.562680441475,"d":"$1,266"}},{"$f":"SUM($BO426:BP426)","v":{"v":424725.235698108,"d":"$424,725"}},{"$f":"SUM($BO470:BP470)","v":{"v":62349.27462105643,"d":"$62,349"}},{"$f":"SUM($BO514:BP514)","v":{"v":64229.99698755821,"d":"$64,230"}},{"$f":"SUM($BO558:BP558)","v":{"v":2175.311204613987,"d":"$2,175"}},{"$f":"SUM($BO602:BP602)","v":{"v":1037.2951810270347,"d":"$1,037"}}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":{"v":34580783.62579596,"d":"34,580,784 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":{"v":17940694.159843326,"d":"17,940,694 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":{"v":1912653.9616037607,"d":"1,912,654 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":{"v":459036.950784903,"d":"459,037 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B31),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C31/E31,1)),MAX(5,ROUND(G31/I31,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D31/F31,1)),MAX(5,ROUND(H31/J31,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B31),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B31),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B31),0)","v":{"v":2550205.2821383476,"d":"2,550,205 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B31),0)","v":{"v":2550205.2821383476,"d":"2,550,205 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*(1-M31)*0.00000110231131*(VLOOKUP(K31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C31*M31*0.00000110231131*(VLOOKUP(K31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1827515.3038238562,"d":"$1,827,515"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*(1-N31)*0.00000110231131*(VLOOKUP(L31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D31*N31*0.00000110231131*(VLOOKUP(L31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":715835.1237531983,"d":"$715,835"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O31*(1-M31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O31*M31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36258.14999379147,"d":"$36,258"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P31*(1-N31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P31*N31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36258.14999379147,"d":"$36,258"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C31*0.00000110231131*(VLOOKUP(K31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D31*0.00000110231131*(VLOOKUP(L31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1111680.1800706577,"d":"$1,111,680"},{"v":604680.3609024525,"d":"$604,680"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,2)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,2)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,2)-D31*N31*VLOOKUP(L31,EmTruck1,2)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":26.0880184211926,"d":"26 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,3)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,3)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,3)-D31*N31*VLOOKUP(L31,EmTruck1,3)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":11934.70250367424,"d":"11,935 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,4)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,4)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,4)-D31*N31*VLOOKUP(L31,EmTruck1,4)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":8.960217698736376,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,5)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,5)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,5)-D31*N31*VLOOKUP(L31,EmTruck1,5)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.19149294071296652,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,6)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,6)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,6)-D31*N31*VLOOKUP(L31,EmTruck1,6)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11676830776565977,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,7)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,7)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,7)-D31*N31*VLOOKUP(L31,EmTruck1,7)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5722473982765235,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,8)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,8)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,8)-D31*N31*VLOOKUP(L31,EmTruck1,8)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.19149294071296652,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,2)-D31*VLOOKUP(L31,EmBus1,2)+(O31-P31)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,3)-D31*VLOOKUP(L31,EmBus1,3)+(O31-P31)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,4)-D31*VLOOKUP(L31,EmBus1,4)+(O31-P31)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,5)-D31*VLOOKUP(L31,EmBus1,5)+(O31-P31)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,6)-D31*VLOOKUP(L31,EmBus1,6)+(O31-P31)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,7)-D31*VLOOKUP(L31,EmBus1,7)+(O31-P31)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,8)-D31*VLOOKUP(L31,EmBus1,8)+(O31-P31)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"v":1419.0153496443488,"d":"$1,419"},{"v":457731.87476534175,"d":"$457,732"},{"v":69909.28153444496,"d":"$69,909"},{"v":72018.04623470824,"d":"$72,018"},{"v":2439.073178519926,"d":"$2,439"},{"v":1163.0698397933252,"d":"$1,163"},null,null,2032,{"v":275928.6600007566,"d":"$275,929"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO31:BP31),0)","v":{"v":275928.6600007566,"d":"$275,929"}},null,{"v":621444.2072069348,"d":"$621,444"},null,{"$f":"SUM($BO75:BP75)","v":{"v":10.480655442479911,"d":"10 "}},{"$f":"SUM($BO119:BP119)","v":{"v":7048.51330560488,"d":"7,049 "}},{"$f":"SUM($BO163:BP163)","v":{"v":4.063529846022347,"d":"4 "}},{"$f":"SUM($BO207:BP207)","v":{"v":0.045604460258097154,"d":"0 "}},{"$f":"SUM($BO251:BP251)","v":{"v":0.06786815093696137,"d":"0 "}},{"$f":"SUM($BO295:BP295)","v":{"v":0.4094004740789807,"d":"0 "}},{"$f":"SUM($BO339:BP339)","v":{"v":0.045604460258097154,"d":"0 "}},{"$f":"SUM($BO383:BP383)","v":{"v":465.3536357142581,"d":"$465"}},{"$f":"SUM($BO427:BP427)","v":{"v":234178.09268240485,"d":"$234,178"}},{"$f":"SUM($BO471:BP471)","v":{"v":25880.245888955964,"d":"$25,880"}},{"$f":"SUM($BO515:BP515)","v":{"v":14000.532490516413,"d":"$14,001"}},{"$f":"SUM($BO559:BP559)","v":{"v":1157.2162621758757,"d":"$1,157"}},{"$f":"SUM($BO603:BP603)","v":{"v":247.21904098945598,"d":"$247"}}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":{"v":34945442.00363886,"d":"34,945,442 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":{"v":18129880.862507343,"d":"18,129,881 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":{"v":1932823.1196702942,"d":"1,932,823 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":{"v":463877.54872087017,"d":"463,878 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B32),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C32/E32,1)),MAX(5,ROUND(G32/I32,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D32/F32,1)),MAX(5,ROUND(H32/J32,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B32),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B32),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B32),0)","v":{"v":2577097.492893718,"d":"2,577,097 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B32),0)","v":{"v":2577097.492893718,"d":"2,577,097 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*(1-M32)*0.00000110231131*(VLOOKUP(K32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C32*M32*0.00000110231131*(VLOOKUP(K32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1875732.8223562138,"d":"$1,875,733"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*(1-N32)*0.00000110231131*(VLOOKUP(L32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D32*N32*0.00000110231131*(VLOOKUP(L32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":735321.9392779996,"d":"$735,322"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O32*(1-M32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O32*M32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36902.25581180841,"d":"$36,902"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P32*(1-N32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P32*N32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36902.25581180841,"d":"$36,902"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C32*0.00000110231131*(VLOOKUP(K32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D32*0.00000110231131*(VLOOKUP(L32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1140410.8830782142,"d":"$1,140,411"},{"v":579727.0651555386,"d":"$579,727"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,2)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,2)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,2)-D32*N32*VLOOKUP(L32,EmTruck1,2)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":26.363119604021588,"d":"26 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,3)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,3)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,3)-D32*N32*VLOOKUP(L32,EmTruck1,3)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":12060.555327084,"d":"12,061 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,4)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,4)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,4)-D32*N32*VLOOKUP(L32,EmTruck1,4)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":9.054704234567904,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,5)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,5)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,5)-D32*N32*VLOOKUP(L32,EmTruck1,5)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.1935122560033428,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,6)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,6)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,6)-D32*N32*VLOOKUP(L32,EmTruck1,6)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11799964312676858,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,7)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,7)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,7)-D32*N32*VLOOKUP(L32,EmTruck1,7)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.5888269296147204,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,8)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,8)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,8)-D32*N32*VLOOKUP(L32,EmTruck1,8)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.1935122560033428,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,2)-D32*VLOOKUP(L32,EmBus1,2)+(O32-P32)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,3)-D32*VLOOKUP(L32,EmBus1,3)+(O32-P32)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,4)-D32*VLOOKUP(L32,EmBus1,4)+(O32-P32)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,5)-D32*VLOOKUP(L32,EmBus1,5)+(O32-P32)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,6)-D32*VLOOKUP(L32,EmBus1,6)+(O32-P32)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,7)-D32*VLOOKUP(L32,EmBus1,7)+(O32-P32)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,8)-D32*VLOOKUP(L32,EmBus1,8)+(O32-P32)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"v":1340.1673189167275,"d":"$1,340"},{"v":440943.81750807527,"d":"$440,944"},{"v":66024.7504897629,"d":"$66,025"},{"v":68016.34102138491,"d":"$68,016"},{"v":2303.5453162067693,"d":"$2,304"},{"v":1098.4435011921394,"d":"$1,098"},null,null,2033,{"v":264935.1113503182,"d":"$264,935"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO32:BP32),0)","v":{"v":264935.1113503182,"d":"$264,935"}},null,{"v":638452.5534618369,"d":"$638,453"},null,{"$f":"SUM($BO76:BP76)","v":{"v":10.58778605654142,"d":"11 "}},{"$f":"SUM($BO120:BP120)","v":{"v":7120.561429197375,"d":"7,121 "}},{"$f":"SUM($BO164:BP164)","v":{"v":4.105066222258632,"d":"4 "}},{"$f":"SUM($BO208:BP208)","v":{"v":0.04607061753787872,"d":"0 "}},{"$f":"SUM($BO252:BP252)","v":{"v":0.06856188204232966,"d":"0 "}},{"$f":"SUM($BO296:BP296)","v":{"v":0.41358526237069315,"d":"0 "}},{"$f":"SUM($BO340:BP340)","v":{"v":0.04607061753787872,"d":"0 "}},{"$f":"SUM($BO384:BP384)","v":{"v":439.3554795314667,"d":"$439"}},{"$f":"SUM($BO428:BP428)","v":{"v":225517.0449228138,"d":"$225,517"}},{"$f":"SUM($BO472:BP472)","v":{"v":24434.380587748245,"d":"$24,434"}},{"$f":"SUM($BO516:BP516)","v":{"v":13218.357382392443,"d":"$13,218"}},{"$f":"SUM($BO560:BP560)","v":{"v":1092.5654529581996,"d":"$1,093"}},{"$f":"SUM($BO604:BP604)","v":{"v":233.4075248741073,"d":"$233"}}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":{"v":35310100.38148177,"d":"35,310,100 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":{"v":18319067.56517142,"d":"18,319,068 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":{"v":1952992.2777368203,"d":"1,952,992 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":{"v":468718.1466568373,"d":"468,718 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B33),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C33/E33,1)),MAX(5,ROUND(G33/I33,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D33/F33,1)),MAX(5,ROUND(H33/J33,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B33),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B33),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B33),0)","v":{"v":2603989.703649096,"d":"2,603,990 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B33),0)","v":{"v":2603989.703649096,"d":"2,603,990 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*(1-M33)*0.00000110231131*(VLOOKUP(K33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C33*M33*0.00000110231131*(VLOOKUP(K33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1925139.4159103422,"d":"$1,925,139"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*(1-N33)*0.00000110231131*(VLOOKUP(L33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D33*N33*0.00000110231131*(VLOOKUP(L33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":755299.1644926157,"d":"$755,299"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O33*(1-M33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O33*M33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":37557.11440710261,"d":"$37,557"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P33*(1-N33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P33*N33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":37557.11440710261,"d":"$37,557"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C33*0.00000110231131*(VLOOKUP(K33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D33*0.00000110231131*(VLOOKUP(L33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1169840.2514177265,"d":"$1,169,840"},{"v":555782.6763728051,"d":"$555,783"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,2)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,2)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,2)-D33*N33*VLOOKUP(L33,EmTruck1,2)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,2)),0)","v":{"v":26.638220786850518,"d":"27 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,3)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,3)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,3)-D33*N33*VLOOKUP(L33,EmTruck1,3)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,3)),0)","v":{"v":12186.40815049373,"d":"12,186 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,4)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,4)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,4)-D33*N33*VLOOKUP(L33,EmTruck1,4)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,4)),0)","v":{"v":9.149190770399414,"d":"9 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,5)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,5)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,5)-D33*N33*VLOOKUP(L33,EmTruck1,5)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,5)),0)","v":{"v":0.19553157129371893,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,6)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,6)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,6)-D33*N33*VLOOKUP(L33,EmTruck1,6)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,6)),0)","v":{"v":0.11923097848787712,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,7)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,7)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,7)-D33*N33*VLOOKUP(L33,EmTruck1,7)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,7)),0)","v":{"v":1.6054064609529157,"d":"2 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,8)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,8)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,8)-D33*N33*VLOOKUP(L33,EmTruck1,8)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,8)),0)","v":{"v":0.19553157129371893,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,2)-D33*VLOOKUP(L33,EmBus1,2)+(O33-P33)*VLOOKUP(0,EmBus1,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,3)-D33*VLOOKUP(L33,EmBus1,3)+(O33-P33)*VLOOKUP(0,EmBus1,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,4)-D33*VLOOKUP(L33,EmBus1,4)+(O33-P33)*VLOOKUP(0,EmBus1,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,5)-D33*VLOOKUP(L33,EmBus1,5)+(O33-P33)*VLOOKUP(0,EmBus1,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,6)-D33*VLOOKUP(L33,EmBus1,6)+(O33-P33)*VLOOKUP(0,EmBus1,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,7)-D33*VLOOKUP(L33,EmBus1,7)+(O33-P33)*VLOOKUP(0,EmBus1,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,8)-D33*VLOOKUP(L33,EmBus1,8)+(O33-P33)*VLOOKUP(0,EmBus1,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CR$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CS$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CT$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CU$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CV$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CW$28),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CR$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CS$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CT$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CU$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CV$36),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CW$36),0)","v":{"v":0,"d":"0 "}},{"v":1265.562680441475,"d":"$1,266"},{"v":424725.235698108,"d":"$424,725"},{"v":62349.27462105643,"d":"$62,349"},{"v":64229.99698755821,"d":"$64,230"},{"v":2175.311204613987,"d":"$2,175"},{"v":1037.2951810270347,"d":"$1,037"},null,null,2034,{"v":254366.1567536503,"d":"$254,366"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO33:BP33),0)","v":{"v":254366.1567536503,"d":"$254,366"}},null,{"v":655891.8218447309,"d":"$655,892"},null,{"$f":"SUM($BO77:BP77)","v":{"v":10.694916670603028,"d":"11 "}},{"$f":"SUM($BO121:BP121)","v":{"v":7192.609552789938,"d":"7,193 "}},{"$f":"SUM($BO165:BP165)","v":{"v":4.146602598494942,"d":"4 "}},{"$f":"SUM($BO209:BP209)","v":{"v":0.046536774817660595,"d":"0 "}},{"$f":"SUM($BO253:BP253)","v":{"v":0.06925561314769858,"d":"0 "}},{"$f":"SUM($BO297:BP297)","v":{"v":0.4177700506624079,"d":"0 "}},{"$f":"SUM($BO341:BP341)","v":{"v":0.046536774817660595,"d":"0 "}},{"$f":"SUM($BO385:BP385)","v":{"v":414.7673076103461,"d":"$415"}},{"$f":"SUM($BO429:BP429)","v":{"v":217154.09034041953,"d":"$217,154"}},{"$f":"SUM($BO473:BP473)","v":{"v":23066.930359704293,"d":"$23,067"}},{"$f":"SUM($BO517:BP517)","v":{"v":12478.602766882272,"d":"$12,479"}},{"$f":"SUM($BO561:BP561)","v":{"v":1031.4209163723315,"d":"$1,031"}},{"$f":"SUM($BO605:BP605)","v":{"v":220.3450626614858,"d":"$220"}}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":{"v":35674758.75932467,"d":"35,674,759 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":{"v":18508254.267835498,"d":"18,508,254 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":{"v":1973161.4358033538,"d":"1,973,161 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":{"v":473558.74459280446,"d":"473,559 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B34),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C34/E34,1)),MAX(5,ROUND(G34/I34,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D34/F34,1)),MAX(5,ROUND(H34/J34,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B34),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B34),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B34),0)","v":{"v":2630881.914404474,"d":"2,630,882 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B34),0)","v":{"v":2630881.914404474,"d":"2,630,882 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*(1-M34)*0.00000110231131*(VLOOKUP(K34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C34*M34*0.00000110231131*(VLOOKUP(K34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1123141.4336811597,"d":"$1,123,141"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*(1-N34)*0.00000110231131*(VLOOKUP(L34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D34*N34*0.00000110231131*(VLOOKUP(L34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":501697.22647422476,"d":"$501,697"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O34*(1-M34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O34*M34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":24915.761114809764,"d":"$24,916"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P34*(1-N34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P34*N34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":24915.761114809764,"d":"$24,916"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C34*0.00000110231131*(VLOOKUP(K34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D34*0.00000110231131*(VLOOKUP(L34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":621444.2072069349,"d":"$621,444"},{"v":275928.6600007566,"d":"$275,929"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,2)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,2)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,2)-D34*N34*VLOOKUP(L34,EmTruck20,2)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":10.480655442479911,"d":"10 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,3)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,3)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,3)-D34*N34*VLOOKUP(L34,EmTruck20,3)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7048.51330560488,"d":"7,049 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,4)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,4)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,4)-D34*N34*VLOOKUP(L34,EmTruck20,4)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.063529846022347,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,5)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,5)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,5)-D34*N34*VLOOKUP(L34,EmTruck20,5)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.045604460258097154,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,6)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,6)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,6)-D34*N34*VLOOKUP(L34,EmTruck20,6)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.06786815093696137,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,7)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,7)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,7)-D34*N34*VLOOKUP(L34,EmTruck20,7)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4094004740789807,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,8)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,8)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,8)-D34*N34*VLOOKUP(L34,EmTruck20,8)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.045604460258097154,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,2)-D34*VLOOKUP(L34,EmBus20,2)+(O34-P34)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,3)-D34*VLOOKUP(L34,EmBus20,3)+(O34-P34)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,4)-D34*VLOOKUP(L34,EmBus20,4)+(O34-P34)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,5)-D34*VLOOKUP(L34,EmBus20,5)+(O34-P34)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,6)-D34*VLOOKUP(L34,EmBus20,6)+(O34-P34)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,7)-D34*VLOOKUP(L34,EmBus20,7)+(O34-P34)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,8)-D34*VLOOKUP(L34,EmBus20,8)+(O34-P34)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":465.3536357142581,"d":"$465"},{"v":234178.09268240485,"d":"$234,178"},{"v":25880.245888955964,"d":"$25,880"},{"v":14000.532490516413,"d":"$14,001"},{"v":1157.2162621758757,"d":"$1,157"},{"v":247.21904098945598,"d":"$247"},null,null,2035,{"v":244206.2805084991,"d":"$244,206"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO34:BP34),0)","v":{"v":244206.2805084991,"d":"$244,206"}},null,{"v":673772.8303637254,"d":"$673,773"},null,{"$f":"SUM($BO78:BP78)","v":{"v":10.802047284664603,"d":"11 "}},{"$f":"SUM($BO122:BP122)","v":{"v":7264.65767638248,"d":"7,265 "}},{"$f":"SUM($BO166:BP166)","v":{"v":4.188138974731248,"d":"4 "}},{"$f":"SUM($BO210:BP210)","v":{"v":0.04700293209744239,"d":"0 "}},{"$f":"SUM($BO254:BP254)","v":{"v":0.06994934425306731,"d":"0 "}},{"$f":"SUM($BO298:BP298)","v":{"v":0.4219548389541222,"d":"0 "}},{"$f":"SUM($BO342:BP342)","v":{"v":0.04700293209744239,"d":"0 "}},{"$f":"SUM($BO386:BP386)","v":{"v":391.5159042315244,"d":"$392"}},{"$f":"SUM($BO430:BP430)","v":{"v":209080.28199613193,"d":"$209,080"}},{"$f":"SUM($BO474:BP474)","v":{"v":21773.823374983764,"d":"$21,774"}},{"$f":"SUM($BO518:BP518)","v":{"v":11779.06589111328,"d":"$11,779"}},{"$f":"SUM($BO562:BP562)","v":{"v":973.600583525711,"d":"$974"}},{"$f":"SUM($BO606:BP606)","v":{"v":207.99275851294612,"d":"$208"}}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":{"v":36039417.137167454,"d":"36,039,417 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":{"v":18697440.970499575,"d":"18,697,441 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":{"v":1993330.5938698873,"d":"1,993,331 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":{"v":478399.3425287716,"d":"478,399 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B35),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C35/E35,1)),MAX(5,ROUND(G35/I35,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D35/F35,1)),MAX(5,ROUND(H35/J35,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B35),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B35),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B35),0)","v":{"v":2657774.1251598448,"d":"2,657,774 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B35),0)","v":{"v":2657774.1251598448,"d":"2,657,774 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*(1-M35)*0.00000110231131*(VLOOKUP(K35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C35*M35*0.00000110231131*(VLOOKUP(K35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1154507.5298022032,"d":"$1,154,508"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*(1-N35)*0.00000110231131*(VLOOKUP(L35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D35*N35*0.00000110231131*(VLOOKUP(L35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":516054.97634036624,"d":"$516,055"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O35*(1-M35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O35*M35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":25386.170039244003,"d":"$25,386"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P35*(1-N35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P35*N35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":25386.170039244003,"d":"$25,386"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C35*0.00000110231131*(VLOOKUP(K35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D35*0.00000110231131*(VLOOKUP(L35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":638452.5534618369,"d":"$638,453"},{"v":264935.1113503182,"d":"$264,935"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,2)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,2)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,2)-D35*N35*VLOOKUP(L35,EmTruck20,2)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":10.58778605654142,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,3)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,3)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,3)-D35*N35*VLOOKUP(L35,EmTruck20,3)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7120.561429197375,"d":"7,121 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,4)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,4)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,4)-D35*N35*VLOOKUP(L35,EmTruck20,4)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.105066222258632,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,5)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,5)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,5)-D35*N35*VLOOKUP(L35,EmTruck20,5)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.04607061753787872,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,6)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,6)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,6)-D35*N35*VLOOKUP(L35,EmTruck20,6)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.06856188204232966,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,7)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,7)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,7)-D35*N35*VLOOKUP(L35,EmTruck20,7)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.41358526237069315,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,8)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,8)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,8)-D35*N35*VLOOKUP(L35,EmTruck20,8)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.04607061753787872,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,2)-D35*VLOOKUP(L35,EmBus20,2)+(O35-P35)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,3)-D35*VLOOKUP(L35,EmBus20,3)+(O35-P35)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,4)-D35*VLOOKUP(L35,EmBus20,4)+(O35-P35)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,5)-D35*VLOOKUP(L35,EmBus20,5)+(O35-P35)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,6)-D35*VLOOKUP(L35,EmBus20,6)+(O35-P35)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,7)-D35*VLOOKUP(L35,EmBus20,7)+(O35-P35)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,8)-D35*VLOOKUP(L35,EmBus20,8)+(O35-P35)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":439.3554795314667,"d":"$439"},{"v":225517.0449228138,"d":"$225,517"},{"v":24434.380587748245,"d":"$24,434"},{"v":13218.357382392443,"d":"$13,218"},{"v":1092.5654529581996,"d":"$1,093"},{"v":233.4075248741073,"d":"$233"},null,null,2036,{"v":234440.47021942498,"d":"$234,440"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO35:BP35),0)","v":{"v":234440.47021942498,"d":"$234,440"}},null,{"v":692106.6573784144,"d":"$692,107"},null,{"$f":"SUM($BO79:BP79)","v":{"v":10.909177898726178,"d":"11 "}},{"$f":"SUM($BO123:BP123)","v":{"v":7336.705799975021,"d":"7,337 "}},{"$f":"SUM($BO167:BP167)","v":{"v":4.229675350967551,"d":"4 "}},{"$f":"SUM($BO211:BP211)","v":{"v":0.047469089377224175,"d":"0 "}},{"$f":"SUM($BO255:BP255)","v":{"v":0.07064307535843606,"d":"0 "}},{"$f":"SUM($BO299:BP299)","v":{"v":0.42613962724583665,"d":"0 "}},{"$f":"SUM($BO343:BP343)","v":{"v":0.047469089377224175,"d":"0 "}},{"$f":"SUM($BO387:BP387)","v":{"v":369.5315987816546,"d":"$370"}},{"$f":"SUM($BO431:BP431)","v":{"v":201286.85819808234,"d":"$201,287"}},{"$f":"SUM($BO475:BP475)","v":{"v":20551.184961796625,"d":"$20,551"}},{"$f":"SUM($BO519:BP519)","v":{"v":11117.650659533712,"d":"$11,118"}},{"$f":"SUM($BO563:BP563)","v":{"v":918.9312013037737,"d":"$919"}},{"$f":"SUM($BO607:BP607)","v":{"v":196.31359992682246,"d":"$196"}}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":{"v":36404075.51501036,"d":"36,404,076 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":{"v":18886627.673163593,"d":"18,886,628 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":{"v":2013499.7519364133,"d":"2,013,500 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":{"v":483239.94046473876,"d":"483,240 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B36),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C36/E36,1)),MAX(5,ROUND(G36/I36,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D36/F36,1)),MAX(5,ROUND(H36/J36,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B36),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B36),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B36),0)","v":{"v":2684666.3359152228,"d":"2,684,666 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B36),0)","v":{"v":2684666.3359152228,"d":"2,684,666 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*(1-M36)*0.00000110231131*(VLOOKUP(K36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C36*M36*0.00000110231131*(VLOOKUP(K36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1186677.7809834564,"d":"$1,186,678"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*(1-N36)*0.00000110231131*(VLOOKUP(L36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D36*N36*0.00000110231131*(VLOOKUP(L36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":530785.9591387257,"d":"$530,786"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O36*(1-M36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O36*M36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":25865.302721355238,"d":"$25,865"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P36*(1-N36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P36*N36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":25865.302721355238,"d":"$25,865"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C36*0.00000110231131*(VLOOKUP(K36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D36*0.00000110231131*(VLOOKUP(L36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":655891.8218447309,"d":"$655,892"},{"v":254366.1567536503,"d":"$254,366"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,2)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,2)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,2)-D36*N36*VLOOKUP(L36,EmTruck20,2)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":10.694916670603028,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,3)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,3)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,3)-D36*N36*VLOOKUP(L36,EmTruck20,3)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7192.609552789938,"d":"7,193 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,4)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,4)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,4)-D36*N36*VLOOKUP(L36,EmTruck20,4)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.146602598494942,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,5)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,5)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,5)-D36*N36*VLOOKUP(L36,EmTruck20,5)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.046536774817660595,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,6)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,6)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,6)-D36*N36*VLOOKUP(L36,EmTruck20,6)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.06925561314769858,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,7)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,7)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,7)-D36*N36*VLOOKUP(L36,EmTruck20,7)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4177700506624079,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,8)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,8)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,8)-D36*N36*VLOOKUP(L36,EmTruck20,8)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.046536774817660595,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,2)-D36*VLOOKUP(L36,EmBus20,2)+(O36-P36)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,3)-D36*VLOOKUP(L36,EmBus20,3)+(O36-P36)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,4)-D36*VLOOKUP(L36,EmBus20,4)+(O36-P36)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,5)-D36*VLOOKUP(L36,EmBus20,5)+(O36-P36)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,6)-D36*VLOOKUP(L36,EmBus20,6)+(O36-P36)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,7)-D36*VLOOKUP(L36,EmBus20,7)+(O36-P36)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,8)-D36*VLOOKUP(L36,EmBus20,8)+(O36-P36)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":414.7673076103461,"d":"$415"},{"v":217154.09034041953,"d":"$217,154"},{"v":23066.930359704293,"d":"$23,067"},{"v":12478.602766882272,"d":"$12,479"},{"v":1031.4209163723315,"d":"$1,031"},{"v":220.3450626614858,"d":"$220"},null,null,2037,{"v":225054.20551952522,"d":"$225,054"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO36:BP36),0)","v":{"v":225054.20551952522,"d":"$225,054"}},null,{"v":710904.6476867164,"d":"$710,905"},null,{"$f":"SUM($BO80:BP80)","v":{"v":11.016308512787752,"d":"11 "}},{"$f":"SUM($BO124:BP124)","v":{"v":7408.753923567563,"d":"7,409 "}},{"$f":"SUM($BO168:BP168)","v":{"v":4.271211727203856,"d":"4 "}},{"$f":"SUM($BO212:BP212)","v":{"v":0.04793524665700598,"d":"0 "}},{"$f":"SUM($BO256:BP256)","v":{"v":0.07133680646380477,"d":"0 "}},{"$f":"SUM($BO300:BP300)","v":{"v":0.430324415537551,"d":"0 "}},{"$f":"SUM($BO344:BP344)","v":{"v":0.04793524665700598,"d":"0 "}},{"$f":"SUM($BO388:BP388)","v":{"v":348.7481152600371,"d":"$349"}},{"$f":"SUM($BO432:BP432)","v":{"v":193765.24472530218,"d":"$193,765"}},{"$f":"SUM($BO476:BP476)","v":{"v":19395.329236842535,"d":"$19,395"}},{"$f":"SUM($BO520:BP520)","v":{"v":10492.363106200426,"d":"$10,492"}},{"$f":"SUM($BO564:BP564)","v":{"v":867.2479581311591,"d":"$867"}},{"$f":"SUM($BO608:BP608)","v":{"v":185.27237778884955,"d":"$185"}}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":{"v":36768733.89285326,"d":"36,768,734 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":{"v":19075814.37582767,"d":"19,075,814 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":{"v":2033668.9100029469,"d":"2,033,669 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":{"v":488080.53840070777,"d":"488,081 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B37),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C37/E37,1)),MAX(5,ROUND(G37/I37,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D37/F37,1)),MAX(5,ROUND(H37/J37,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B37),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B37),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B37),0)","v":{"v":2711558.5466705933,"d":"2,711,559 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B37),0)","v":{"v":2711558.5466705933,"d":"2,711,559 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*(1-M37)*0.00000110231131*(VLOOKUP(K37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C37*M37*0.00000110231131*(VLOOKUP(K37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1219672.3749929676,"d":"$1,219,672"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*(1-N37)*0.00000110231131*(VLOOKUP(L37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D37*N37*0.00000110231131*(VLOOKUP(L37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":545899.5446292422,"d":"$545,900"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O37*(1-M37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O37*M37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":26353.378165170325,"d":"$26,353"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P37*(1-N37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P37*N37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":26353.378165170325,"d":"$26,353"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C37*0.00000110231131*(VLOOKUP(K37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D37*0.00000110231131*(VLOOKUP(L37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":673772.8303637254,"d":"$673,773"},{"v":244206.2805084991,"d":"$244,206"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,2)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,2)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,2)-D37*N37*VLOOKUP(L37,EmTruck20,2)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":10.802047284664603,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,3)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,3)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,3)-D37*N37*VLOOKUP(L37,EmTruck20,3)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7264.65767638248,"d":"7,265 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,4)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,4)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,4)-D37*N37*VLOOKUP(L37,EmTruck20,4)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.188138974731248,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,5)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,5)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,5)-D37*N37*VLOOKUP(L37,EmTruck20,5)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.04700293209744239,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,6)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,6)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,6)-D37*N37*VLOOKUP(L37,EmTruck20,6)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.06994934425306731,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,7)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,7)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,7)-D37*N37*VLOOKUP(L37,EmTruck20,7)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4219548389541222,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,8)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,8)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,8)-D37*N37*VLOOKUP(L37,EmTruck20,8)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.04700293209744239,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,2)-D37*VLOOKUP(L37,EmBus20,2)+(O37-P37)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,3)-D37*VLOOKUP(L37,EmBus20,3)+(O37-P37)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,4)-D37*VLOOKUP(L37,EmBus20,4)+(O37-P37)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,5)-D37*VLOOKUP(L37,EmBus20,5)+(O37-P37)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,6)-D37*VLOOKUP(L37,EmBus20,6)+(O37-P37)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,7)-D37*VLOOKUP(L37,EmBus20,7)+(O37-P37)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,8)-D37*VLOOKUP(L37,EmBus20,8)+(O37-P37)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":391.5159042315244,"d":"$392"},{"v":209080.28199613193,"d":"$209,080"},{"v":21773.823374983764,"d":"$21,774"},{"v":11779.06589111328,"d":"$11,779"},{"v":973.600583525711,"d":"$974"},{"v":207.99275851294612,"d":"$208"},null,null,2038,{"v":216033.44658520384,"d":"$216,033"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO37:BP37),0)","v":{"v":216033.44658520384,"d":"$216,033"}},null,{"v":730178.4187510711,"d":"$730,178"},null,{"$f":"SUM($BO81:BP81)","v":{"v":11.123439126849362,"d":"11 "}},{"$f":"SUM($BO125:BP125)","v":{"v":7480.802047160124,"d":"7,481 "}},{"$f":"SUM($BO169:BP169)","v":{"v":4.312748103440168,"d":"4 "}},{"$f":"SUM($BO213:BP213)","v":{"v":0.04840140393678785,"d":"0 "}},{"$f":"SUM($BO257:BP257)","v":{"v":0.07203053756917369,"d":"0 "}},{"$f":"SUM($BO301:BP301)","v":{"v":0.4345092038292657,"d":"0 "}},{"$f":"SUM($BO345:BP345)","v":{"v":0.04840140393678785,"d":"0 "}},{"$f":"SUM($BO389:BP389)","v":{"v":329.10242630345516,"d":"$329"}},{"$f":"SUM($BO433:BP433)","v":{"v":186507.05643908217,"d":"$186,507"}},{"$f":"SUM($BO477:BP477)","v":{"v":18302.750987026317,"d":"$18,303"}},{"$f":"SUM($BO521:BP521)","v":{"v":9901.30700300045,"d":"$9,901"}},{"$f":"SUM($BO565:BP565)","v":{"v":818.3941209685645,"d":"$818"}},{"$f":"SUM($BO609:BP609)","v":{"v":174.8356088228804,"d":"$175"}}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":{"v":37133392.27069616,"d":"37,133,392 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":{"v":19265001.078491747,"d":"19,265,001 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":{"v":2053838.0680694804,"d":"2,053,838 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":{"v":492921.1363366749,"d":"492,921 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B38),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C38/E38,1)),MAX(5,ROUND(G38/I38,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D38/F38,1)),MAX(5,ROUND(H38/J38,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B38),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B38),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B38),0)","v":{"v":2738450.7574259713,"d":"2,738,451 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B38),0)","v":{"v":2738450.7574259713,"d":"2,738,451 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*(1-M38)*0.00000110231131*(VLOOKUP(K38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C38*M38*0.00000110231131*(VLOOKUP(K38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1253511.9854474892,"d":"$1,253,512"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*(1-N38)*0.00000110231131*(VLOOKUP(L38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D38*N38*0.00000110231131*(VLOOKUP(L38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":561405.3280690749,"d":"$561,405"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O38*(1-M38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O38*M38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":26850.620645374456,"d":"$26,851"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P38*(1-N38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P38*N38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":26850.620645374456,"d":"$26,851"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C38*0.00000110231131*(VLOOKUP(K38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D38*0.00000110231131*(VLOOKUP(L38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":692106.6573784144,"d":"$692,107"},{"v":234440.47021942498,"d":"$234,440"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,2)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,2)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,2)-D38*N38*VLOOKUP(L38,EmTruck20,2)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":10.909177898726178,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,3)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,3)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,3)-D38*N38*VLOOKUP(L38,EmTruck20,3)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7336.705799975021,"d":"7,337 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,4)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,4)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,4)-D38*N38*VLOOKUP(L38,EmTruck20,4)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.229675350967551,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,5)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,5)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,5)-D38*N38*VLOOKUP(L38,EmTruck20,5)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.047469089377224175,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,6)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,6)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,6)-D38*N38*VLOOKUP(L38,EmTruck20,6)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07064307535843606,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,7)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,7)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,7)-D38*N38*VLOOKUP(L38,EmTruck20,7)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.42613962724583665,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,8)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,8)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,8)-D38*N38*VLOOKUP(L38,EmTruck20,8)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.047469089377224175,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,2)-D38*VLOOKUP(L38,EmBus20,2)+(O38-P38)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,3)-D38*VLOOKUP(L38,EmBus20,3)+(O38-P38)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,4)-D38*VLOOKUP(L38,EmBus20,4)+(O38-P38)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,5)-D38*VLOOKUP(L38,EmBus20,5)+(O38-P38)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,6)-D38*VLOOKUP(L38,EmBus20,6)+(O38-P38)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,7)-D38*VLOOKUP(L38,EmBus20,7)+(O38-P38)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,8)-D38*VLOOKUP(L38,EmBus20,8)+(O38-P38)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":369.5315987816546,"d":"$370"},{"v":201286.85819808234,"d":"$201,287"},{"v":20551.184961796625,"d":"$20,551"},{"v":11117.650659533712,"d":"$11,118"},{"v":918.9312013037737,"d":"$919"},{"v":196.31359992682246,"d":"$196"},null,null,2039,{"v":207364.62250109162,"d":"$207,365"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO38:BP38),0)","v":{"v":207364.62250109162,"d":"$207,365"}},null,{"v":749939.86706709,"d":"$749,940"},null,{"$f":"SUM($BO82:BP82)","v":{"v":11.23056974091087,"d":"11 "}},{"$f":"SUM($BO126:BP126)","v":{"v":7552.850170752623,"d":"7,553 "}},{"$f":"SUM($BO170:BP170)","v":{"v":4.354284479676452,"d":"4 "}},{"$f":"SUM($BO214:BP214)","v":{"v":0.04886756121656943,"d":"0 "}},{"$f":"SUM($BO258:BP258)","v":{"v":0.07272426867454201,"d":"0 "}},{"$f":"SUM($BO302:BP302)","v":{"v":0.43869399212097837,"d":"0 "}},{"$f":"SUM($BO346:BP346)","v":{"v":0.04886756121656943,"d":"0 "}},{"$f":"SUM($BO390:BP390)","v":{"v":310.534611782124,"d":"$311"}},{"$f":"SUM($BO434:BP434)","v":{"v":179504.098334372,"d":"$179,504"}},{"$f":"SUM($BO478:BP478)","v":{"v":17270.117805392314,"d":"$17,270"}},{"$f":"SUM($BO522:BP522)","v":{"v":9342.679605398263,"d":"$9,343"}},{"$f":"SUM($BO566:BP566)","v":{"v":772.2206836767944,"d":"$772"}},{"$f":"SUM($BO610:BP610)","v":{"v":164.97146047000922,"d":"$165"}}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":{"v":37498050.64853907,"d":"37,498,051 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":{"v":19454187.781155825,"d":"19,454,188 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":{"v":2074007.2261360064,"d":"2,074,007 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":{"v":497761.73427264206,"d":"497,762 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B39),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C39/E39,1)),MAX(5,ROUND(G39/I39,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D39/F39,1)),MAX(5,ROUND(H39/J39,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B39),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B39),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B39),0)","v":{"v":2765342.9681813493,"d":"2,765,343 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B39),0)","v":{"v":2765342.9681813493,"d":"2,765,343 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*(1-M39)*0.00000110231131*(VLOOKUP(K39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C39*M39*0.00000110231131*(VLOOKUP(K39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1288217.7831713096,"d":"$1,288,218"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*(1-N39)*0.00000110231131*(VLOOKUP(L39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D39*N39*0.00000110231131*(VLOOKUP(L39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":577313.1354845933,"d":"$577,313"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O39*(1-M39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O39*M39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":27357.25983053529,"d":"$27,357"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P39*(1-N39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P39*N39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":27357.25983053529,"d":"$27,357"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C39*0.00000110231131*(VLOOKUP(K39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D39*0.00000110231131*(VLOOKUP(L39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":710904.6476867164,"d":"$710,905"},{"v":225054.20551952522,"d":"$225,054"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,2)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,2)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,2)-D39*N39*VLOOKUP(L39,EmTruck20,2)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.016308512787752,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,3)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,3)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,3)-D39*N39*VLOOKUP(L39,EmTruck20,3)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7408.753923567563,"d":"7,409 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,4)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,4)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,4)-D39*N39*VLOOKUP(L39,EmTruck20,4)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.271211727203856,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,5)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,5)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,5)-D39*N39*VLOOKUP(L39,EmTruck20,5)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.04793524665700598,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,6)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,6)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,6)-D39*N39*VLOOKUP(L39,EmTruck20,6)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07133680646380477,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,7)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,7)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,7)-D39*N39*VLOOKUP(L39,EmTruck20,7)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.430324415537551,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,8)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,8)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,8)-D39*N39*VLOOKUP(L39,EmTruck20,8)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.04793524665700598,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,2)-D39*VLOOKUP(L39,EmBus20,2)+(O39-P39)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,3)-D39*VLOOKUP(L39,EmBus20,3)+(O39-P39)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,4)-D39*VLOOKUP(L39,EmBus20,4)+(O39-P39)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,5)-D39*VLOOKUP(L39,EmBus20,5)+(O39-P39)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,6)-D39*VLOOKUP(L39,EmBus20,6)+(O39-P39)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,7)-D39*VLOOKUP(L39,EmBus20,7)+(O39-P39)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,8)-D39*VLOOKUP(L39,EmBus20,8)+(O39-P39)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":348.7481152600371,"d":"$349"},{"v":193765.24472530218,"d":"$193,765"},{"v":19395.329236842535,"d":"$19,395"},{"v":10492.363106200426,"d":"$10,492"},{"v":867.2479581311591,"d":"$867"},{"v":185.27237778884955,"d":"$185"},null,null,2040,{"v":199034.61952633897,"d":"$199,035"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO39:BP39),0)","v":{"v":199034.61952633897,"d":"$199,035"}},null,{"v":770201.1746779223,"d":"$770,201"},null,{"$f":"SUM($BO83:BP83)","v":{"v":11.33770035497245,"d":"11 "}},{"$f":"SUM($BO127:BP127)","v":{"v":7624.898294345165,"d":"7,625 "}},{"$f":"SUM($BO171:BP171)","v":{"v":4.395820855912757,"d":"4 "}},{"$f":"SUM($BO215:BP215)","v":{"v":0.04933371849635122,"d":"0 "}},{"$f":"SUM($BO259:BP259)","v":{"v":0.07341799977991074,"d":"0 "}},{"$f":"SUM($BO303:BP303)","v":{"v":0.4428787804126927,"d":"0 "}},{"$f":"SUM($BO347:BP347)","v":{"v":0.04933371849635122,"d":"0 "}},{"$f":"SUM($BO391:BP391)","v":{"v":292.98772199344256,"d":"$293"}},{"$f":"SUM($BO435:BP435)","v":{"v":172748.36608004832,"d":"$172,748"}},{"$f":"SUM($BO479:BP479)","v":{"v":16294.262482761224,"d":"$16,294"}},{"$f":"SUM($BO523:BP523)","v":{"v":8814.76753651138,"d":"$8,815"}},{"$f":"SUM($BO567:BP567)","v":{"v":728.5860268143767,"d":"$729"}},{"$f":"SUM($BO611:BP611)","v":{"v":155.6496782102717,"d":"$156"}}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":{"v":37862709.02638197,"d":"37,862,709 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":{"v":19643374.483819842,"d":"19,643,374 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":{"v":2094176.38420254,"d":"2,094,176 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":{"v":502602.3322086092,"d":"502,602 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B40),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C40/E40,1)),MAX(5,ROUND(G40/I40,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D40/F40,1)),MAX(5,ROUND(H40/J40,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B40),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B40),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B40),0)","v":{"v":2792235.17893672,"d":"2,792,235 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B40),0)","v":{"v":2792235.17893672,"d":"2,792,235 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*(1-M40)*0.00000110231131*(VLOOKUP(K40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C40*M40*0.00000110231131*(VLOOKUP(K40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1323811.4478151118,"d":"$1,323,811"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*(1-N40)*0.00000110231131*(VLOOKUP(L40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D40*N40*0.00000110231131*(VLOOKUP(L40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":593633.0290640409,"d":"$593,633"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O40*(1-M40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O40*M40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":27873.530909148652,"d":"$27,874"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P40*(1-N40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P40*N40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":27873.530909148652,"d":"$27,874"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C40*0.00000110231131*(VLOOKUP(K40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D40*0.00000110231131*(VLOOKUP(L40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":730178.4187510711,"d":"$730,178"},{"v":216033.44658520384,"d":"$216,033"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,2)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,2)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,2)-D40*N40*VLOOKUP(L40,EmTruck20,2)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.123439126849362,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,3)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,3)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,3)-D40*N40*VLOOKUP(L40,EmTruck20,3)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7480.802047160124,"d":"7,481 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,4)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,4)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,4)-D40*N40*VLOOKUP(L40,EmTruck20,4)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.312748103440168,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,5)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,5)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,5)-D40*N40*VLOOKUP(L40,EmTruck20,5)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.04840140393678785,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,6)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,6)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,6)-D40*N40*VLOOKUP(L40,EmTruck20,6)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07203053756917369,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,7)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,7)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,7)-D40*N40*VLOOKUP(L40,EmTruck20,7)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4345092038292657,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,8)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,8)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,8)-D40*N40*VLOOKUP(L40,EmTruck20,8)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.04840140393678785,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,2)-D40*VLOOKUP(L40,EmBus20,2)+(O40-P40)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,3)-D40*VLOOKUP(L40,EmBus20,3)+(O40-P40)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,4)-D40*VLOOKUP(L40,EmBus20,4)+(O40-P40)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,5)-D40*VLOOKUP(L40,EmBus20,5)+(O40-P40)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,6)-D40*VLOOKUP(L40,EmBus20,6)+(O40-P40)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,7)-D40*VLOOKUP(L40,EmBus20,7)+(O40-P40)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,8)-D40*VLOOKUP(L40,EmBus20,8)+(O40-P40)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":329.10242630345516,"d":"$329"},{"v":186507.05643908217,"d":"$186,507"},{"v":18302.750987026317,"d":"$18,303"},{"v":9901.30700300045,"d":"$9,901"},{"v":818.3941209685645,"d":"$818"},{"v":174.8356088228804,"d":"$175"},null,null,2041,{"v":191030.76930805435,"d":"$191,031"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO40:BP40),0)","v":{"v":191030.76930805435,"d":"$191,031"}},null,{"v":790974.8158375309,"d":"$790,975"},null,{"$f":"SUM($BO84:BP84)","v":{"v":11.444830969034024,"d":"11 "}},{"$f":"SUM($BO128:BP128)","v":{"v":7696.946417937708,"d":"7,697 "}},{"$f":"SUM($BO172:BP172)","v":{"v":4.437357232149061,"d":"4 "}},{"$f":"SUM($BO216:BP216)","v":{"v":0.049799875776133026,"d":"0 "}},{"$f":"SUM($BO260:BP260)","v":{"v":0.07411173088527948,"d":"0 "}},{"$f":"SUM($BO304:BP304)","v":{"v":0.447063568704407,"d":"0 "}},{"$f":"SUM($BO348:BP348)","v":{"v":0.049799875776133026,"d":"0 "}},{"$f":"SUM($BO392:BP392)","v":{"v":276.40764545710795,"d":"$276"}},{"$f":"SUM($BO436:BP436)","v":{"v":166232.04609350057,"d":"$166,232"}},{"$f":"SUM($BO480:BP480)","v":{"v":15372.17565526832,"d":"$15,372"}},{"$f":"SUM($BO524:BP524)","v":{"v":8315.94280962188,"d":"$8,316"}},{"$f":"SUM($BO568:BP568)","v":{"v":687.3555888776066,"d":"$687"}},{"$f":"SUM($BO612:BP612)","v":{"v":146.84151532882538,"d":"$147"}}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":{"v":38227367.40422475,"d":"38,227,367 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":{"v":19832561.18648392,"d":"19,832,561 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":{"v":2114345.5422690734,"d":"2,114,346 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":{"v":507442.93014457636,"d":"507,443 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B41),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C41/E41,1)),MAX(5,ROUND(G41/I41,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D41/F41,1)),MAX(5,ROUND(H41/J41,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B41),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B41),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B41),0)","v":{"v":2819127.389692098,"d":"2,819,127 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B41),0)","v":{"v":2819127.389692098,"d":"2,819,127 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*(1-M41)*0.00000110231131*(VLOOKUP(K41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C41*M41*0.00000110231131*(VLOOKUP(K41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1360315.1797406953,"d":"$1,360,315"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*(1-N41)*0.00000110231131*(VLOOKUP(L41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D41*N41*0.00000110231131*(VLOOKUP(L41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":610375.3126736054,"d":"$610,375"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O41*(1-M41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O41*M41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":28399.674718568454,"d":"$28,400"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P41*(1-N41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P41*N41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":28399.674718568454,"d":"$28,400"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C41*0.00000110231131*(VLOOKUP(K41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D41*0.00000110231131*(VLOOKUP(L41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":749939.86706709,"d":"$749,940"},{"v":207364.62250109162,"d":"$207,365"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,2)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,2)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,2)-D41*N41*VLOOKUP(L41,EmTruck20,2)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.23056974091087,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,3)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,3)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,3)-D41*N41*VLOOKUP(L41,EmTruck20,3)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7552.850170752623,"d":"7,553 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,4)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,4)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,4)-D41*N41*VLOOKUP(L41,EmTruck20,4)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.354284479676452,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,5)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,5)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,5)-D41*N41*VLOOKUP(L41,EmTruck20,5)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.04886756121656943,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,6)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,6)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,6)-D41*N41*VLOOKUP(L41,EmTruck20,6)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07272426867454201,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,7)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,7)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,7)-D41*N41*VLOOKUP(L41,EmTruck20,7)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.43869399212097837,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,8)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,8)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,8)-D41*N41*VLOOKUP(L41,EmTruck20,8)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.04886756121656943,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,2)-D41*VLOOKUP(L41,EmBus20,2)+(O41-P41)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,3)-D41*VLOOKUP(L41,EmBus20,3)+(O41-P41)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,4)-D41*VLOOKUP(L41,EmBus20,4)+(O41-P41)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,5)-D41*VLOOKUP(L41,EmBus20,5)+(O41-P41)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,6)-D41*VLOOKUP(L41,EmBus20,6)+(O41-P41)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,7)-D41*VLOOKUP(L41,EmBus20,7)+(O41-P41)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,8)-D41*VLOOKUP(L41,EmBus20,8)+(O41-P41)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":310.534611782124,"d":"$311"},{"v":179504.098334372,"d":"$179,504"},{"v":17270.117805392314,"d":"$17,270"},{"v":9342.679605398263,"d":"$9,343"},{"v":772.2206836767944,"d":"$772"},{"v":164.97146047000922,"d":"$165"},null,null,2042,{"v":183340.83708277188,"d":"$183,341"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO41:BP41),0)","v":{"v":183340.83708277188,"d":"$183,341"}},null,{"v":812273.5638263222,"d":"$812,274"},null,{"$f":"SUM($BO85:BP85)","v":{"v":11.551961583095629,"d":"12 "}},{"$f":"SUM($BO129:BP129)","v":{"v":7768.99454153027,"d":"7,769 "}},{"$f":"SUM($BO173:BP173)","v":{"v":4.478893608385373,"d":"4 "}},{"$f":"SUM($BO217:BP217)","v":{"v":0.0502660330559149,"d":"0 "}},{"$f":"SUM($BO261:BP261)","v":{"v":0.07480546199064841,"d":"0 "}},{"$f":"SUM($BO305:BP305)","v":{"v":0.45124835699612176,"d":"0 "}},{"$f":"SUM($BO349:BP349)","v":{"v":0.0502660330559149,"d":"0 "}},{"$f":"SUM($BO393:BP393)","v":{"v":260.74298129510805,"d":"$261"}},{"$f":"SUM($BO437:BP437)","v":{"v":159947.51519190433,"d":"$159,948"}},{"$f":"SUM($BO481:BP481)","v":{"v":14500.998706885326,"d":"$14,501"}},{"$f":"SUM($BO525:BP525)","v":{"v":7844.658988627352,"d":"$7,845"}},{"$f":"SUM($BO569:BP569)","v":{"v":648.4015489420067,"d":"$648"}},{"$f":"SUM($BO613:BP613)","v":{"v":138.51966511783982,"d":"$139"}}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":{"v":38592025.78206766,"d":"38,592,026 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":{"v":20021747.889147997,"d":"20,021,748 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":{"v":2134514.700335607,"d":"2,134,515 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":{"v":512283.52808054537,"d":"512,284 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B42),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C42/E42,1)),MAX(5,ROUND(G42/I42,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D42/F42,1)),MAX(5,ROUND(H42/J42,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B42),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B42),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B42),0)","v":{"v":2846019.6004474685,"d":"2,846,020 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B42),0)","v":{"v":2846019.6004474685,"d":"2,846,020 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*(1-M42)*0.00000110231131*(VLOOKUP(K42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C42*M42*0.00000110231131*(VLOOKUP(K42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1397751.7121775742,"d":"$1,397,752"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*(1-N42)*0.00000110231131*(VLOOKUP(L42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D42*N42*0.00000110231131*(VLOOKUP(L42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":627550.5374996519,"d":"$627,551"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O42*(1-M42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O42*M42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":28935.937876885066,"d":"$28,936"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P42*(1-N42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P42*N42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":28935.937876885066,"d":"$28,936"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C42*0.00000110231131*(VLOOKUP(K42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D42*0.00000110231131*(VLOOKUP(L42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":770201.1746779223,"d":"$770,201"},{"v":199034.61952633897,"d":"$199,035"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,2)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,2)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,2)-D42*N42*VLOOKUP(L42,EmTruck20,2)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.33770035497245,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,3)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,3)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,3)-D42*N42*VLOOKUP(L42,EmTruck20,3)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7624.898294345165,"d":"7,625 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,4)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,4)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,4)-D42*N42*VLOOKUP(L42,EmTruck20,4)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.395820855912757,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,5)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,5)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,5)-D42*N42*VLOOKUP(L42,EmTruck20,5)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.04933371849635122,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,6)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,6)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,6)-D42*N42*VLOOKUP(L42,EmTruck20,6)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07341799977991074,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,7)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,7)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,7)-D42*N42*VLOOKUP(L42,EmTruck20,7)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4428787804126927,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,8)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,8)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,8)-D42*N42*VLOOKUP(L42,EmTruck20,8)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.04933371849635122,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,2)-D42*VLOOKUP(L42,EmBus20,2)+(O42-P42)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,3)-D42*VLOOKUP(L42,EmBus20,3)+(O42-P42)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,4)-D42*VLOOKUP(L42,EmBus20,4)+(O42-P42)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,5)-D42*VLOOKUP(L42,EmBus20,5)+(O42-P42)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,6)-D42*VLOOKUP(L42,EmBus20,6)+(O42-P42)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,7)-D42*VLOOKUP(L42,EmBus20,7)+(O42-P42)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,8)-D42*VLOOKUP(L42,EmBus20,8)+(O42-P42)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":292.98772199344256,"d":"$293"},{"v":172748.36608004832,"d":"$172,748"},{"v":16294.262482761224,"d":"$16,294"},{"v":8814.76753651138,"d":"$8,815"},{"v":728.5860268143767,"d":"$729"},{"v":155.6496782102717,"d":"$156"},null,null,2043,{"v":175953.00990227365,"d":"$175,953"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO42:BP42),0)","v":{"v":175953.00990227365,"d":"$175,953"}},null,{"v":834110.4979224965,"d":"$834,110"},null,{"$f":"SUM($BO86:BP86)","v":{"v":11.659092197157205,"d":"12 "}},{"$f":"SUM($BO130:BP130)","v":{"v":7841.042665122812,"d":"7,841 "}},{"$f":"SUM($BO174:BP174)","v":{"v":4.5204299846216776,"d":"5 "}},{"$f":"SUM($BO218:BP218)","v":{"v":0.0507321903356967,"d":"0 "}},{"$f":"SUM($BO262:BP262)","v":{"v":0.07549919309601713,"d":"0 "}},{"$f":"SUM($BO306:BP306)","v":{"v":0.45543314528783607,"d":"0 "}},{"$f":"SUM($BO350:BP350)","v":{"v":0.0507321903356967,"d":"0 "}},{"$f":"SUM($BO394:BP394)","v":{"v":245.9449161624794,"d":"$246"}},{"$f":"SUM($BO438:BP438)","v":{"v":153887.33985956,"d":"$153,887"}},{"$f":"SUM($BO482:BP482)","v":{"v":13678.01692502948,"d":"$13,678"}},{"$f":"SUM($BO526:BP526)","v":{"v":7399.447485405401,"d":"$7,399"}},{"$f":"SUM($BO570:BP570)","v":{"v":611.6025206203911,"d":"$612"}},{"$f":"SUM($BO614:BP614)","v":{"v":130.65819549598362,"d":"$131"}}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":{"v":38956684.15991056,"d":"38,956,684 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":{"v":20210934.591812074,"d":"20,210,935 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":{"v":2154683.858402133,"d":"2,154,684 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":{"v":517124.1260165125,"d":"517,124 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B43),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C43/E43,1)),MAX(5,ROUND(G43/I43,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D43/F43,1)),MAX(5,ROUND(H43/J43,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B43),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B43),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B43),0)","v":{"v":2872911.8112028465,"d":"2,872,912 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B43),0)","v":{"v":2872911.8112028465,"d":"2,872,912 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*(1-M43)*0.00000110231131*(VLOOKUP(K43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C43*M43*0.00000110231131*(VLOOKUP(K43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1436144.3236575196,"d":"$1,436,144"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*(1-N43)*0.00000110231131*(VLOOKUP(L43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D43*N43*0.00000110231131*(VLOOKUP(L43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":645169.5078199888,"d":"$645,170"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O43*(1-M43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O43*M43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":29482.572917820446,"d":"$29,483"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P43*(1-N43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P43*N43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":29482.572917820446,"d":"$29,483"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C43*0.00000110231131*(VLOOKUP(K43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D43*0.00000110231131*(VLOOKUP(L43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":790974.8158375309,"d":"$790,975"},{"v":191030.76930805435,"d":"$191,031"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,2)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,2)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,2)-D43*N43*VLOOKUP(L43,EmTruck20,2)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.444830969034024,"d":"11 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,3)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,3)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,3)-D43*N43*VLOOKUP(L43,EmTruck20,3)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7696.946417937708,"d":"7,697 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,4)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,4)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,4)-D43*N43*VLOOKUP(L43,EmTruck20,4)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.437357232149061,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,5)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,5)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,5)-D43*N43*VLOOKUP(L43,EmTruck20,5)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.049799875776133026,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,6)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,6)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,6)-D43*N43*VLOOKUP(L43,EmTruck20,6)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07411173088527948,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,7)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,7)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,7)-D43*N43*VLOOKUP(L43,EmTruck20,7)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.447063568704407,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,8)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,8)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,8)-D43*N43*VLOOKUP(L43,EmTruck20,8)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.049799875776133026,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,2)-D43*VLOOKUP(L43,EmBus20,2)+(O43-P43)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,3)-D43*VLOOKUP(L43,EmBus20,3)+(O43-P43)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,4)-D43*VLOOKUP(L43,EmBus20,4)+(O43-P43)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,5)-D43*VLOOKUP(L43,EmBus20,5)+(O43-P43)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,6)-D43*VLOOKUP(L43,EmBus20,6)+(O43-P43)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,7)-D43*VLOOKUP(L43,EmBus20,7)+(O43-P43)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,8)-D43*VLOOKUP(L43,EmBus20,8)+(O43-P43)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":276.40764545710795,"d":"$276"},{"v":166232.04609350057,"d":"$166,232"},{"v":15372.17565526832,"d":"$15,372"},{"v":8315.94280962188,"d":"$8,316"},{"v":687.3555888776066,"d":"$687"},{"v":146.84151532882538,"d":"$147"},null,null,2044,{"v":168855.88491600144,"d":"$168,856"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO43:BP43),0)","v":{"v":168855.88491600144,"d":"$168,856"}},null,{"v":856499.0105326548,"d":"$856,499"},null,{"$f":"SUM($BO87:BP87)","v":{"v":11.766222811218782,"d":"12 "}},{"$f":"SUM($BO131:BP131)","v":{"v":7913.0907887153535,"d":"7,913 "}},{"$f":"SUM($BO175:BP175)","v":{"v":4.561966360857981,"d":"5 "}},{"$f":"SUM($BO219:BP219)","v":{"v":0.05119834761547849,"d":"0 "}},{"$f":"SUM($BO263:BP263)","v":{"v":0.07619292420138585,"d":"0 "}},{"$f":"SUM($BO307:BP307)","v":{"v":0.45961793357955044,"d":"0 "}},{"$f":"SUM($BO351:BP351)","v":{"v":0.05119834761547849,"d":"0 "}},{"$f":"SUM($BO395:BP395)","v":{"v":231.96710567962074,"d":"$232"}},{"$f":"SUM($BO439:BP439)","v":{"v":148044.2751679538,"d":"$148,044"}},{"$f":"SUM($BO483:BP483)","v":{"v":12900.65290652263,"d":"$12,901"}},{"$f":"SUM($BO527:BP527)","v":{"v":6978.913992610885,"d":"$6,979"}},{"$f":"SUM($BO571:BP571)","v":{"v":576.8432572151544,"d":"$577"}},{"$f":"SUM($BO615:BP615)","v":{"v":123.23248601935991,"d":"$123"}}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":{"v":39321342.53775346,"d":"39,321,343 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":{"v":20400121.29447609,"d":"20,400,121 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":{"v":2174853.0164686665,"d":"2,174,853 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":{"v":521964.72395247966,"d":"521,965 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B44),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C44/E44,1)),MAX(5,ROUND(G44/I44,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D44/F44,1)),MAX(5,ROUND(H44/J44,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B44),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B44),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B44),0)","v":{"v":2899804.021958217,"d":"2,899,804 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B44),0)","v":{"v":2899804.021958217,"d":"2,899,804 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*(1-M44)*0.00000110231131*(VLOOKUP(K44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C44*M44*0.00000110231131*(VLOOKUP(K44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1475516.8507333717,"d":"$1,475,517"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*(1-N44)*0.00000110231131*(VLOOKUP(L44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D44*N44*0.00000110231131*(VLOOKUP(L44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":663243.2869070494,"d":"$663,243"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O44*(1-M44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O44*M44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":30039.838428705578,"d":"$30,040"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P44*(1-N44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P44*N44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":30039.838428705578,"d":"$30,040"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C44*0.00000110231131*(VLOOKUP(K44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D44*0.00000110231131*(VLOOKUP(L44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":812273.5638263222,"d":"$812,274"},{"v":183340.83708277188,"d":"$183,341"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,2)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,2)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,2)-D44*N44*VLOOKUP(L44,EmTruck20,2)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.551961583095629,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,3)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,3)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,3)-D44*N44*VLOOKUP(L44,EmTruck20,3)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7768.99454153027,"d":"7,769 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,4)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,4)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,4)-D44*N44*VLOOKUP(L44,EmTruck20,4)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.478893608385373,"d":"4 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,5)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,5)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,5)-D44*N44*VLOOKUP(L44,EmTruck20,5)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.0502660330559149,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,6)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,6)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,6)-D44*N44*VLOOKUP(L44,EmTruck20,6)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07480546199064841,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,7)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,7)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,7)-D44*N44*VLOOKUP(L44,EmTruck20,7)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.45124835699612176,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,8)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,8)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,8)-D44*N44*VLOOKUP(L44,EmTruck20,8)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.0502660330559149,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,2)-D44*VLOOKUP(L44,EmBus20,2)+(O44-P44)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,3)-D44*VLOOKUP(L44,EmBus20,3)+(O44-P44)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,4)-D44*VLOOKUP(L44,EmBus20,4)+(O44-P44)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,5)-D44*VLOOKUP(L44,EmBus20,5)+(O44-P44)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,6)-D44*VLOOKUP(L44,EmBus20,6)+(O44-P44)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,7)-D44*VLOOKUP(L44,EmBus20,7)+(O44-P44)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,8)-D44*VLOOKUP(L44,EmBus20,8)+(O44-P44)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":260.74298129510805,"d":"$261"},{"v":159947.51519190433,"d":"$159,948"},{"v":14500.998706885326,"d":"$14,501"},{"v":7844.658988627352,"d":"$7,845"},{"v":648.4015489420067,"d":"$648"},{"v":138.51966511783982,"d":"$139"},null,null,2045,{"v":162038.45773851912,"d":"$162,038"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO44:BP44),0)","v":{"v":162038.45773851912,"d":"$162,038"}},null,{"v":879452.8144852123,"d":"$879,453"},null,{"$f":"SUM($BO88:BP88)","v":{"v":11.873353425280287,"d":"12 "}},{"$f":"SUM($BO132:BP132)","v":{"v":7985.13891230785,"d":"7,985 "}},{"$f":"SUM($BO176:BP176)","v":{"v":4.603502737094266,"d":"5 "}},{"$f":"SUM($BO220:BP220)","v":{"v":0.05166450489526006,"d":"0 "}},{"$f":"SUM($BO264:BP264)","v":{"v":0.07688665530675415,"d":"0 "}},{"$f":"SUM($BO308:BP308)","v":{"v":0.4638027218712629,"d":"0 "}},{"$f":"SUM($BO352:BP352)","v":{"v":0.05166450489526006,"d":"0 "}},{"$f":"SUM($BO396:BP396)","v":{"v":218.76556030387593,"d":"$219"}},{"$f":"SUM($BO440:BP440)","v":{"v":142411.26338258575,"d":"$142,411"}},{"$f":"SUM($BO484:BP484)","v":{"v":12166.460210436624,"d":"$12,166"}},{"$f":"SUM($BO528:BP528)","v":{"v":6581.7350500321945,"d":"$6,582"}},{"$f":"SUM($BO572:BP572)","v":{"v":544.0143679098924,"d":"$544"}},{"$f":"SUM($BO616:BP616)","v":{"v":116.21916725080447,"d":"$116"}}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":{"v":39686000.915596366,"d":"39,686,001 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":{"v":20589307.99714017,"d":"20,589,308 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":{"v":2195022.1745352,"d":"2,195,022 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":{"v":526805.3218884468,"d":"526,805 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B45),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C45/E45,1)),MAX(5,ROUND(G45/I45,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D45/F45,1)),MAX(5,ROUND(H45/J45,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B45),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B45),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B45),0)","v":{"v":2926696.232713595,"d":"2,926,696 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B45),0)","v":{"v":2926696.232713595,"d":"2,926,696 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*(1-M45)*0.00000110231131*(VLOOKUP(K45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C45*M45*0.00000110231131*(VLOOKUP(K45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1515893.7009884678,"d":"$1,515,894"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*(1-N45)*0.00000110231131*(VLOOKUP(L45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D45*N45*0.00000110231131*(VLOOKUP(L45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":681783.2030659713,"d":"$681,783"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O45*(1-M45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O45*M45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":30607.999191611965,"d":"$30,608"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P45*(1-N45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P45*N45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":30607.999191611965,"d":"$30,608"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C45*0.00000110231131*(VLOOKUP(K45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D45*0.00000110231131*(VLOOKUP(L45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":834110.4979224965,"d":"$834,110"},{"v":175953.00990227365,"d":"$175,953"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,2)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,2)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,2)-D45*N45*VLOOKUP(L45,EmTruck20,2)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.659092197157205,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,3)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,3)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,3)-D45*N45*VLOOKUP(L45,EmTruck20,3)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7841.042665122812,"d":"7,841 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,4)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,4)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,4)-D45*N45*VLOOKUP(L45,EmTruck20,4)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.5204299846216776,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,5)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,5)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,5)-D45*N45*VLOOKUP(L45,EmTruck20,5)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.0507321903356967,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,6)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,6)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,6)-D45*N45*VLOOKUP(L45,EmTruck20,6)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07549919309601713,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,7)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,7)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,7)-D45*N45*VLOOKUP(L45,EmTruck20,7)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.45543314528783607,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,8)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,8)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,8)-D45*N45*VLOOKUP(L45,EmTruck20,8)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.0507321903356967,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,2)-D45*VLOOKUP(L45,EmBus20,2)+(O45-P45)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,3)-D45*VLOOKUP(L45,EmBus20,3)+(O45-P45)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,4)-D45*VLOOKUP(L45,EmBus20,4)+(O45-P45)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,5)-D45*VLOOKUP(L45,EmBus20,5)+(O45-P45)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,6)-D45*VLOOKUP(L45,EmBus20,6)+(O45-P45)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,7)-D45*VLOOKUP(L45,EmBus20,7)+(O45-P45)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,8)-D45*VLOOKUP(L45,EmBus20,8)+(O45-P45)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":245.9449161624794,"d":"$246"},{"v":153887.33985956,"d":"$153,887"},{"v":13678.01692502948,"d":"$13,678"},{"v":7399.447485405401,"d":"$7,399"},{"v":611.6025206203911,"d":"$612"},{"v":130.65819549598362,"d":"$131"},null,null,2046,{"v":155490.1109270856,"d":"$155,490"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO45:BP45),0)","v":{"v":155490.1109270856,"d":"$155,490"}},null,{"v":902985.9504903328,"d":"$902,986"},null,{"$f":"SUM($BO89:BP89)","v":{"v":11.980484039341897,"d":"12 "}},{"$f":"SUM($BO133:BP133)","v":{"v":8057.187035900411,"d":"8,057 "}},{"$f":"SUM($BO177:BP177)","v":{"v":4.645039113330577,"d":"5 "}},{"$f":"SUM($BO221:BP221)","v":{"v":0.05213066217504192,"d":"0 "}},{"$f":"SUM($BO265:BP265)","v":{"v":0.07758038641212309,"d":"0 "}},{"$f":"SUM($BO309:BP309)","v":{"v":0.46798751016297774,"d":"0 "}},{"$f":"SUM($BO353:BP353)","v":{"v":0.05213066217504192,"d":"0 "}},{"$f":"SUM($BO397:BP397)","v":{"v":206.29853556701528,"d":"$206"}},{"$f":"SUM($BO441:BP441)","v":{"v":136981.4322882089,"d":"$136,981"}},{"$f":"SUM($BO485:BP485)","v":{"v":11473.117253744276,"d":"$11,473"}},{"$f":"SUM($BO529:BP529)","v":{"v":6206.654742298937,"d":"$6,207"}},{"$f":"SUM($BO573:BP573)","v":{"v":513.0120448179057,"d":"$513"}},{"$f":"SUM($BO617:BP617)","v":{"v":109.5960624485652,"d":"$110"}}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":{"v":40050659.29343927,"d":"40,050,659 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":{"v":20778494.699804246,"d":"20,778,495 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":{"v":2215191.332601726,"d":"2,215,191 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":{"v":531645.919824414,"d":"531,646 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B46),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C46/E46,1)),MAX(5,ROUND(G46/I46,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D46/F46,1)),MAX(5,ROUND(H46/J46,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B46),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B46),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B46),0)","v":{"v":2953588.443468973,"d":"2,953,588 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B46),0)","v":{"v":2953588.443468973,"d":"2,953,588 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*(1-M46)*0.00000110231131*(VLOOKUP(K46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C46*M46*0.00000110231131*(VLOOKUP(K46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1557299.866343241,"d":"$1,557,300"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*(1-N46)*0.00000110231131*(VLOOKUP(L46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D46*N46*0.00000110231131*(VLOOKUP(L46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":700800.8558105861,"d":"$700,801"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O46*(1-M46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O46*M46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":31187.326327705727,"d":"$31,187"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P46*(1-N46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P46*N46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":31187.326327705727,"d":"$31,187"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C46*0.00000110231131*(VLOOKUP(K46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D46*0.00000110231131*(VLOOKUP(L46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":856499.0105326548,"d":"$856,499"},{"v":168855.88491600144,"d":"$168,856"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,2)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,2)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,2)-D46*N46*VLOOKUP(L46,EmTruck20,2)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.766222811218782,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,3)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,3)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,3)-D46*N46*VLOOKUP(L46,EmTruck20,3)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7913.0907887153535,"d":"7,913 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,4)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,4)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,4)-D46*N46*VLOOKUP(L46,EmTruck20,4)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.561966360857981,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,5)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,5)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,5)-D46*N46*VLOOKUP(L46,EmTruck20,5)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.05119834761547849,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,6)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,6)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,6)-D46*N46*VLOOKUP(L46,EmTruck20,6)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07619292420138585,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,7)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,7)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,7)-D46*N46*VLOOKUP(L46,EmTruck20,7)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.45961793357955044,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,8)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,8)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,8)-D46*N46*VLOOKUP(L46,EmTruck20,8)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.05119834761547849,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,2)-D46*VLOOKUP(L46,EmBus20,2)+(O46-P46)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,3)-D46*VLOOKUP(L46,EmBus20,3)+(O46-P46)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,4)-D46*VLOOKUP(L46,EmBus20,4)+(O46-P46)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,5)-D46*VLOOKUP(L46,EmBus20,5)+(O46-P46)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,6)-D46*VLOOKUP(L46,EmBus20,6)+(O46-P46)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,7)-D46*VLOOKUP(L46,EmBus20,7)+(O46-P46)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,8)-D46*VLOOKUP(L46,EmBus20,8)+(O46-P46)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":231.96710567962074,"d":"$232"},{"v":148044.2751679538,"d":"$148,044"},{"v":12900.65290652263,"d":"$12,901"},{"v":6978.913992610885,"d":"$6,979"},{"v":576.8432572151544,"d":"$577"},{"v":123.23248601935991,"d":"$123"},null,null,2047,{"v":149200.60259125024,"d":"$149,201"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO46:BP46),0)","v":{"v":149200.60259125024,"d":"$149,201"}},null,{"v":927112.7947700273,"d":"$927,113"},null,{"$f":"SUM($BO90:BP90)","v":{"v":12.087614653403474,"d":"12 "}},{"$f":"SUM($BO134:BP134)","v":{"v":8129.235159492953,"d":"8,129 "}},{"$f":"SUM($BO178:BP178)","v":{"v":4.686575489566882,"d":"5 "}},{"$f":"SUM($BO222:BP222)","v":{"v":0.05259681945482373,"d":"0 "}},{"$f":"SUM($BO266:BP266)","v":{"v":0.07827411751749182,"d":"0 "}},{"$f":"SUM($BO310:BP310)","v":{"v":0.4721722984546921,"d":"0 "}},{"$f":"SUM($BO354:BP354)","v":{"v":0.05259681945482373,"d":"0 "}},{"$f":"SUM($BO398:BP398)","v":{"v":194.52642659580405,"d":"$195"}},{"$f":"SUM($BO442:BP442)","v":{"v":131748.09326182175,"d":"$131,748"}},{"$f":"SUM($BO486:BP486)","v":{"v":10818.42144517085,"d":"$10,818"}},{"$f":"SUM($BO530:BP530)","v":{"v":5852.481525449842,"d":"$5,852"}},{"$f":"SUM($BO574:BP574)","v":{"v":483.73780068165274,"d":"$484"}},{"$f":"SUM($BO618:BP618)","v":{"v":103.34213153037376,"d":"$103"}}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":{"v":40415317.67128205,"d":"40,415,318 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":{"v":20967681.402468324,"d":"20,967,681 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B47),0)","v":{"v":2235360.4906682596,"d":"2,235,360 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B47),0)","v":{"v":536486.5177603811,"d":"536,487 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B47),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C47/E47,1)),MAX(5,ROUND(G47/I47,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D47/F47,1)),MAX(5,ROUND(H47/J47,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B47),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B47),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B47),0)","v":{"v":2980480.6542243436,"d":"2,980,481 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B47),0)","v":{"v":2980480.6542243436,"d":"2,980,481 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C47*(1-M47)*0.00000110231131*(VLOOKUP(K47,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C47*M47*0.00000110231131*(VLOOKUP(K47,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1599760.936665664,"d":"$1,599,761"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D47*(1-N47)*0.00000110231131*(VLOOKUP(L47,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D47*N47*0.00000110231131*(VLOOKUP(L47,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":720308.1221804516,"d":"$720,308"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O47*(1-M47)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O47*M47*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":31778.097444898813,"d":"$31,778"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P47*(1-N47)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P47*N47*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":31778.097444898813,"d":"$31,778"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C47*0.00000110231131*(VLOOKUP(K47,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D47*0.00000110231131*(VLOOKUP(L47,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C47*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D47*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C47*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D47*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":879452.8144852124,"d":"$879,453"},{"v":162038.45773851912,"d":"$162,038"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,2)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,2)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,2)-D47*N47*VLOOKUP(L47,EmTruck20,2)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.873353425280287,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,3)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,3)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,3)-D47*N47*VLOOKUP(L47,EmTruck20,3)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":7985.13891230785,"d":"7,985 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,4)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,4)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,4)-D47*N47*VLOOKUP(L47,EmTruck20,4)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.603502737094266,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,5)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,5)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,5)-D47*N47*VLOOKUP(L47,EmTruck20,5)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.05166450489526006,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,6)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,6)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,6)-D47*N47*VLOOKUP(L47,EmTruck20,6)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07688665530675415,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,7)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,7)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,7)-D47*N47*VLOOKUP(L47,EmTruck20,7)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4638027218712629,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,8)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,8)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,8)-D47*N47*VLOOKUP(L47,EmTruck20,8)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.05166450489526006,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,2)-D47*VLOOKUP(L47,EmBus20,2)+(O47-P47)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,3)-D47*VLOOKUP(L47,EmBus20,3)+(O47-P47)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,4)-D47*VLOOKUP(L47,EmBus20,4)+(O47-P47)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,5)-D47*VLOOKUP(L47,EmBus20,5)+(O47-P47)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,6)-D47*VLOOKUP(L47,EmBus20,6)+(O47-P47)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,7)-D47*VLOOKUP(L47,EmBus20,7)+(O47-P47)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,8)-D47*VLOOKUP(L47,EmBus20,8)+(O47-P47)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":218.76556030387593,"d":"$219"},{"v":142411.26338258575,"d":"$142,411"},{"v":12166.460210436624,"d":"$12,166"},{"v":6581.7350500321945,"d":"$6,582"},{"v":544.0143679098924,"d":"$544"},{"v":116.21916725080447,"d":"$116"},null,null,2048,{"v":143160.05515359633,"d":"$143,160"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO47:BP47),0)","v":{"v":143160.05515359633,"d":"$143,160"}},null,{"v":951848.0668623793,"d":"$951,848"},null,{"$f":"SUM($BO91:BP91)","v":{"v":12.194745267465045,"d":"12 "}},{"$f":"SUM($BO135:BP135)","v":{"v":8201.283283085497,"d":"8,201 "}},{"$f":"SUM($BO179:BP179)","v":{"v":4.728111865803187,"d":"5 "}},{"$f":"SUM($BO223:BP223)","v":{"v":0.05306297673460551,"d":"0 "}},{"$f":"SUM($BO267:BP267)","v":{"v":0.07896784862286055,"d":"0 "}},{"$f":"SUM($BO311:BP311)","v":{"v":0.4763570867464064,"d":"0 "}},{"$f":"SUM($BO355:BP355)","v":{"v":0.05306297673460551,"d":"0 "}},{"$f":"SUM($BO399:BP399)","v":{"v":183.411666825055,"d":"$183"}},{"$f":"SUM($BO443:BP443)","v":{"v":126704.7391206674,"d":"$126,705"}},{"$f":"SUM($BO487:BP487)","v":{"v":10200.283552206609,"d":"$10,200"}},{"$f":"SUM($BO531:BP531)","v":{"v":5518.085179634661,"d":"$5,518"}},{"$f":"SUM($BO575:BP575)","v":{"v":456.0982169978438,"d":"$456"}},{"$f":"SUM($BO619:BP619)","v":{"v":97.43741726476956,"d":"$97"}}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":{"v":40779976.049124956,"d":"40,779,976 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":{"v":21156868.10513234,"d":"21,156,868 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B48),0)","v":{"v":2255529.648734793,"d":"2,255,530 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B48),0)","v":{"v":541327.1156963501,"d":"541,327 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B48),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C48/E48,1)),MAX(5,ROUND(G48/I48,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D48/F48,1)),MAX(5,ROUND(H48/J48,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B48),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B48),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B48),0)","v":{"v":3007372.8649797216,"d":"3,007,373 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B48),0)","v":{"v":3007372.8649797216,"d":"3,007,373 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C48*(1-M48)*0.00000110231131*(VLOOKUP(K48,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C48*M48*0.00000110231131*(VLOOKUP(K48,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1643303.1136924038,"d":"$1,643,303"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D48*(1-N48)*0.00000110231131*(VLOOKUP(L48,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D48*N48*0.00000110231131*(VLOOKUP(L48,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":740317.1632020709,"d":"$740,317"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O48*(1-M48)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O48*M48*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":32380.59678887066,"d":"$32,381"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P48*(1-N48)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P48*N48*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":32380.59678887066,"d":"$32,381"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C48*0.00000110231131*(VLOOKUP(K48,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D48*0.00000110231131*(VLOOKUP(L48,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C48*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D48*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C48*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D48*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":902985.9504903329,"d":"$902,986"},{"v":155490.1109270856,"d":"$155,490"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,2)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,2)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,2)-D48*N48*VLOOKUP(L48,EmTruck20,2)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":11.980484039341897,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,3)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,3)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,3)-D48*N48*VLOOKUP(L48,EmTruck20,3)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8057.187035900411,"d":"8,057 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,4)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,4)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,4)-D48*N48*VLOOKUP(L48,EmTruck20,4)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.645039113330577,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,5)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,5)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,5)-D48*N48*VLOOKUP(L48,EmTruck20,5)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.05213066217504192,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,6)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,6)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,6)-D48*N48*VLOOKUP(L48,EmTruck20,6)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07758038641212309,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,7)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,7)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,7)-D48*N48*VLOOKUP(L48,EmTruck20,7)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.46798751016297774,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,8)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,8)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,8)-D48*N48*VLOOKUP(L48,EmTruck20,8)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.05213066217504192,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,2)-D48*VLOOKUP(L48,EmBus20,2)+(O48-P48)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,3)-D48*VLOOKUP(L48,EmBus20,3)+(O48-P48)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,4)-D48*VLOOKUP(L48,EmBus20,4)+(O48-P48)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,5)-D48*VLOOKUP(L48,EmBus20,5)+(O48-P48)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,6)-D48*VLOOKUP(L48,EmBus20,6)+(O48-P48)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,7)-D48*VLOOKUP(L48,EmBus20,7)+(O48-P48)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,8)-D48*VLOOKUP(L48,EmBus20,8)+(O48-P48)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":206.29853556701528,"d":"$206"},{"v":136981.4322882089,"d":"$136,981"},{"v":11473.117253744276,"d":"$11,473"},{"v":6206.654742298937,"d":"$6,207"},{"v":513.0120448179057,"d":"$513"},{"v":109.5960624485652,"d":"$110"},null,null,2049,{"v":137358.94427813147,"d":"$137,359"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO48:BP48),0)","v":{"v":137358.94427813147,"d":"$137,359"}},null,{"v":977206.8376036815,"d":"$977,207"},null,{"$f":"SUM($BO92:BP92)","v":{"v":12.301875881526623,"d":"12 "}},{"$f":"SUM($BO136:BP136)","v":{"v":8273.331406678039,"d":"8,273 "}},{"$f":"SUM($BO180:BP180)","v":{"v":4.769648242039491,"d":"5 "}},{"$f":"SUM($BO224:BP224)","v":{"v":0.053529134014387324,"d":"0 "}},{"$f":"SUM($BO268:BP268)","v":{"v":0.07966157972822928,"d":"0 "}},{"$f":"SUM($BO312:BP312)","v":{"v":0.48054187503812074,"d":"0 "}},{"$f":"SUM($BO356:BP356)","v":{"v":0.053529134014387324,"d":"0 "}},{"$f":"SUM($BO400:BP400)","v":{"v":172.91863080602118,"d":"$173"}},{"$f":"SUM($BO444:BP444)","v":{"v":121845.04177045448,"d":"$121,845"}},{"$f":"SUM($BO488:BP488)","v":{"v":9616.722295878495,"d":"$9,617"}},{"$f":"SUM($BO532:BP532)","v":{"v":5202.393885027805,"d":"$5,202"}},{"$f":"SUM($BO576:BP576)","v":{"v":430.0047023266074,"d":"$430"}},{"$f":"SUM($BO620:BP620)","v":{"v":91.86299363807589,"d":"$92"}}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":{"v":41144634.42696786,"d":"41,144,634 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":{"v":21346054.80779642,"d":"21,346,055 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B49),0)","v":{"v":2275698.806801319,"d":"2,275,699 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B49),0)","v":{"v":546167.7136323173,"d":"546,168 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B49),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C49/E49,1)),MAX(5,ROUND(G49/I49,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D49/F49,1)),MAX(5,ROUND(H49/J49,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B49),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B49),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B49),0)","v":{"v":3034265.075735092,"d":"3,034,265 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B49),0)","v":{"v":3034265.075735092,"d":"3,034,265 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C49*(1-M49)*0.00000110231131*(VLOOKUP(K49,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C49*M49*0.00000110231131*(VLOOKUP(K49,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1687953.2252675914,"d":"$1,687,953"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D49*(1-N49)*0.00000110231131*(VLOOKUP(L49,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D49*N49*0.00000110231131*(VLOOKUP(L49,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":760840.4304975641,"d":"$760,840"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O49*(1-M49)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O49*M49*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":32995.115397535075,"d":"$32,995"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P49*(1-N49)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P49*N49*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":32995.115397535075,"d":"$32,995"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C49*0.00000110231131*(VLOOKUP(K49,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D49*0.00000110231131*(VLOOKUP(L49,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C49*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D49*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C49*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D49*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":927112.7947700273,"d":"$927,113"},{"v":149200.60259125024,"d":"$149,201"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,2)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,2)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,2)-D49*N49*VLOOKUP(L49,EmTruck20,2)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.087614653403474,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,3)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,3)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,3)-D49*N49*VLOOKUP(L49,EmTruck20,3)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8129.235159492953,"d":"8,129 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,4)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,4)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,4)-D49*N49*VLOOKUP(L49,EmTruck20,4)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.686575489566882,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,5)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,5)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,5)-D49*N49*VLOOKUP(L49,EmTruck20,5)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.05259681945482373,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,6)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,6)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,6)-D49*N49*VLOOKUP(L49,EmTruck20,6)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07827411751749182,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,7)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,7)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,7)-D49*N49*VLOOKUP(L49,EmTruck20,7)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4721722984546921,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,8)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,8)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,8)-D49*N49*VLOOKUP(L49,EmTruck20,8)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.05259681945482373,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,2)-D49*VLOOKUP(L49,EmBus20,2)+(O49-P49)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,3)-D49*VLOOKUP(L49,EmBus20,3)+(O49-P49)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,4)-D49*VLOOKUP(L49,EmBus20,4)+(O49-P49)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,5)-D49*VLOOKUP(L49,EmBus20,5)+(O49-P49)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,6)-D49*VLOOKUP(L49,EmBus20,6)+(O49-P49)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,7)-D49*VLOOKUP(L49,EmBus20,7)+(O49-P49)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,8)-D49*VLOOKUP(L49,EmBus20,8)+(O49-P49)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":194.52642659580405,"d":"$195"},{"v":131748.09326182175,"d":"$131,748"},{"v":10818.42144517085,"d":"$10,818"},{"v":5852.481525449842,"d":"$5,852"},{"v":483.73780068165274,"d":"$484"},{"v":103.34213153037376,"d":"$103"},null,null,2050,{"v":131788.08798052714,"d":"$131,788"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO49:BP49),0)","v":{"v":131788.08798052714,"d":"$131,788"}},null,{"v":1003204.5372925551,"d":"$1,003,205"},null,{"$f":"SUM($BO93:BP93)","v":{"v":12.409006495588201,"d":"12 "}},{"$f":"SUM($BO137:BP137)","v":{"v":8345.37953027058,"d":"8,345 "}},{"$f":"SUM($BO181:BP181)","v":{"v":4.811184618275797,"d":"5 "}},{"$f":"SUM($BO225:BP225)","v":{"v":0.053995291294169134,"d":"0 "}},{"$f":"SUM($BO269:BP269)","v":{"v":0.08035531083359801,"d":"0 "}},{"$f":"SUM($BO313:BP313)","v":{"v":0.48472666332983516,"d":"0 "}},{"$f":"SUM($BO357:BP357)","v":{"v":0.053995291294169134,"d":"0 "}},{"$f":"SUM($BO401:BP401)","v":{"v":163.01354100780011,"d":"$163"}},{"$f":"SUM($BO445:BP445)","v":{"v":117162.84967718204,"d":"$117,163"}},{"$f":"SUM($BO489:BP489)","v":{"v":9065.85916758964,"d":"$9,066"}},{"$f":"SUM($BO533:BP533)","v":{"v":4904.391417874785,"d":"$4,904"}},{"$f":"SUM($BO577:BP577)","v":{"v":405.3732605302613,"d":"$405"}},{"$f":"SUM($BO621:BP621)","v":{"v":86.60091634266125,"d":"$87"}}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":{"v":41509292.80481076,"d":"41,509,293 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":{"v":21535241.510460496,"d":"21,535,242 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B50),0)","v":{"v":2295867.9648678526,"d":"2,295,868 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B50),0)","v":{"v":551008.3115682844,"d":"551,008 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B50),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C50/E50,1)),MAX(5,ROUND(G50/I50,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D50/F50,1)),MAX(5,ROUND(H50/J50,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B50),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B50),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B50),0)","v":{"v":3061157.28649047,"d":"3,061,157 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B50),0)","v":{"v":3061157.28649047,"d":"3,061,157 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C50*(1-M50)*0.00000110231131*(VLOOKUP(K50,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C50*M50*0.00000110231131*(VLOOKUP(K50,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1733738.7399064484,"d":"$1,733,739"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D50*(1-N50)*0.00000110231131*(VLOOKUP(L50,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D50*N50*0.00000110231131*(VLOOKUP(L50,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":781890.6730440692,"d":"$781,891"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O50*(1-M50)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O50*M50*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":33621.95125903206,"d":"$33,622"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P50*(1-N50)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P50*N50*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":33621.95125903206,"d":"$33,622"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C50*0.00000110231131*(VLOOKUP(K50,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D50*0.00000110231131*(VLOOKUP(L50,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C50*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D50*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C50*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D50*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":951848.0668623793,"d":"$951,848"},{"v":143160.05515359633,"d":"$143,160"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,2)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,2)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,2)-D50*N50*VLOOKUP(L50,EmTruck20,2)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.194745267465045,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,3)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,3)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,3)-D50*N50*VLOOKUP(L50,EmTruck20,3)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8201.283283085497,"d":"8,201 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,4)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,4)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,4)-D50*N50*VLOOKUP(L50,EmTruck20,4)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.728111865803187,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,5)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,5)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,5)-D50*N50*VLOOKUP(L50,EmTruck20,5)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.05306297673460551,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,6)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,6)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,6)-D50*N50*VLOOKUP(L50,EmTruck20,6)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07896784862286055,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,7)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,7)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,7)-D50*N50*VLOOKUP(L50,EmTruck20,7)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4763570867464064,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,8)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,8)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,8)-D50*N50*VLOOKUP(L50,EmTruck20,8)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.05306297673460551,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,2)-D50*VLOOKUP(L50,EmBus20,2)+(O50-P50)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,3)-D50*VLOOKUP(L50,EmBus20,3)+(O50-P50)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,4)-D50*VLOOKUP(L50,EmBus20,4)+(O50-P50)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,5)-D50*VLOOKUP(L50,EmBus20,5)+(O50-P50)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,6)-D50*VLOOKUP(L50,EmBus20,6)+(O50-P50)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,7)-D50*VLOOKUP(L50,EmBus20,7)+(O50-P50)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,8)-D50*VLOOKUP(L50,EmBus20,8)+(O50-P50)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":183.411666825055,"d":"$183"},{"v":126704.7391206674,"d":"$126,705"},{"v":10200.283552206609,"d":"$10,200"},{"v":5518.085179634661,"d":"$5,518"},{"v":456.0982169978438,"d":"$456"},{"v":97.43741726476956,"d":"$97"},null,null,2051,{"v":126438.6359322683,"d":"$126,439"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO50:BP50),0)","v":{"v":126438.6359322683,"d":"$126,439"}},null,{"v":1029856.9640401084,"d":"$1,029,857"},null,{"$f":"SUM($BO94:BP94)","v":{"v":12.516137109649808,"d":"13 "}},{"$f":"SUM($BO138:BP138)","v":{"v":8417.427653863144,"d":"8,417 "}},{"$f":"SUM($BO182:BP182)","v":{"v":4.852720994512107,"d":"5 "}},{"$f":"SUM($BO226:BP226)","v":{"v":0.054461448573951,"d":"0 "}},{"$f":"SUM($BO270:BP270)","v":{"v":0.08104904193896695,"d":"0 "}},{"$f":"SUM($BO314:BP314)","v":{"v":0.4889114516215499,"d":"0 "}},{"$f":"SUM($BO358:BP358)","v":{"v":0.054461448573951,"d":"0 "}},{"$f":"SUM($BO402:BP402)","v":{"v":153.66437850525935,"d":"$154"}},{"$f":"SUM($BO446:BP446)","v":{"v":112652.18518418411,"d":"$112,652"}},{"$f":"SUM($BO490:BP490)","v":{"v":8545.913462104409,"d":"$8,546"}},{"$f":"SUM($BO534:BP534)","v":{"v":4623.114463467761,"d":"$4,623"}},{"$f":"SUM($BO578:BP578)","v":{"v":382.1242686768738,"d":"$382"}},{"$f":"SUM($BO622:BP622)","v":{"v":81.63417532991461,"d":"$82"}}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":{"v":41873951.182653666,"d":"41,873,951 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":{"v":21724428.213124573,"d":"21,724,428 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B51),0)","v":{"v":2316037.122934386,"d":"2,316,037 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B51),0)","v":{"v":555848.9095042516,"d":"555,849 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B51),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C51/E51,1)),MAX(5,ROUND(G51/I51,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D51/F51,1)),MAX(5,ROUND(H51/J51,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B51),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B51),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B51),0)","v":{"v":3088049.497245848,"d":"3,088,049 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B51),0)","v":{"v":3088049.497245848,"d":"3,088,049 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C51*(1-M51)*0.00000110231131*(VLOOKUP(K51,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C51*M51*0.00000110231131*(VLOOKUP(K51,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1780687.7816909826,"d":"$1,780,688"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D51*(1-N51)*0.00000110231131*(VLOOKUP(L51,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D51*N51*0.00000110231131*(VLOOKUP(L51,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":803480.9440873013,"d":"$803,481"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O51*(1-M51)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O51*M51*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":34261.40947332106,"d":"$34,261"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P51*(1-N51)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P51*N51*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":34261.40947332106,"d":"$34,261"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C51*0.00000110231131*(VLOOKUP(K51,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D51*0.00000110231131*(VLOOKUP(L51,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C51*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D51*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C51*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D51*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":977206.8376036815,"d":"$977,207"},{"v":137358.94427813147,"d":"$137,359"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,2)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,2)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,2)-D51*N51*VLOOKUP(L51,EmTruck20,2)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.301875881526623,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,3)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,3)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,3)-D51*N51*VLOOKUP(L51,EmTruck20,3)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8273.331406678039,"d":"8,273 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,4)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,4)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,4)-D51*N51*VLOOKUP(L51,EmTruck20,4)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.769648242039491,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,5)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,5)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,5)-D51*N51*VLOOKUP(L51,EmTruck20,5)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.053529134014387324,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,6)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,6)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,6)-D51*N51*VLOOKUP(L51,EmTruck20,6)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.07966157972822928,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,7)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,7)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,7)-D51*N51*VLOOKUP(L51,EmTruck20,7)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.48054187503812074,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,8)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,8)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,8)-D51*N51*VLOOKUP(L51,EmTruck20,8)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.053529134014387324,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,2)-D51*VLOOKUP(L51,EmBus20,2)+(O51-P51)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,3)-D51*VLOOKUP(L51,EmBus20,3)+(O51-P51)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,4)-D51*VLOOKUP(L51,EmBus20,4)+(O51-P51)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,5)-D51*VLOOKUP(L51,EmBus20,5)+(O51-P51)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,6)-D51*VLOOKUP(L51,EmBus20,6)+(O51-P51)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,7)-D51*VLOOKUP(L51,EmBus20,7)+(O51-P51)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,8)-D51*VLOOKUP(L51,EmBus20,8)+(O51-P51)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":172.91863080602118,"d":"$173"},{"v":121845.04177045448,"d":"$121,845"},{"v":9616.722295878495,"d":"$9,617"},{"v":5202.393885027805,"d":"$5,202"},{"v":430.0047023266074,"d":"$430"},{"v":91.86299363807589,"d":"$92"},null,null,2052,{"v":121302.05896886274,"d":"$121,302"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO51:BP51),0)","v":{"v":121302.05896886274,"d":"$121,302"}},null,{"v":1057180.2923103021,"d":"$1,057,180"},null,{"$f":"SUM($BO95:BP95)","v":{"v":12.623267723711315,"d":"13 "}},{"$f":"SUM($BO139:BP139)","v":{"v":8489.475777455638,"d":"8,489 "}},{"$f":"SUM($BO183:BP183)","v":{"v":4.894257370748392,"d":"5 "}},{"$f":"SUM($BO227:BP227)","v":{"v":0.054927605853732554,"d":"0 "}},{"$f":"SUM($BO271:BP271)","v":{"v":0.08174277304433525,"d":"0 "}},{"$f":"SUM($BO315:BP315)","v":{"v":0.4930962399132624,"d":"0 "}},{"$f":"SUM($BO359:BP359)","v":{"v":0.054927605853732554,"d":"0 "}},{"$f":"SUM($BO403:BP403)","v":{"v":144.84079744384107,"d":"$145"}},{"$f":"SUM($BO447:BP447)","v":{"v":108307.24169438027,"d":"$108,307"}},{"$f":"SUM($BO491:BP491)","v":{"v":8055.1975205814915,"d":"$8,055"}},{"$f":"SUM($BO535:BP535)","v":{"v":4357.650042751504,"d":"$4,358"}},{"$f":"SUM($BO579:BP579)","v":{"v":360.1822643359643,"d":"$360"}},{"$f":"SUM($BO623:BP623)","v":{"v":76.94664936968786,"d":"$77"}}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":{"v":42238609.56049657,"d":"42,238,610 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":{"v":21913614.91578865,"d":"21,913,615 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B52),0)","v":{"v":2336206.281000912,"d":"2,336,206 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B52),0)","v":{"v":560689.5074402187,"d":"560,690 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B52),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C52/E52,1)),MAX(5,ROUND(G52/I52,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D52/F52,1)),MAX(5,ROUND(H52/J52,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B52),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B52),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B52),0)","v":{"v":3114941.7080012187,"d":"3,114,942 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B52),0)","v":{"v":3114941.7080012187,"d":"3,114,942 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C52*(1-M52)*0.00000110231131*(VLOOKUP(K52,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C52*M52*0.00000110231131*(VLOOKUP(K52,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1828829.1455052602,"d":"$1,828,829"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D52*(1-N52)*0.00000110231131*(VLOOKUP(L52,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D52*N52*0.00000110231131*(VLOOKUP(L52,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":825624.6082127051,"d":"$825,625"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O52*(1-M52)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O52*M52*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":34913.80241745881,"d":"$34,914"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P52*(1-N52)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P52*N52*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":34913.80241745881,"d":"$34,914"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C52*0.00000110231131*(VLOOKUP(K52,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D52*0.00000110231131*(VLOOKUP(L52,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C52*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D52*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C52*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D52*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1003204.537292555,"d":"$1,003,205"},{"v":131788.08798052714,"d":"$131,788"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,2)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,2)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,2)-D52*N52*VLOOKUP(L52,EmTruck20,2)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.409006495588201,"d":"12 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,3)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,3)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,3)-D52*N52*VLOOKUP(L52,EmTruck20,3)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8345.37953027058,"d":"8,345 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,4)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,4)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,4)-D52*N52*VLOOKUP(L52,EmTruck20,4)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.811184618275797,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,5)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,5)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,5)-D52*N52*VLOOKUP(L52,EmTruck20,5)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.053995291294169134,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,6)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,6)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,6)-D52*N52*VLOOKUP(L52,EmTruck20,6)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.08035531083359801,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,7)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,7)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,7)-D52*N52*VLOOKUP(L52,EmTruck20,7)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.48472666332983516,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,8)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,8)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,8)-D52*N52*VLOOKUP(L52,EmTruck20,8)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.053995291294169134,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,2)-D52*VLOOKUP(L52,EmBus20,2)+(O52-P52)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,3)-D52*VLOOKUP(L52,EmBus20,3)+(O52-P52)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,4)-D52*VLOOKUP(L52,EmBus20,4)+(O52-P52)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,5)-D52*VLOOKUP(L52,EmBus20,5)+(O52-P52)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,6)-D52*VLOOKUP(L52,EmBus20,6)+(O52-P52)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,7)-D52*VLOOKUP(L52,EmBus20,7)+(O52-P52)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,8)-D52*VLOOKUP(L52,EmBus20,8)+(O52-P52)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":163.01354100780011,"d":"$163"},{"v":117162.84967718204,"d":"$117,163"},{"v":9065.85916758964,"d":"$9,066"},{"v":4904.391417874785,"d":"$4,904"},{"v":405.3732605302613,"d":"$405"},{"v":86.60091634266125,"d":"$87"},null,null,2053,{"v":116370.13881053108,"d":"$116,370"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO52:BP52),0)","v":{"v":116370.13881053108,"d":"$116,370"}},null,{"v":1085191.0816548555,"d":"$1,085,191"},null,{"$f":"SUM($BO96:BP96)","v":{"v":12.730398337772893,"d":"13 "}},{"$f":"SUM($BO140:BP140)","v":{"v":8561.523901048182,"d":"8,562 "}},{"$f":"SUM($BO184:BP184)","v":{"v":4.935793746984697,"d":"5 "}},{"$f":"SUM($BO228:BP228)","v":{"v":0.055393763133514365,"d":"0 "}},{"$f":"SUM($BO272:BP272)","v":{"v":0.08243650414970397,"d":"0 "}},{"$f":"SUM($BO316:BP316)","v":{"v":0.49728102820497677,"d":"0 "}},{"$f":"SUM($BO360:BP360)","v":{"v":0.055393763133514365,"d":"0 "}},{"$f":"SUM($BO404:BP404)","v":{"v":136.51404316932604,"d":"$137"}},{"$f":"SUM($BO448:BP448)","v":{"v":104122.38073619419,"d":"$104,122"}},{"$f":"SUM($BO492:BP492)","v":{"v":7592.112177430358,"d":"$7,592"}},{"$f":"SUM($BO536:BP536)","v":{"v":4107.133049192486,"d":"$4,107"}},{"$f":"SUM($BO580:BP580)","v":{"v":339.4757419880266,"d":"$339"}},{"$f":"SUM($BO624:BP624)","v":{"v":72.52306255674533,"d":"$73"}}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":{"v":42603267.93833947,"d":"42,603,268 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":{"v":22102801.61845267,"d":"22,102,802 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B53),0)","v":{"v":2356375.4390674457,"d":"2,356,375 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B53),0)","v":{"v":565530.1053761877,"d":"565,530 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B53),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C53/E53,1)),MAX(5,ROUND(G53/I53,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D53/F53,1)),MAX(5,ROUND(H53/J53,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B53),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B53),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B53),0)","v":{"v":3141833.9187565967,"d":"3,141,834 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B53),0)","v":{"v":3141833.9187565967,"d":"3,141,834 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C53*(1-M53)*0.00000110231131*(VLOOKUP(K53,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C53*M53*0.00000110231131*(VLOOKUP(K53,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1878192.312617849,"d":"$1,878,192"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D53*(1-N53)*0.00000110231131*(VLOOKUP(L53,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D53*N53*0.00000110231131*(VLOOKUP(L53,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":848335.3485777406,"d":"$848,335"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O53*(1-M53)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O53*M53*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":35579.44991464342,"d":"$35,579"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P53*(1-N53)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P53*N53*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":35579.44991464342,"d":"$35,579"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C53*0.00000110231131*(VLOOKUP(K53,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D53*0.00000110231131*(VLOOKUP(L53,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C53*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D53*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C53*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D53*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1029856.9640401084,"d":"$1,029,857"},{"v":126438.6359322683,"d":"$126,439"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,2)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,2)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,2)-D53*N53*VLOOKUP(L53,EmTruck20,2)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.516137109649808,"d":"13 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,3)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,3)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,3)-D53*N53*VLOOKUP(L53,EmTruck20,3)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8417.427653863144,"d":"8,417 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,4)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,4)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,4)-D53*N53*VLOOKUP(L53,EmTruck20,4)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.852720994512107,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,5)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,5)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,5)-D53*N53*VLOOKUP(L53,EmTruck20,5)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.054461448573951,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,6)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,6)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,6)-D53*N53*VLOOKUP(L53,EmTruck20,6)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.08104904193896695,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,7)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,7)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,7)-D53*N53*VLOOKUP(L53,EmTruck20,7)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4889114516215499,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,8)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,8)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,8)-D53*N53*VLOOKUP(L53,EmTruck20,8)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.054461448573951,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,2)-D53*VLOOKUP(L53,EmBus20,2)+(O53-P53)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,3)-D53*VLOOKUP(L53,EmBus20,3)+(O53-P53)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,4)-D53*VLOOKUP(L53,EmBus20,4)+(O53-P53)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,5)-D53*VLOOKUP(L53,EmBus20,5)+(O53-P53)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,6)-D53*VLOOKUP(L53,EmBus20,6)+(O53-P53)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,7)-D53*VLOOKUP(L53,EmBus20,7)+(O53-P53)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,8)-D53*VLOOKUP(L53,EmBus20,8)+(O53-P53)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":153.66437850525935,"d":"$154"},{"v":112652.18518418411,"d":"$112,652"},{"v":8545.913462104409,"d":"$8,546"},{"v":4623.114463467761,"d":"$4,623"},{"v":382.1242686768738,"d":"$382"},{"v":81.63417532991461,"d":"$82"},null,null,2054,{"v":111634.95800220978,"d":"$111,635"},null,{"$f":"IF(Emissions<>\"N\",SUM($BO53:BP53),0)","v":{"v":111634.95800220978,"d":"$111,635"}},null,{"v":1113906.2856469294,"d":"$1,113,906"},null,{"$f":"SUM($BO97:BP97)","v":{"v":12.837528951834472,"d":"13 "}},{"$f":"SUM($BO141:BP141)","v":{"v":8633.572024640725,"d":"8,634 "}},{"$f":"SUM($BO185:BP185)","v":{"v":4.977330123221002,"d":"5 "}},{"$f":"SUM($BO229:BP229)","v":{"v":0.05585992041329617,"d":"0 "}},{"$f":"SUM($BO273:BP273)","v":{"v":0.08313023525507271,"d":"0 "}},{"$f":"SUM($BO317:BP317)","v":{"v":0.5014658164966911,"d":"1 "}},{"$f":"SUM($BO361:BP361)","v":{"v":0.05585992041329617,"d":"0 "}},{"$f":"SUM($BO405:BP405)","v":{"v":128.6568739090896,"d":"$129"}},{"$f":"SUM($BO449:BP449)","v":{"v":100092.12893015238,"d":"$100,092"}},{"$f":"SUM($BO493:BP493)","v":{"v":7155.142404681176,"d":"$7,155"}},{"$f":"SUM($BO537:BP537)","v":{"v":3870.7438924975263,"d":"$3,871"}},{"$f":"SUM($BO581:BP581)","v":{"v":319.9369582657112,"d":"$320"}},{"$f":"SUM($BO625:BP625)","v":{"v":68.34894270394543,"d":"$68"}}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":{"v":42967926.316182256,"d":"42,967,926 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":{"v":22291988.321116745,"d":"22,291,988 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B54),0)","v":{"v":2376544.597133979,"d":"2,376,545 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B54),0)","v":{"v":570370.7033121549,"d":"570,371 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B54),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C54/E54,1)),MAX(5,ROUND(G54/I54,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D54/F54,1)),MAX(5,ROUND(H54/J54,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B54),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B54),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B54),0)","v":{"v":3168726.1295119673,"d":"3,168,726 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B54),0)","v":{"v":3168726.1295119673,"d":"3,168,726 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C54*(1-M54)*0.00000110231131*(VLOOKUP(K54,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C54*M54*0.00000110231131*(VLOOKUP(K54,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1928807.4666192443,"d":"$1,928,807"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D54*(1-N54)*0.00000110231131*(VLOOKUP(L54,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D54*N54*0.00000110231131*(VLOOKUP(L54,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":871627.174308942,"d":"$871,627"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O54*(1-M54)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O54*M54*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36258.67940710864,"d":"$36,259"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P54*(1-N54)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P54*N54*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36258.67940710864,"d":"$36,259"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C54*0.00000110231131*(VLOOKUP(K54,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D54*0.00000110231131*(VLOOKUP(L54,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C54*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D54*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C54*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D54*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1057180.2923103021,"d":"$1,057,180"},{"v":121302.05896886274,"d":"$121,302"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,2)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,2)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,2)-D54*N54*VLOOKUP(L54,EmTruck20,2)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.623267723711315,"d":"13 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,3)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,3)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,3)-D54*N54*VLOOKUP(L54,EmTruck20,3)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8489.475777455638,"d":"8,489 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,4)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,4)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,4)-D54*N54*VLOOKUP(L54,EmTruck20,4)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.894257370748392,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,5)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,5)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,5)-D54*N54*VLOOKUP(L54,EmTruck20,5)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.054927605853732554,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,6)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,6)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,6)-D54*N54*VLOOKUP(L54,EmTruck20,6)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.08174277304433525,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,7)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,7)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,7)-D54*N54*VLOOKUP(L54,EmTruck20,7)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.4930962399132624,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,8)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,8)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,8)-D54*N54*VLOOKUP(L54,EmTruck20,8)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.054927605853732554,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,2)-D54*VLOOKUP(L54,EmBus20,2)+(O54-P54)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,3)-D54*VLOOKUP(L54,EmBus20,3)+(O54-P54)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,4)-D54*VLOOKUP(L54,EmBus20,4)+(O54-P54)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,5)-D54*VLOOKUP(L54,EmBus20,5)+(O54-P54)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,6)-D54*VLOOKUP(L54,EmBus20,6)+(O54-P54)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,7)-D54*VLOOKUP(L54,EmBus20,7)+(O54-P54)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,8)-D54*VLOOKUP(L54,EmBus20,8)+(O54-P54)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":144.84079744384107,"d":"$145"},{"v":108307.24169438027,"d":"$108,307"},{"v":8055.1975205814915,"d":"$8,055"},{"v":4357.650042751504,"d":"$4,358"},{"v":360.1822643359643,"d":"$360"},{"v":76.94664936968786,"d":"$77"}]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":{"v":43332584.69402516,"d":"43,332,585 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":{"v":22481175.023780823,"d":"22,481,175 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B55),0)","v":{"v":2396713.7552005053,"d":"2,396,714 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B55),0)","v":{"v":575211.301248122,"d":"575,211 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B55),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C55/E55,1)),MAX(5,ROUND(G55/I55,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D55/F55,1)),MAX(5,ROUND(H55/J55,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B55),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B55),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B55),0)","v":{"v":3195618.3402673453,"d":"3,195,618 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B55),0)","v":{"v":3195618.3402673453,"d":"3,195,618 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C55*(1-M55)*0.00000110231131*(VLOOKUP(K55,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C55*M55*0.00000110231131*(VLOOKUP(K55,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":1980705.509722256,"d":"$1,980,706"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D55*(1-N55)*0.00000110231131*(VLOOKUP(L55,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D55*N55*0.00000110231131*(VLOOKUP(L55,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":895514.4280674005,"d":"$895,514"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O55*(1-M55)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O55*M55*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36951.82613295673,"d":"$36,952"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P55*(1-N55)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P55*N55*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":36951.82613295673,"d":"$36,952"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C55*0.00000110231131*(VLOOKUP(K55,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D55*0.00000110231131*(VLOOKUP(L55,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C55*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D55*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C55*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D55*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1085191.0816548555,"d":"$1,085,191"},{"v":116370.13881053108,"d":"$116,370"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,2)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,2)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,2)-D55*N55*VLOOKUP(L55,EmTruck20,2)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.730398337772893,"d":"13 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,3)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,3)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,3)-D55*N55*VLOOKUP(L55,EmTruck20,3)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8561.523901048182,"d":"8,562 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,4)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,4)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,4)-D55*N55*VLOOKUP(L55,EmTruck20,4)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.935793746984697,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,5)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,5)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,5)-D55*N55*VLOOKUP(L55,EmTruck20,5)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.055393763133514365,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,6)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,6)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,6)-D55*N55*VLOOKUP(L55,EmTruck20,6)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.08243650414970397,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,7)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,7)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,7)-D55*N55*VLOOKUP(L55,EmTruck20,7)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.49728102820497677,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,8)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,8)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,8)-D55*N55*VLOOKUP(L55,EmTruck20,8)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.055393763133514365,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,2)-D55*VLOOKUP(L55,EmBus20,2)+(O55-P55)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,3)-D55*VLOOKUP(L55,EmBus20,3)+(O55-P55)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,4)-D55*VLOOKUP(L55,EmBus20,4)+(O55-P55)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,5)-D55*VLOOKUP(L55,EmBus20,5)+(O55-P55)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,6)-D55*VLOOKUP(L55,EmBus20,6)+(O55-P55)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,7)-D55*VLOOKUP(L55,EmBus20,7)+(O55-P55)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,8)-D55*VLOOKUP(L55,EmBus20,8)+(O55-P55)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":136.51404316932604,"d":"$137"},{"v":104122.38073619419,"d":"$104,122"},{"v":7592.112177430358,"d":"$7,592"},{"v":4107.133049192486,"d":"$4,107"},{"v":339.4757419880266,"d":"$339"},{"v":72.52306255674533,"d":"$73"},null,null,"Total",{"$f":"SUM(BO24:BO53)","v":{"v":8625397.631782856,"d":"$8,625,398"}},null,{"$f":"SUM(BQ24:BQ53)","v":{"v":8625397.631782856,"d":"$8,625,398"}},null,{"$f":"SUM(BS24:BS53)","v":{"v":27059421.169735536,"d":"$27,059,421"}},null,{"$f":"SUM(BU24:BU53)","v":{"v":448.8495412031613,"d":"449 "}},{"v":263005.92905967607,"d":"263,006 "},{"v":166.03000778663267,"d":"166 "},{"v":2.4931557556791577,"d":"2 "},{"v":2.5452402480402516,"d":"3 "},{"v":21.364637410188532,"d":"21 "},{"v":2.4931557556791577,"d":"2 "},{"v":16661.961056145516,"d":"$16,662"},{"v":6984074.120304803,"d":"$6,984,074"},{"v":859462.7137381868,"d":"$859,463"},{"v":719987.5251889052,"d":"$719,988"},{"v":33307.87867348282,"d":"$33,308"},{"v":11903.432821335844,"d":"$11,903"}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":{"v":43697243.07186806,"d":"43,697,243 "}},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":{"v":22670361.7264449,"d":"22,670,362 "}},{"$f":"MAX(TREND(E24:E25,B24:B25,B56),0)","v":{"v":2416882.9132670388,"d":"2,416,883 "}},{"$f":"MAX(TREND(F24:F25,B24:B25,B56),0)","v":{"v":580051.8991840892,"d":"580,052 "}},{"$f":"MAX(TREND(G24:G25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(H24:H25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(I24:I25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"MAX(TREND(J24:J25,B24:B25,B56),0)","v":{"v":0,"d":"0 "}},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C56/E56,1)),MAX(5,ROUND(G56/I56,1))),55)","v":18.1},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D56/F56,1)),MAX(5,ROUND(H56/J56,1))),55)","v":39.1},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B56),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B56),0),1)","v":{"v":0.2,"d":"20.0%"}},{"$f":"MAX(TREND(O24:O25,B24:B25,B56),0)","v":{"v":3222510.5510227233,"d":"3,222,511 "}},{"$f":"MAX(TREND(P24:P25,B24:B25,B56),0)","v":{"v":3222510.5510227233,"d":"3,222,511 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C56*(1-M56)*0.00000110231131*(VLOOKUP(K56,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C56*M56*0.00000110231131*(VLOOKUP(K56,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":2033918.0794334365,"d":"$2,033,918"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D56*(1-N56)*0.00000110231131*(VLOOKUP(L56,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D56*N56*0.00000110231131*(VLOOKUP(L56,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":920011.793786507,"d":"$920,012"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O56*(1-M56)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O56*M56*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":37659.23330701562,"d":"$37,659"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P56*(1-N56)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P56*N56*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":37659.23330701562,"d":"$37,659"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C56*0.00000110231131*(VLOOKUP(K56,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D56*0.00000110231131*(VLOOKUP(L56,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C56*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D56*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C56*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D56*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":{"v":0,"d":"$0"}},{"v":1113906.2856469294,"d":"$1,113,906"},{"v":111634.95800220978,"d":"$111,635"},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,2)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,2)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,2)-D56*N56*VLOOKUP(L56,EmTruck20,2)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,2)),0)","v":{"v":12.837528951834472,"d":"13 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,3)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,3)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,3)-D56*N56*VLOOKUP(L56,EmTruck20,3)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,3)),0)","v":{"v":8633.572024640725,"d":"8,634 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,4)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,4)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,4)-D56*N56*VLOOKUP(L56,EmTruck20,4)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,4)),0)","v":{"v":4.977330123221002,"d":"5 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,5)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,5)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,5)-D56*N56*VLOOKUP(L56,EmTruck20,5)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,5)),0)","v":{"v":0.05585992041329617,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,6)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,6)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,6)-D56*N56*VLOOKUP(L56,EmTruck20,6)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,6)),0)","v":{"v":0.08313023525507271,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,7)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,7)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,7)-D56*N56*VLOOKUP(L56,EmTruck20,7)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,7)),0)","v":{"v":0.5014658164966911,"d":"1 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,8)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,8)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,8)-D56*N56*VLOOKUP(L56,EmTruck20,8)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,8)),0)","v":{"v":0.05585992041329617,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,2)-D56*VLOOKUP(L56,EmBus20,2)+(O56-P56)*VLOOKUP(0,EmBus20,2)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,3)-D56*VLOOKUP(L56,EmBus20,3)+(O56-P56)*VLOOKUP(0,EmBus20,3)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,4)-D56*VLOOKUP(L56,EmBus20,4)+(O56-P56)*VLOOKUP(0,EmBus20,4)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,5)-D56*VLOOKUP(L56,EmBus20,5)+(O56-P56)*VLOOKUP(0,EmBus20,5)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,6)-D56*VLOOKUP(L56,EmBus20,6)+(O56-P56)*VLOOKUP(0,EmBus20,6)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,7)-D56*VLOOKUP(L56,EmBus20,7)+(O56-P56)*VLOOKUP(0,EmBus20,7)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,8)-D56*VLOOKUP(L56,EmBus20,8)+(O56-P56)*VLOOKUP(0,EmBus20,8)),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CQ$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CR$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CS$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CT$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CU$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CV$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CW$29),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CQ$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CR$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CS$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CT$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CU$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CV$37),0)","v":{"v":0,"d":"0 "}},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CW$37),0)","v":{"v":0,"d":"0 "}},{"v":128.6568739090896,"d":"$129"},{"v":100092.12893015238,"d":"$100,092"},{"v":7155.142404681176,"d":"$7,155"},{"v":3870.7438924975263,"d":"$3,871"},{"v":319.9369582657112,"d":"$320"},{"v":68.34894270394543,"d":"$68"}]
[{"$nulls":65},{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Total",{"$nulls":25},{"$f":"SUM(AB27:AB56)","v":{"v":8625397.631782856,"d":"$8,625,398"}},null,{"$f":"SUM(AD27:AD56)","v":{"v":448.8495412031613,"d":"449 "}},{"v":263005.92905967607,"d":"263,006 "},{"v":166.03000778663267,"d":"166 "},{"v":2.4931557556791577,"d":"2 "},{"v":2.5452402480402516,"d":"3 "},{"v":21.364637410188532,"d":"21 "},{"v":2.4931557556791577,"d":"2 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":16661.961056145516,"d":"$16,662"},{"v":6984074.120304803,"d":"$6,984,074"},{"v":859462.7137381868,"d":"$859,463"},{"v":719987.5251889052,"d":"$719,988"},{"v":33307.87867348282,"d":"$33,308"},{"v":11903.432821335844,"d":"$11,903"}]
[{"$nulls":65},"SUMMARY OF CO EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO64,1)),\"Not Used\",INDEX(ModelGroup,BO64,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AD9,MATCH(BO$64,$A:$A),0)+OFFSET($AK9,MATCH(BO$64,$A:$A),0)+OFFSET($AR9,MATCH(BO$64,$A:$A),0)+OFFSET($AY9,MATCH(BO$64,$A:$A),0)","v":{"v":24.987613689876977,"d":"25 "}}]
[{"$nulls":65},{"$f":"BN68+1","v":2026},{"v":25.262714872705967,"d":"25 "}]
[{"$nulls":65},{"$f":"BN69+1","v":2027},{"v":25.53781605553474,"d":"26 "}]
[{"$nulls":65},2028,{"v":25.81291723836367,"d":"26 "}]
[{"$nulls":65},2029,{"v":26.0880184211926,"d":"26 "}]
[{"$nulls":65},2030,{"v":26.363119604021588,"d":"26 "}]
[{"$nulls":65},2031,{"v":26.638220786850518,"d":"27 "}]
[{"$nulls":65},2032,{"v":10.480655442479911,"d":"10 "}]
[{"$nulls":65},2033,{"v":10.58778605654142,"d":"11 "}]
[{"$nulls":65},2034,{"v":10.694916670603028,"d":"11 "}]
[{"$nulls":65},2035,{"v":10.802047284664603,"d":"11 "}]
[{"$nulls":65},2036,{"v":10.909177898726178,"d":"11 "}]
[{"$nulls":65},2037,{"v":11.016308512787752,"d":"11 "}]
[{"$nulls":65},2038,{"v":11.123439126849362,"d":"11 "}]
[{"$nulls":65},2039,{"v":11.23056974091087,"d":"11 "}]
[{"$nulls":65},2040,{"v":11.33770035497245,"d":"11 "}]
[{"$nulls":65},2041,{"v":11.444830969034024,"d":"11 "}]
[{"$nulls":65},2042,{"v":11.551961583095629,"d":"12 "}]
[{"$nulls":65},2043,{"v":11.659092197157205,"d":"12 "}]
[{"$nulls":65},2044,{"v":11.766222811218782,"d":"12 "}]
[{"$nulls":65},2045,{"v":11.873353425280287,"d":"12 "}]
[{"$nulls":65},2046,{"v":11.980484039341897,"d":"12 "}]
[{"$nulls":65},2047,{"v":12.087614653403474,"d":"12 "}]
[{"$nulls":65},2048,{"v":12.194745267465045,"d":"12 "}]
[{"$nulls":65},2049,{"v":12.301875881526623,"d":"12 "}]
[{"$nulls":65},2050,{"v":12.409006495588201,"d":"12 "}]
[{"$nulls":65},2051,{"v":12.516137109649808,"d":"13 "}]
[{"$nulls":65},2052,{"v":12.623267723711315,"d":"13 "}]
[{"$nulls":65},2053,{"v":12.730398337772893,"d":"13 "}]
[{"$nulls":65},2054,{"v":12.837528951834472,"d":"13 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO68:BO97)","v":{"v":448.8495412031613,"d":"449 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO108,1)),\"Not Used\",INDEX(ModelGroup,BO108,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AE9,MATCH(BO$108,$A:$A),0)+OFFSET($AL9,MATCH(BO$108,$A:$A),0)+OFFSET($AS9,MATCH(BO$108,$A:$A),0)+OFFSET($AZ9,MATCH(BO$108,$A:$A),0)","v":{"v":11431.29121003536,"d":"11,431 "}}]
[{"$nulls":65},{"$f":"BN112+1","v":2026},{"v":11557.144033445118,"d":"11,557 "}]
[{"$nulls":65},{"$f":"BN113+1","v":2027},{"v":11682.996856854777,"d":"11,683 "}]
[{"$nulls":65},2028,{"v":11808.84968026451,"d":"11,809 "}]
[{"$nulls":65},2029,{"v":11934.70250367424,"d":"11,935 "}]
[{"$nulls":65},2030,{"v":12060.555327084,"d":"12,061 "}]
[{"$nulls":65},2031,{"v":12186.40815049373,"d":"12,186 "}]
[{"$nulls":65},2032,{"v":7048.51330560488,"d":"7,049 "}]
[{"$nulls":65},2033,{"v":7120.561429197375,"d":"7,121 "}]
[{"$nulls":65},2034,{"v":7192.609552789938,"d":"7,193 "}]
[{"$nulls":65},2035,{"v":7264.65767638248,"d":"7,265 "}]
[{"$nulls":65},2036,{"v":7336.705799975021,"d":"7,337 "}]
[{"$nulls":65},2037,{"v":7408.753923567563,"d":"7,409 "}]
[{"$nulls":65},2038,{"v":7480.802047160124,"d":"7,481 "}]
[{"$nulls":65},2039,{"v":7552.850170752623,"d":"7,553 "}]
[{"$nulls":65},2040,{"v":7624.898294345165,"d":"7,625 "}]
[{"$nulls":65},2041,{"v":7696.946417937708,"d":"7,697 "}]
[{"$nulls":65},2042,{"v":7768.99454153027,"d":"7,769 "}]
[{"$nulls":65},2043,{"v":7841.042665122812,"d":"7,841 "}]
[{"$nulls":65},2044,{"v":7913.0907887153535,"d":"7,913 "}]
[{"$nulls":65},2045,{"v":7985.13891230785,"d":"7,985 "}]
[{"$nulls":65},2046,{"v":8057.187035900411,"d":"8,057 "}]
[{"$nulls":65},2047,{"v":8129.235159492953,"d":"8,129 "}]
[{"$nulls":65},2048,{"v":8201.283283085497,"d":"8,201 "}]
[{"$nulls":65},2049,{"v":8273.331406678039,"d":"8,273 "}]
[{"$nulls":65},2050,{"v":8345.37953027058,"d":"8,345 "}]
[{"$nulls":65},2051,{"v":8417.427653863144,"d":"8,417 "}]
[{"$nulls":65},2052,{"v":8489.475777455638,"d":"8,489 "}]
[{"$nulls":65},2053,{"v":8561.523901048182,"d":"8,562 "}]
[{"$nulls":65},2054,{"v":8633.572024640725,"d":"8,634 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO112:BO141)","v":{"v":263005.92905967607,"d":"263,006 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF NOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO152,1)),\"Not Used\",INDEX(ModelGroup,BO152,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AF9,MATCH(BO$152,$A:$A),0)+OFFSET($AM9,MATCH(BO$152,$A:$A),0)+OFFSET($AT9,MATCH(BO$152,$A:$A),0)+OFFSET($BA9,MATCH(BO$152,$A:$A),0)","v":{"v":8.582271555410372,"d":"9 "}}]
[{"$nulls":65},{"$f":"BN156+1","v":2026},{"v":8.6767580912419,"d":"9 "}]
[{"$nulls":65},{"$f":"BN157+1","v":2027},{"v":8.77124462707336,"d":"9 "}]
[{"$nulls":65},2028,{"v":8.865731162904867,"d":"9 "}]
[{"$nulls":65},2029,{"v":8.960217698736376,"d":"9 "}]
[{"$nulls":65},2030,{"v":9.054704234567904,"d":"9 "}]
[{"$nulls":65},2031,{"v":9.149190770399414,"d":"9 "}]
[{"$nulls":65},2032,{"v":4.063529846022347,"d":"4 "}]
[{"$nulls":65},2033,{"v":4.105066222258632,"d":"4 "}]
[{"$nulls":65},2034,{"v":4.146602598494942,"d":"4 "}]
[{"$nulls":65},2035,{"v":4.188138974731248,"d":"4 "}]
[{"$nulls":65},2036,{"v":4.229675350967551,"d":"4 "}]
[{"$nulls":65},2037,{"v":4.271211727203856,"d":"4 "}]
[{"$nulls":65},2038,{"v":4.312748103440168,"d":"4 "}]
[{"$nulls":65},2039,{"v":4.354284479676452,"d":"4 "}]
[{"$nulls":65},2040,{"v":4.395820855912757,"d":"4 "}]
[{"$nulls":65},2041,{"v":4.437357232149061,"d":"4 "}]
[{"$nulls":65},2042,{"v":4.478893608385373,"d":"4 "}]
[{"$nulls":65},2043,{"v":4.5204299846216776,"d":"5 "}]
[{"$nulls":65},2044,{"v":4.561966360857981,"d":"5 "}]
[{"$nulls":65},2045,{"v":4.603502737094266,"d":"5 "}]
[{"$nulls":65},2046,{"v":4.645039113330577,"d":"5 "}]
[{"$nulls":65},2047,{"v":4.686575489566882,"d":"5 "}]
[{"$nulls":65},2048,{"v":4.728111865803187,"d":"5 "}]
[{"$nulls":65},2049,{"v":4.769648242039491,"d":"5 "}]
[{"$nulls":65},2050,{"v":4.811184618275797,"d":"5 "}]
[{"$nulls":65},2051,{"v":4.852720994512107,"d":"5 "}]
[{"$nulls":65},2052,{"v":4.894257370748392,"d":"5 "}]
[{"$nulls":65},2053,{"v":4.935793746984697,"d":"5 "}]
[{"$nulls":65},2054,{"v":4.977330123221002,"d":"5 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO156:BO185)","v":{"v":166.03000778663267,"d":"166 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF PM10 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO196,1)),\"Not Used\",INDEX(ModelGroup,BO196,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AG9,MATCH(BO$196,$A:$A),0)+OFFSET($AN9,MATCH(BO$196,$A:$A),0)+OFFSET($AU9,MATCH(BO$196,$A:$A),0)+OFFSET($BB9,MATCH(BO$196,$A:$A),0)","v":{"v":0.18341567955146282,"d":"0 "}}]
[{"$nulls":65},{"$f":"BN200+1","v":2026},{"v":0.18543499484183912,"d":"0 "}]
[{"$nulls":65},{"$f":"BN201+1","v":2027},{"v":0.1874543101322143,"d":"0 "}]
[{"$nulls":65},2028,{"v":0.1894736254225904,"d":"0 "}]
[{"$nulls":65},2029,{"v":0.19149294071296652,"d":"0 "}]
[{"$nulls":65},2030,{"v":0.1935122560033428,"d":"0 "}]
[{"$nulls":65},2031,{"v":0.19553157129371893,"d":"0 "}]
[{"$nulls":65},2032,{"v":0.045604460258097154,"d":"0 "}]
[{"$nulls":65},2033,{"v":0.04607061753787872,"d":"0 "}]
[{"$nulls":65},2034,{"v":0.046536774817660595,"d":"0 "}]
[{"$nulls":65},2035,{"v":0.04700293209744239,"d":"0 "}]
[{"$nulls":65},2036,{"v":0.047469089377224175,"d":"0 "}]
[{"$nulls":65},2037,{"v":0.04793524665700598,"d":"0 "}]
[{"$nulls":65},2038,{"v":0.04840140393678785,"d":"0 "}]
[{"$nulls":65},2039,{"v":0.04886756121656943,"d":"0 "}]
[{"$nulls":65},2040,{"v":0.04933371849635122,"d":"0 "}]
[{"$nulls":65},2041,{"v":0.049799875776133026,"d":"0 "}]
[{"$nulls":65},2042,{"v":0.0502660330559149,"d":"0 "}]
[{"$nulls":65},2043,{"v":0.0507321903356967,"d":"0 "}]
[{"$nulls":65},2044,{"v":0.05119834761547849,"d":"0 "}]
[{"$nulls":65},2045,{"v":0.05166450489526006,"d":"0 "}]
[{"$nulls":65},2046,{"v":0.05213066217504192,"d":"0 "}]
[{"$nulls":65},2047,{"v":0.05259681945482373,"d":"0 "}]
[{"$nulls":65},2048,{"v":0.05306297673460551,"d":"0 "}]
[{"$nulls":65},2049,{"v":0.053529134014387324,"d":"0 "}]
[{"$nulls":65},2050,{"v":0.053995291294169134,"d":"0 "}]
[{"$nulls":65},2051,{"v":0.054461448573951,"d":"0 "}]
[{"$nulls":65},2052,{"v":0.054927605853732554,"d":"0 "}]
[{"$nulls":65},2053,{"v":0.055393763133514365,"d":"0 "}]
[{"$nulls":65},2054,{"v":0.05585992041329617,"d":"0 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO200:BO229)","v":{"v":2.4931557556791577,"d":"2 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF SOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO240,1)),\"Not Used\",INDEX(ModelGroup,BO240,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AH9,MATCH(BO$240,$A:$A),0)+OFFSET($AO9,MATCH(BO$240,$A:$A),0)+OFFSET($AV9,MATCH(BO$240,$A:$A),0)+OFFSET($BC9,MATCH(BO$240,$A:$A),0)","v":{"v":0.11184296632122603,"d":"0 "}}]
[{"$nulls":65},{"$f":"BN244+1","v":2026},{"v":0.11307430168233486,"d":"0 "}]
[{"$nulls":65},{"$f":"BN245+1","v":2027},{"v":0.11430563704344268,"d":"0 "}]
[{"$nulls":65},2028,{"v":0.11553697240455124,"d":"0 "}]
[{"$nulls":65},2029,{"v":0.11676830776565977,"d":"0 "}]
[{"$nulls":65},2030,{"v":0.11799964312676858,"d":"0 "}]
[{"$nulls":65},2031,{"v":0.11923097848787712,"d":"0 "}]
[{"$nulls":65},2032,{"v":0.06786815093696137,"d":"0 "}]
[{"$nulls":65},2033,{"v":0.06856188204232966,"d":"0 "}]
[{"$nulls":65},2034,{"v":0.06925561314769858,"d":"0 "}]
[{"$nulls":65},2035,{"v":0.06994934425306731,"d":"0 "}]
[{"$nulls":65},2036,{"v":0.07064307535843606,"d":"0 "}]
[{"$nulls":65},2037,{"v":0.07133680646380477,"d":"0 "}]
[{"$nulls":65},2038,{"v":0.07203053756917369,"d":"0 "}]
[{"$nulls":65},2039,{"v":0.07272426867454201,"d":"0 "}]
[{"$nulls":65},2040,{"v":0.07341799977991074,"d":"0 "}]
[{"$nulls":65},2041,{"v":0.07411173088527948,"d":"0 "}]
[{"$nulls":65},2042,{"v":0.07480546199064841,"d":"0 "}]
[{"$nulls":65},2043,{"v":0.07549919309601713,"d":"0 "}]
[{"$nulls":65},2044,{"v":0.07619292420138585,"d":"0 "}]
[{"$nulls":65},2045,{"v":0.07688665530675415,"d":"0 "}]
[{"$nulls":65},2046,{"v":0.07758038641212309,"d":"0 "}]
[{"$nulls":65},2047,{"v":0.07827411751749182,"d":"0 "}]
[{"$nulls":65},2048,{"v":0.07896784862286055,"d":"0 "}]
[{"$nulls":65},2049,{"v":0.07966157972822928,"d":"0 "}]
[{"$nulls":65},2050,{"v":0.08035531083359801,"d":"0 "}]
[{"$nulls":65},2051,{"v":0.08104904193896695,"d":"0 "}]
[{"$nulls":65},2052,{"v":0.08174277304433525,"d":"0 "}]
[{"$nulls":65},2053,{"v":0.08243650414970397,"d":"0 "}]
[{"$nulls":65},2054,{"v":0.08313023525507271,"d":"0 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO244:BO273)","v":{"v":2.5452402480402516,"d":"3 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF VOC EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO284,1)),\"Not Used\",INDEX(ModelGroup,BO284,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AI9,MATCH(BO$284,$A:$A),0)+OFFSET($AP9,MATCH(BO$284,$A:$A),0)+OFFSET($AW9,MATCH(BO$284,$A:$A),0)+OFFSET($BD9,MATCH(BO$284,$A:$A),0)","v":{"v":1.5059292729237472,"d":"2 "}}]
[{"$nulls":65},{"$f":"BN288+1","v":2026},{"v":1.5225088042619441,"d":"2 "}]
[{"$nulls":65},{"$f":"BN289+1","v":2027},{"v":1.5390883356001326,"d":"2 "}]
[{"$nulls":65},2028,{"v":1.5556678669383284,"d":"2 "}]
[{"$nulls":65},2029,{"v":1.5722473982765235,"d":"2 "}]
[{"$nulls":65},2030,{"v":1.5888269296147204,"d":"2 "}]
[{"$nulls":65},2031,{"v":1.6054064609529157,"d":"2 "}]
[{"$nulls":65},2032,{"v":0.4094004740789807,"d":"0 "}]
[{"$nulls":65},2033,{"v":0.41358526237069315,"d":"0 "}]
[{"$nulls":65},2034,{"v":0.4177700506624079,"d":"0 "}]
[{"$nulls":65},2035,{"v":0.4219548389541222,"d":"0 "}]
[{"$nulls":65},2036,{"v":0.42613962724583665,"d":"0 "}]
[{"$nulls":65},2037,{"v":0.430324415537551,"d":"0 "}]
[{"$nulls":65},2038,{"v":0.4345092038292657,"d":"0 "}]
[{"$nulls":65},2039,{"v":0.43869399212097837,"d":"0 "}]
[{"$nulls":65},2040,{"v":0.4428787804126927,"d":"0 "}]
[{"$nulls":65},2041,{"v":0.447063568704407,"d":"0 "}]
[{"$nulls":65},2042,{"v":0.45124835699612176,"d":"0 "}]
[{"$nulls":65},2043,{"v":0.45543314528783607,"d":"0 "}]
[{"$nulls":65},2044,{"v":0.45961793357955044,"d":"0 "}]
[{"$nulls":65},2045,{"v":0.4638027218712629,"d":"0 "}]
[{"$nulls":65},2046,{"v":0.46798751016297774,"d":"0 "}]
[{"$nulls":65},2047,{"v":0.4721722984546921,"d":"0 "}]
[{"$nulls":65},2048,{"v":0.4763570867464064,"d":"0 "}]
[{"$nulls":65},2049,{"v":0.48054187503812074,"d":"0 "}]
[{"$nulls":65},2050,{"v":0.48472666332983516,"d":"0 "}]
[{"$nulls":65},2051,{"v":0.4889114516215499,"d":"0 "}]
[{"$nulls":65},2052,{"v":0.4930962399132624,"d":"0 "}]
[{"$nulls":65},2053,{"v":0.49728102820497677,"d":"0 "}]
[{"$nulls":65},2054,{"v":0.5014658164966911,"d":"1 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO288:BO317)","v":{"v":21.364637410188532,"d":"21 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF PM2.5 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO328,1)),\"Not Used\",INDEX(ModelGroup,BO328,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AJ9,MATCH(BO$328,$A:$A),0)+OFFSET($AQ9,MATCH(BO$328,$A:$A),0)+OFFSET($AX9,MATCH(BO$328,$A:$A),0)+OFFSET($BE9,MATCH(BO$328,$A:$A),0)","v":{"v":0.18341567955146282,"d":"0 "}}]
[{"$nulls":65},{"$f":"BN332+1","v":2026},{"v":0.18543499484183912,"d":"0 "}]
[{"$nulls":65},{"$f":"BN333+1","v":2027},{"v":0.1874543101322143,"d":"0 "}]
[{"$nulls":65},2028,{"v":0.1894736254225904,"d":"0 "}]
[{"$nulls":65},2029,{"v":0.19149294071296652,"d":"0 "}]
[{"$nulls":65},2030,{"v":0.1935122560033428,"d":"0 "}]
[{"$nulls":65},2031,{"v":0.19553157129371893,"d":"0 "}]
[{"$nulls":65},2032,{"v":0.045604460258097154,"d":"0 "}]
[{"$nulls":65},2033,{"v":0.04607061753787872,"d":"0 "}]
[{"$nulls":65},2034,{"v":0.046536774817660595,"d":"0 "}]
[{"$nulls":65},2035,{"v":0.04700293209744239,"d":"0 "}]
[{"$nulls":65},2036,{"v":0.047469089377224175,"d":"0 "}]
[{"$nulls":65},2037,{"v":0.04793524665700598,"d":"0 "}]
[{"$nulls":65},2038,{"v":0.04840140393678785,"d":"0 "}]
[{"$nulls":65},2039,{"v":0.04886756121656943,"d":"0 "}]
[{"$nulls":65},2040,{"v":0.04933371849635122,"d":"0 "}]
[{"$nulls":65},2041,{"v":0.049799875776133026,"d":"0 "}]
[{"$nulls":65},2042,{"v":0.0502660330559149,"d":"0 "}]
[{"$nulls":65},2043,{"v":0.0507321903356967,"d":"0 "}]
[{"$nulls":65},2044,{"v":0.05119834761547849,"d":"0 "}]
[{"$nulls":65},2045,{"v":0.05166450489526006,"d":"0 "}]
[{"$nulls":65},2046,{"v":0.05213066217504192,"d":"0 "}]
[{"$nulls":65},2047,{"v":0.05259681945482373,"d":"0 "}]
[{"$nulls":65},2048,{"v":0.05306297673460551,"d":"0 "}]
[{"$nulls":65},2049,{"v":0.053529134014387324,"d":"0 "}]
[{"$nulls":65},2050,{"v":0.053995291294169134,"d":"0 "}]
[{"$nulls":65},2051,{"v":0.054461448573951,"d":"0 "}]
[{"$nulls":65},2052,{"v":0.054927605853732554,"d":"0 "}]
[{"$nulls":65},2053,{"v":0.055393763133514365,"d":"0 "}]
[{"$nulls":65},2054,{"v":0.05585992041329617,"d":"0 "}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO332:BO361)","v":{"v":2.4931557556791577,"d":"2 "}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF CO EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO372,1)),\"Not Used\",INDEX(ModelGroup,BO372,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BF9,MATCH(BO$372,$A:$A),0)","v":{"v":1781.5823219159195,"d":"$1,782"}}]
[{"$nulls":65},{"$f":"BN376+1","v":2026},{"v":1683.3613607921377,"d":"$1,683"}]
[{"$nulls":65},{"$f":"BN377+1","v":2027},{"v":1590.3668356880426,"d":"$1,590"}]
[{"$nulls":65},2028,{"v":1502.3352848111485,"d":"$1,502"}]
[{"$nulls":65},2029,{"v":1419.0153496443488,"d":"$1,419"}]
[{"$nulls":65},2030,{"v":1340.1673189167275,"d":"$1,340"}]
[{"$nulls":65},2031,{"v":1265.562680441475,"d":"$1,266"}]
[{"$nulls":65},2032,{"v":465.3536357142581,"d":"$465"}]
[{"$nulls":65},2033,{"v":439.3554795314667,"d":"$439"}]
[{"$nulls":65},2034,{"v":414.7673076103461,"d":"$415"}]
[{"$nulls":65},2035,{"v":391.5159042315244,"d":"$392"}]
[{"$nulls":65},2036,{"v":369.5315987816546,"d":"$370"}]
[{"$nulls":65},2037,{"v":348.7481152600371,"d":"$349"}]
[{"$nulls":65},2038,{"v":329.10242630345516,"d":"$329"}]
[{"$nulls":65},2039,{"v":310.534611782124,"d":"$311"}]
[{"$nulls":65},2040,{"v":292.98772199344256,"d":"$293"}]
[{"$nulls":65},2041,{"v":276.40764545710795,"d":"$276"}]
[{"$nulls":65},2042,{"v":260.74298129510805,"d":"$261"}]
[{"$nulls":65},2043,{"v":245.9449161624794,"d":"$246"}]
[{"$nulls":65},2044,{"v":231.96710567962074,"d":"$232"}]
[{"$nulls":65},2045,{"v":218.76556030387593,"d":"$219"}]
[{"$nulls":65},2046,{"v":206.29853556701528,"d":"$206"}]
[{"$nulls":65},2047,{"v":194.52642659580405,"d":"$195"}]
[{"$nulls":65},2048,{"v":183.411666825055,"d":"$183"}]
[{"$nulls":65},2049,{"v":172.91863080602118,"d":"$173"}]
[{"$nulls":65},2050,{"v":163.01354100780011,"d":"$163"}]
[{"$nulls":65},2051,{"v":153.66437850525935,"d":"$154"}]
[{"$nulls":65},2052,{"v":144.84079744384107,"d":"$145"}]
[{"$nulls":65},2053,{"v":136.51404316932604,"d":"$137"}]
[{"$nulls":65},2054,{"v":128.6568739090896,"d":"$129"}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO376:BO405)","v":{"v":16661.961056145516,"d":"$16,662"}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO416,1)),\"Not Used\",INDEX(ModelGroup,BO416,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BG9,MATCH(BO$416,$A:$A),0)","v":{"v":530920.225876377,"d":"$530,920"}}]
[{"$nulls":65},{"$f":"BN420+1","v":2026},{"v":511682.89815597766,"d":"$511,683"}]
[{"$nulls":65},{"$f":"BN421+1","v":2027},{"v":493084.13581367844,"d":"$493,084"}]
[{"$nulls":65},2028,{"v":475106.2664098365,"d":"$475,106"}]
[{"$nulls":65},2029,{"v":457731.87476534175,"d":"$457,732"}]
[{"$nulls":65},2030,{"v":440943.81750807527,"d":"$440,944"}]
[{"$nulls":65},2031,{"v":424725.235698108,"d":"$424,725"}]
[{"$nulls":65},2032,{"v":234178.09268240485,"d":"$234,178"}]
[{"$nulls":65},2033,{"v":225517.0449228138,"d":"$225,517"}]
[{"$nulls":65},2034,{"v":217154.09034041953,"d":"$217,154"}]
[{"$nulls":65},2035,{"v":209080.28199613193,"d":"$209,080"}]
[{"$nulls":65},2036,{"v":201286.85819808234,"d":"$201,287"}]
[{"$nulls":65},2037,{"v":193765.24472530218,"d":"$193,765"}]
[{"$nulls":65},2038,{"v":186507.05643908217,"d":"$186,507"}]
[{"$nulls":65},2039,{"v":179504.098334372,"d":"$179,504"}]
[{"$nulls":65},2040,{"v":172748.36608004832,"d":"$172,748"}]
[{"$nulls":65},2041,{"v":166232.04609350057,"d":"$166,232"}]
[{"$nulls":65},2042,{"v":159947.51519190433,"d":"$159,948"}]
[{"$nulls":65},2043,{"v":153887.33985956,"d":"$153,887"}]
[{"$nulls":65},2044,{"v":148044.2751679538,"d":"$148,044"}]
[{"$nulls":65},2045,{"v":142411.26338258575,"d":"$142,411"}]
[{"$nulls":65},2046,{"v":136981.4322882089,"d":"$136,981"}]
[{"$nulls":65},2047,{"v":131748.09326182175,"d":"$131,748"}]
[{"$nulls":65},2048,{"v":126704.7391206674,"d":"$126,705"}]
[{"$nulls":65},2049,{"v":121845.04177045448,"d":"$121,845"}]
[{"$nulls":65},2050,{"v":117162.84967718204,"d":"$117,163"}]
[{"$nulls":65},2051,{"v":112652.18518418411,"d":"$112,652"}]
[{"$nulls":65},2052,{"v":108307.24169438027,"d":"$108,307"}]
[{"$nulls":65},2053,{"v":104122.38073619419,"d":"$104,122"}]
[{"$nulls":65},2054,{"v":100092.12893015238,"d":"$100,092"}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO420:BO449)","v":{"v":6984074.120304803,"d":"$6,984,074"}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF NOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO460,1)),\"Not Used\",INDEX(ModelGroup,BO460,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BH9,MATCH(BO$460,$A:$A),0)","v":{"v":87771.5242127763,"d":"$87,772"}}]
[{"$nulls":65},{"$f":"BN464+1","v":2026},{"v":82932.56540552505,"d":"$82,933"}]
[{"$nulls":65},{"$f":"BN465+1","v":2027},{"v":78351.09245789726,"d":"$78,351"}]
[{"$nulls":65},2028,{"v":74014.12564798286,"d":"$74,014"}]
[{"$nulls":65},2029,{"v":69909.28153444496,"d":"$69,909"}]
[{"$nulls":65},2030,{"v":66024.7504897629,"d":"$66,025"}]
[{"$nulls":65},2031,{"v":62349.27462105643,"d":"$62,349"}]
[{"$nulls":65},2032,{"v":25880.245888955964,"d":"$25,880"}]
[{"$nulls":65},2033,{"v":24434.380587748245,"d":"$24,434"}]
[{"$nulls":65},2034,{"v":23066.930359704293,"d":"$23,067"}]
[{"$nulls":65},2035,{"v":21773.823374983764,"d":"$21,774"}]
[{"$nulls":65},2036,{"v":20551.184961796625,"d":"$20,551"}]
[{"$nulls":65},2037,{"v":19395.329236842535,"d":"$19,395"}]
[{"$nulls":65},2038,{"v":18302.750987026317,"d":"$18,303"}]
[{"$nulls":65},2039,{"v":17270.117805392314,"d":"$17,270"}]
[{"$nulls":65},2040,{"v":16294.262482761224,"d":"$16,294"}]
[{"$nulls":65},2041,{"v":15372.17565526832,"d":"$15,372"}]
[{"$nulls":65},2042,{"v":14500.998706885326,"d":"$14,501"}]
[{"$nulls":65},2043,{"v":13678.01692502948,"d":"$13,678"}]
[{"$nulls":65},2044,{"v":12900.65290652263,"d":"$12,901"}]
[{"$nulls":65},2045,{"v":12166.460210436624,"d":"$12,166"}]
[{"$nulls":65},2046,{"v":11473.117253744276,"d":"$11,473"}]
[{"$nulls":65},2047,{"v":10818.42144517085,"d":"$10,818"}]
[{"$nulls":65},2048,{"v":10200.283552206609,"d":"$10,200"}]
[{"$nulls":65},2049,{"v":9616.722295878495,"d":"$9,617"}]
[{"$nulls":65},2050,{"v":9065.85916758964,"d":"$9,066"}]
[{"$nulls":65},2051,{"v":8545.913462104409,"d":"$8,546"}]
[{"$nulls":65},2052,{"v":8055.1975205814915,"d":"$8,055"}]
[{"$nulls":65},2053,{"v":7592.112177430358,"d":"$7,592"}]
[{"$nulls":65},2054,{"v":7155.142404681176,"d":"$7,155"}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO464:BO493)","v":{"v":859462.7137381868,"d":"$859,463"}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF PM10 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO504,1)),\"Not Used\",INDEX(ModelGroup,BO504,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BI9,MATCH(BO$504,$A:$A),0)","v":{"v":90419.09100055696,"d":"$90,419"}}]
[{"$nulls":65},{"$f":"BN508+1","v":2026},{"v":85434.16837713149,"d":"$85,434"}]
[{"$nulls":65},{"$f":"BN509+1","v":2027},{"v":80714.49849463171,"d":"$80,714"}]
[{"$nulls":65},2028,{"v":76246.71010689215,"d":"$76,247"}]
[{"$nulls":65},2029,{"v":72018.04623470824,"d":"$72,018"}]
[{"$nulls":65},2030,{"v":68016.34102138491,"d":"$68,016"}]
[{"$nulls":65},2031,{"v":64229.99698755821,"d":"$64,230"}]
[{"$nulls":65},2032,{"v":14000.532490516413,"d":"$14,001"}]
[{"$nulls":65},2033,{"v":13218.357382392443,"d":"$13,218"}]
[{"$nulls":65},2034,{"v":12478.602766882272,"d":"$12,479"}]
[{"$nulls":65},2035,{"v":11779.06589111328,"d":"$11,779"}]
[{"$nulls":65},2036,{"v":11117.650659533712,"d":"$11,118"}]
[{"$nulls":65},2037,{"v":10492.363106200426,"d":"$10,492"}]
[{"$nulls":65},2038,{"v":9901.30700300045,"d":"$9,901"}]
[{"$nulls":65},2039,{"v":9342.679605398263,"d":"$9,343"}]
[{"$nulls":65},2040,{"v":8814.76753651138,"d":"$8,815"}]
[{"$nulls":65},2041,{"v":8315.94280962188,"d":"$8,316"}]
[{"$nulls":65},2042,{"v":7844.658988627352,"d":"$7,845"}]
[{"$nulls":65},2043,{"v":7399.447485405401,"d":"$7,399"}]
[{"$nulls":65},2044,{"v":6978.913992610885,"d":"$6,979"}]
[{"$nulls":65},2045,{"v":6581.7350500321945,"d":"$6,582"}]
[{"$nulls":65},2046,{"v":6206.654742298937,"d":"$6,207"}]
[{"$nulls":65},2047,{"v":5852.481525449842,"d":"$5,852"}]
[{"$nulls":65},2048,{"v":5518.085179634661,"d":"$5,518"}]
[{"$nulls":65},2049,{"v":5202.393885027805,"d":"$5,202"}]
[{"$nulls":65},2050,{"v":4904.391417874785,"d":"$4,904"}]
[{"$nulls":65},2051,{"v":4623.114463467761,"d":"$4,623"}]
[{"$nulls":65},2052,{"v":4357.650042751504,"d":"$4,358"}]
[{"$nulls":65},2053,{"v":4107.133049192486,"d":"$4,107"}]
[{"$nulls":65},2054,{"v":3870.7438924975263,"d":"$3,871"}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO508:BO537)","v":{"v":719987.5251889052,"d":"$719,988"}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF SOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO548,1)),\"Not Used\",INDEX(ModelGroup,BO548,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BJ9,MATCH(BO$548,$A:$A),0)","v":{"v":3062.271072542994,"d":"$3,062"}}]
[{"$nulls":65},{"$f":"BN552+1","v":2026},{"v":2893.4440673203185,"d":"$2,893"}]
[{"$nulls":65},{"$f":"BN553+1","v":2027},{"v":2733.6005166586247,"d":"$2,734"}]
[{"$nulls":65},2028,{"v":2582.2875695075186,"d":"$2,582"}]
[{"$nulls":65},2029,{"v":2439.073178519926,"d":"$2,439"}]
[{"$nulls":65},2030,{"v":2303.5453162067693,"d":"$2,304"}]
[{"$nulls":65},2031,{"v":2175.311204613987,"d":"$2,175"}]
[{"$nulls":65},2032,{"v":1157.2162621758757,"d":"$1,157"}]
[{"$nulls":65},2033,{"v":1092.5654529581996,"d":"$1,093"}]
[{"$nulls":65},2034,{"v":1031.4209163723315,"d":"$1,031"}]
[{"$nulls":65},2035,{"v":973.600583525711,"d":"$974"}]
[{"$nulls":65},2036,{"v":918.9312013037737,"d":"$919"}]
[{"$nulls":65},2037,{"v":867.2479581311591,"d":"$867"}]
[{"$nulls":65},2038,{"v":818.3941209685645,"d":"$818"}]
[{"$nulls":65},2039,{"v":772.2206836767944,"d":"$772"}]
[{"$nulls":65},2040,{"v":728.5860268143767,"d":"$729"}]
[{"$nulls":65},2041,{"v":687.3555888776066,"d":"$687"}]
[{"$nulls":65},2042,{"v":648.4015489420067,"d":"$648"}]
[{"$nulls":65},2043,{"v":611.6025206203911,"d":"$612"}]
[{"$nulls":65},2044,{"v":576.8432572151544,"d":"$577"}]
[{"$nulls":65},2045,{"v":544.0143679098924,"d":"$544"}]
[{"$nulls":65},2046,{"v":513.0120448179057,"d":"$513"}]
[{"$nulls":65},2047,{"v":483.73780068165274,"d":"$484"}]
[{"$nulls":65},2048,{"v":456.0982169978438,"d":"$456"}]
[{"$nulls":65},2049,{"v":430.0047023266074,"d":"$430"}]
[{"$nulls":65},2050,{"v":405.3732605302613,"d":"$405"}]
[{"$nulls":65},2051,{"v":382.1242686768738,"d":"$382"}]
[{"$nulls":65},2052,{"v":360.1822643359643,"d":"$360"}]
[{"$nulls":65},2053,{"v":339.4757419880266,"d":"$339"}]
[{"$nulls":65},2054,{"v":319.9369582657112,"d":"$320"}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO552:BO581)","v":{"v":33307.87867348282,"d":"$33,308"}}]
[]
[]
[]
[{"$nulls":65},"SUMMARY OF VOC EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[{"$nulls":66},1]
[{"$nulls":66},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO592,1)),\"Not Used\",INDEX(ModelGroup,BO592,1))","v":"All Vehicles"}]
[{"$nulls":65},"Year"]
[]
[{"$nulls":65},{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BK9,MATCH(BO$592,$A:$A),0)","v":{"v":1460.2411920693487,"d":"$1,460"}}]
[{"$nulls":65},{"$f":"BN596+1","v":2026},{"v":1379.7361872804877,"d":"$1,380"}]
[{"$nulls":65},{"$f":"BN597+1","v":2027},{"v":1303.5149346762917,"d":"$1,304"}]
[{"$nulls":65},2028,{"v":1231.3614926428365,"d":"$1,231"}]
[{"$nulls":65},2029,{"v":1163.0698397933252,"d":"$1,163"}]
[{"$nulls":65},2030,{"v":1098.4435011921394,"d":"$1,098"}]
[{"$nulls":65},2031,{"v":1037.2951810270347,"d":"$1,037"}]
[{"$nulls":65},2032,{"v":247.21904098945598,"d":"$247"}]
[{"$nulls":65},2033,{"v":233.4075248741073,"d":"$233"}]
[{"$nulls":65},2034,{"v":220.3450626614858,"d":"$220"}]
[{"$nulls":65},2035,{"v":207.99275851294612,"d":"$208"}]
[{"$nulls":65},2036,{"v":196.31359992682246,"d":"$196"}]
[{"$nulls":65},2037,{"v":185.27237778884955,"d":"$185"}]
[{"$nulls":65},2038,{"v":174.8356088228804,"d":"$175"}]
[{"$nulls":65},2039,{"v":164.97146047000922,"d":"$165"}]
[{"$nulls":65},2040,{"v":155.6496782102717,"d":"$156"}]
[{"$nulls":65},2041,{"v":146.84151532882538,"d":"$147"}]
[{"$nulls":65},2042,{"v":138.51966511783982,"d":"$139"}]
[{"$nulls":65},2043,{"v":130.65819549598362,"d":"$131"}]
[{"$nulls":65},2044,{"v":123.23248601935991,"d":"$123"}]
[{"$nulls":65},2045,{"v":116.21916725080447,"d":"$116"}]
[{"$nulls":65},2046,{"v":109.5960624485652,"d":"$110"}]
[{"$nulls":65},2047,{"v":103.34213153037376,"d":"$103"}]
[{"$nulls":65},2048,{"v":97.43741726476956,"d":"$97"}]
[{"$nulls":65},2049,{"v":91.86299363807589,"d":"$92"}]
[{"$nulls":65},2050,{"v":86.60091634266125,"d":"$87"}]
[{"$nulls":65},2051,{"v":81.63417532991461,"d":"$82"}]
[{"$nulls":65},2052,{"v":76.94664936968786,"d":"$77"}]
[{"$nulls":65},2053,{"v":72.52306255674533,"d":"$73"}]
[{"$nulls":65},2054,{"v":68.34894270394543,"d":"$68"}]
[]
[{"$nulls":65},"Total",{"$f":"SUM(BO596:BO625)","v":{"v":11903.432821335844,"d":"$11,903"}}]

{"sheet":"Final Calculations","index":11,"n_rows":80,"n_cols":57,"rows_kept":80}
[null,"Final Calculations"]
[]
[null,"This sheet performs the final calculations before presenting the summary results."]
[null,"Both net present value and internal rate of return on investment are calculated."]
{"$rows_empty":9}
[null,"A","NET PRESENT VALUE CALCULATION",{"$nulls":20},"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",{"$nulls":4},"PRESENT VALUE OF USER BENEFITS",{"$nulls":4},"PRESENT VALUE OF USER BENEFITS",{"$nulls":4},"PRESENT VALUE OF USER BENEFITS",{"$nulls":4},"Present","Present",{"$nulls":4},"USER BENEFITS IN CONSTANT DOLLARS",{"$nulls":4},"USER BENEFITS IN CONSTANT DOLLARS",{"$nulls":4},"USER BENEFITS IN CONSTANT DOLLARS",{"$nulls":4},"USER BENEFITS IN CONSTANT DOLLARS",{"$nulls":5},"Total"]
[null,null,"(location 1)",{"$nulls":4},"(location 2)",{"$nulls":4},"(location 3)",{"$nulls":4},"(location 4)",{"$nulls":4},"Value","Value",{"$nulls":4},"(location 1)",{"$nulls":4},"(location 2)",{"$nulls":4},"(location 3)",{"$nulls":4},"(location 4)",{"$nulls":4},"Total User","Project","ANNUAL","CUMULATIVE",null,"Years","ANNUAL"]
[null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","of Total","of Total","NET",{"$nulls":3},"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Benefits in","Costs in","RETURNS","RETURNS",null,"After","RETURNS"]
[null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","User","Project","PRESENT",null,null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Constant","Constant","ON","AFTER",null,"Construction","ON"]
[null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",{"$nulls":3},"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Dollars","Dollars","INVESTMENT","PROJ OPENS",null,"Begins","INVESTMENT"]
[null,"Construction Period",{"$nulls":25},"Construction Period",{"$nulls":25},{"$f":"YearStart","v":2022},{"$f":"IFERROR(IF(ISNA(VLOOKUP(BB24,$AB$34:$AY$63,24,FALSE)),VLOOKUP(BB24,$AB$25:$AY$32,24,FALSE),VLOOKUP(BB24,$AB$34:$AY$63,24,FALSE)),0)","v":{"v":-184023300,"d":"($184,023,300)"}}]
[null,{"$f":"YearStart","v":2022},{"$nulls":20},{"$f":"SUM(C25:V25)","v":{"v":0,"d":"$0"}},{"$f":"'1) Project Information'!AE15","v":{"v":160733077.1246397,"d":"$160,733,077"}},{"$f":"W25-X25","v":{"v":-160733077.1246397,"d":"($160,733,077)"}},null,null,{"$f":"YearStart","v":2022},{"$nulls":20},{"$f":"SUM(AC25:AV25)","v":{"v":0,"d":"$0"}},{"$f":"'1) Project Information'!AD15","v":{"v":184023300,"d":"$184,023,300"}},{"$f":"AW25-AX25","v":{"v":-184023300,"d":"($184,023,300)"}},null,null,{"$f":"BB24+1","v":2023},{"v":-184023300,"d":"($184,023,300)"}]
[null,{"$f":"B25+1","v":2023},{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE16","v":{"v":150217829.08844832,"d":"$150,217,829"}},{"$f":"W26-X26","v":{"v":-150217829.08844832,"d":"($150,217,829)"}},null,null,{"$f":"AB25+1","v":2023},{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD16","v":{"v":184023300,"d":"$184,023,300"}},{"$f":"AW26-AX26","v":{"v":-184023300,"d":"($184,023,300)"}},null,null,{"$f":"BB25+1","v":2024},{"v":-184023300,"d":"($184,023,300)"}]
[null,{"$f":"B26+1","v":2024},{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE17","v":{"v":140390494.47518533,"d":"$140,390,494"}},{"v":-140390494.47518533,"d":"($140,390,494)"},null,null,{"$f":"AB26+1","v":2024},{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD17","v":{"v":184023300,"d":"$184,023,300"}},{"v":-184023300,"d":"($184,023,300)"},null,null,2025,{"v":66978721.13153322,"d":"$66,978,721"}]
[null,2025,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE18","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2025,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD18","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2026,{"v":67989759.3827864,"d":"$67,989,759"}]
[null,2026,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2026,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2027,{"v":69001429.97577158,"d":"$69,001,430"}]
[null,2027,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE20","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2027,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD20","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2028,{"v":70013748.90216829,"d":"$70,013,749"}]
[null,2028,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE21","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2028,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD21","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2029,{"v":71026732.54038706,"d":"$71,026,733"}]
[null,2029,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AE22","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2029,{"$nulls":20},{"v":0,"d":"$0"},{"$f":"'1) Project Information'!AD22","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,null,2030,{"v":71830997.66464086,"d":"$71,830,998"}]
[null,"Project Open",{"$nulls":25},"Project Open",{"$nulls":25},2031,{"v":72845361.45422634,"d":"$72,845,361"}]
[null,{"$f":"YearOpen","v":2025},{"$f":"'Travel Time'!Y24+'Consumer Surplus'!AK24","v":{"v":30733763.913912214,"d":"$30,733,764"}},{"$f":"Reliability!AG26","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z24","v":{"v":7564494.875303186,"d":"$7,564,495"}},{"$f":"'Accident Costs'!X30","v":{"v":9131089.604323944,"d":"$9,131,090"}},{"$f":"IFERROR(Emissions!BQ24,0)","v":{"v":715414.9356762387,"d":"$715,415"}},{"$nulls":15},{"$f":"SUM(C34:V34)","v":{"v":48144763.329215586,"d":"$48,144,763"}},{"$f":"'1) Project Information'!AE24","v":{"v":389860.84294166986,"d":"$389,861"}},{"$f":"W34-X34","v":{"v":47754902.486273915,"d":"$47,754,902"}},null,null,{"$f":"YearOpen","v":2025},{"$f":"'Travel Time'!AA24+'Consumer Surplus'!AM24","v":{"v":43105693.76838279,"d":"$43,105,694"}},{"$f":"Reliability!AI26","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB24","v":{"v":10609595.379227765,"d":"$10,609,595"}},{"$f":"'Accident Costs'!Z30","v":{"v":12806825.527721327,"d":"$12,806,826"}},{"$f":"IFERROR(Emissions!BS24,0)","v":{"v":1003406.456201338,"d":"$1,003,406"}},{"$nulls":15},{"$f":"SUM(AC34:AV34)","v":{"v":67525521.13153322,"d":"$67,525,521"}},{"$f":"'1) Project Information'!AD24","v":{"v":546800,"d":"$546,800"}},{"$f":"AW34-AX34","v":{"v":66978721.13153322,"d":"$66,978,721"}},{"$f":"AY34","v":{"v":66978721.13153322,"d":"$66,978,721"}},null,2032,{"v":73281899.83126175,"d":"$73,281,900"}]
[null,{"$f":"B34+1","v":2026},{"$f":"'Travel Time'!Y25+'Consumer Surplus'!AK25","v":{"v":29039371.354308467,"d":"$29,039,371"}},{"$f":"Reliability!AG27","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z25","v":{"v":7147454.3894786695,"d":"$7,147,454"}},{"$f":"'Accident Costs'!X31","v":{"v":8795971.474517196,"d":"$8,795,971"}},{"$f":"IFERROR(Emissions!BQ25,0)","v":{"v":686006.1735540271,"d":"$686,006"}},{"$nulls":15},{"v":45668803.39185836,"d":"$45,668,803"},{"$f":"'1) Project Information'!AE25","v":{"v":364355.92798286903,"d":"$364,356"}},{"$f":"W35-X35","v":{"v":45304447.463875495,"d":"$45,304,447"}},null,null,{"$f":"AB34+1","v":2026},{"$f":"'Travel Time'!AA25+'Consumer Surplus'!AM25","v":{"v":43580265.99002512,"d":"$43,580,266"}},{"$f":"Reliability!AI27","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB25","v":{"v":10726401.740747003,"d":"$10,726,402"}},{"$f":"'Accident Costs'!Z31","v":{"v":13200381.36580596,"d":"$13,200,381"}},{"$f":"IFERROR(Emissions!BS25,0)","v":{"v":1029510.2862083213,"d":"$1,029,510"}},{"$nulls":15},{"v":68536559.3827864,"d":"$68,536,559"},{"$f":"'1) Project Information'!AD25","v":{"v":546800,"d":"$546,800"}},{"$f":"AW35-AX35","v":{"v":67989759.3827864,"d":"$67,989,759"}},{"$f":"AZ34+AY35","v":{"v":134968480.5143196,"d":"$134,968,481"}},null,2033,{"v":74283842.5987628,"d":"$74,283,843"}]
[null,{"$f":"B35+1","v":2027},{"$f":"'Travel Time'!Y26+'Consumer Surplus'!AK26","v":{"v":27435139.12508333,"d":"$27,435,139"}},{"$f":"Reliability!AG28","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z26","v":{"v":6752605.046887137,"d":"$6,752,605"}},{"$f":"'Accident Costs'!X32","v":{"v":8465620.884918232,"d":"$8,465,621"}},{"$f":"IFERROR(Emissions!BQ26,0)","v":{"v":657777.2090532306,"d":"$657,777"}},{"$nulls":15},{"v":43311142.26594193,"d":"$43,311,142"},{"$f":"'1) Project Information'!AE26","v":{"v":340519.5588624944,"d":"$340,520"}},{"$f":"W36-X36","v":{"v":42970622.70707944,"d":"$42,970,623"}},null,null,{"$f":"AB35+1","v":2027},{"$f":"'Travel Time'!AA26+'Consumer Surplus'!AM26","v":{"v":44054838.211667456,"d":"$44,054,838"}},{"$f":"Reliability!AI28","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB26","v":{"v":10843208.102266125,"d":"$10,843,208"}},{"$f":"'Accident Costs'!Z32","v":{"v":13593937.203890633,"d":"$13,593,937"}},{"$f":"IFERROR(Emissions!BS26,0)","v":{"v":1056246.4579473576,"d":"$1,056,246"}},{"$nulls":15},{"v":69548229.97577158,"d":"$69,548,230"},{"$f":"'1) Project Information'!AD26","v":{"v":546800,"d":"$546,800"}},{"v":69001429.97577158,"d":"$69,001,430"},{"$f":"AZ35+AY36","v":{"v":203969910.49009117,"d":"$203,969,910"}},null,2034,{"v":75286216.28839171,"d":"$75,286,216"}]
[null,2028,{"$f":"'Travel Time'!Y27+'Consumer Surplus'!AK27","v":{"v":25916522.293099575,"d":"$25,916,522"}},{"$f":"Reliability!AG29","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z27","v":{"v":6378828.204087567,"d":"$6,378,828"}},{"$f":"'Accident Costs'!X33","v":{"v":8140848.300469761,"d":"$8,140,848"}},{"$f":"IFERROR(Emissions!BQ27,0)","v":{"v":630683.0865116732,"d":"$630,683"}},{"$nulls":15},{"v":41066881.88416857,"d":"$41,066,882"},{"$f":"'1) Project Information'!AE27","v":{"v":318242.57837616303,"d":"$318,243"}},{"v":40748639.305792406,"d":"$40,748,639"},null,null,2028,{"$f":"'Travel Time'!AA27+'Consumer Surplus'!AM27","v":{"v":44529410.433309555,"d":"$44,529,410"}},{"$f":"Reliability!AI29","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB27","v":{"v":10960014.463785324,"d":"$10,960,014"}},{"$f":"'Accident Costs'!Z33","v":{"v":13987493.04197532,"d":"$13,987,493"}},{"$f":"IFERROR(Emissions!BS27,0)","v":{"v":1083630.9630980962,"d":"$1,083,631"}},{"$nulls":15},{"v":70560548.90216829,"d":"$70,560,549"},{"$f":"'1) Project Information'!AD27","v":{"v":546800,"d":"$546,800"}},{"v":70013748.90216829,"d":"$70,013,749"},{"v":273983659.3922595,"d":"$273,983,659"},null,2035,{"v":75387231.71815684,"d":"$75,387,232"}]
[null,2029,{"$f":"'Travel Time'!Y28+'Consumer Surplus'!AK28","v":{"v":24479184.716700032,"d":"$24,479,185"}},{"$f":"Reliability!AG30","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z28","v":{"v":6025056.607441922,"d":"$6,025,057"}},{"$f":"'Accident Costs'!X34","v":{"v":7822337.739616635,"d":"$7,822,338"}},{"$f":"IFERROR(Emissions!BQ28,0)","v":{"v":604680.3609024525,"d":"$604,680"}},{"$nulls":15},{"v":38931259.42466104,"d":"$38,931,259"},{"$f":"'1) Project Information'!AE28","v":{"v":297422.97044501215,"d":"$297,423"}},{"v":38633836.454216026,"d":"$38,633,836"},null,null,2029,{"$f":"'Travel Time'!AA28+'Consumer Surplus'!AM28","v":{"v":45003982.65495183,"d":"$45,003,983"}},{"$f":"Reliability!AI30","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB28","v":{"v":11076820.825304525,"d":"$11,076,821"}},{"$f":"'Accident Costs'!Z34","v":{"v":14381048.880060054,"d":"$14,381,049"}},{"$f":"IFERROR(Emissions!BS28,0)","v":{"v":1111680.1800706577,"d":"$1,111,680"}},{"$nulls":15},{"v":71573532.54038706,"d":"$71,573,533"},{"$f":"'1) Project Information'!AD28","v":{"v":546800,"d":"$546,800"}},{"v":71026732.54038706,"d":"$71,026,733"},{"v":345010391.9326465,"d":"$345,010,392"},null,2036,{"v":76390499.96641771,"d":"$76,390,500"}]
[null,2030,{"$f":"'Travel Time'!Y29+'Consumer Surplus'!AK29","v":{"v":23118991.178826563,"d":"$23,118,991"}},{"$f":"Reliability!AG31","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z29","v":{"v":5690272.456841791,"d":"$5,690,272"}},{"$f":"'Accident Costs'!X35","v":{"v":7510659.850039122,"d":"$7,510,660"}},{"$f":"IFERROR(Emissions!BQ29,0)","v":{"v":579727.0651555386,"d":"$579,727"}},{"$nulls":15},{"v":36899650.55086301,"d":"$36,899,651"},{"$f":"'1) Project Information'!AE29","v":{"v":384413.7347122736,"d":"$384,414"}},{"v":36515236.81615074,"d":"$36,515,237"},null,null,2030,{"$f":"'Travel Time'!AA29+'Consumer Surplus'!AM29","v":{"v":45478554.87659417,"d":"$45,478,555"}},{"$f":"Reliability!AI31","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB29","v":{"v":11193627.186823761,"d":"$11,193,627"}},{"$f":"'Accident Costs'!Z35","v":{"v":14774604.718144704,"d":"$14,774,605"}},{"$f":"IFERROR(Emissions!BS29,0)","v":{"v":1140410.8830782142,"d":"$1,140,411"}},{"$nulls":15},{"v":72587197.66464086,"d":"$72,587,198"},{"$f":"'1) Project Information'!AD29","v":{"v":756200,"d":"$756,200"}},{"v":71830997.66464086,"d":"$71,830,998"},{"v":416841389.59728736,"d":"$416,841,390"},null,2037,{"v":77394232.37797207,"d":"$77,394,232"}]
[null,2031,{"$f":"'Travel Time'!Y30+'Consumer Surplus'!AK30","v":{"v":21831999.65585526,"d":"$21,832,000"}},{"$f":"Reliability!AG32","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z30","v":{"v":5373505.502838232,"d":"$5,373,506"}},{"$f":"'Accident Costs'!X36","v":{"v":7206283.814714908,"d":"$7,206,284"}},{"$f":"IFERROR(Emissions!BQ30,0)","v":{"v":555782.6763728051,"d":"$555,783"}},{"$nulls":15},{"v":34967571.649781205,"d":"$34,967,572"},{"$f":"'1) Project Information'!AE30","v":{"v":359265.17262829305,"d":"$359,265"}},{"v":34608306.477152914,"d":"$34,608,306"},null,null,2031,{"$f":"'Travel Time'!AA30+'Consumer Surplus'!AM30","v":{"v":45953127.098236285,"d":"$45,953,127"}},{"$f":"Reliability!AI32","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB30","v":{"v":11310433.54834296,"d":"$11,310,434"}},{"$f":"'Accident Costs'!Z36","v":{"v":15168160.556229379,"d":"$15,168,161"}},{"$f":"IFERROR(Emissions!BS30,0)","v":{"v":1169840.2514177265,"d":"$1,169,840"}},{"$nulls":15},{"v":73601561.45422634,"d":"$73,601,561"},{"$f":"'1) Project Information'!AD30","v":{"v":756200,"d":"$756,200"}},{"v":72845361.45422634,"d":"$72,845,361"},{"v":489686751.0515137,"d":"$489,686,751"},null,2038,{"v":78398440.57028267,"d":"$78,398,441"}]
[null,2032,{"$f":"'Travel Time'!Y31+'Consumer Surplus'!AK31","v":{"v":20614453.738059055,"d":"$20,614,454"}},{"$f":"Reliability!AG33","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z31","v":{"v":5073831.181091821,"d":"$5,073,831"}},{"$f":"'Accident Costs'!X37","v":{"v":6909588.185388052,"d":"$6,909,588"}},{"$f":"IFERROR(Emissions!BQ31,0)","v":{"v":275928.6600007566,"d":"$275,929"}},{"$nulls":15},{"v":32873801.76453968,"d":"$32,873,802"},{"$f":"'1) Project Information'!AE31","v":{"v":335761.84357784403,"d":"$335,762"}},{"v":32538039.92096184,"d":"$32,538,040"},null,null,2032,{"$f":"'Travel Time'!AA31+'Consumer Surplus'!AM31","v":{"v":46427699.31987861,"d":"$46,427,699"}},{"$f":"Reliability!AI33","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB31","v":{"v":11427239.909862159,"d":"$11,427,240"}},{"$f":"'Accident Costs'!Z37","v":{"v":15561716.394314049,"d":"$15,561,716"}},{"$f":"IFERROR(Emissions!BS31,0)","v":{"v":621444.2072069348,"d":"$621,444"}},{"$nulls":15},{"v":74038099.83126175,"d":"$74,038,100"},{"$f":"'1) Project Information'!AD31","v":{"v":756200,"d":"$756,200"}},{"v":73281899.83126175,"d":"$73,281,900"},{"v":562968650.8827754,"d":"$562,968,651"},null,2039,{"v":79403136.4398448,"d":"$79,403,136"}]
[null,2033,{"$f":"'Travel Time'!Y32+'Consumer Surplus'!AK32","v":{"v":19462775.21494551,"d":"$19,462,775"}},{"$f":"Reliability!AG34","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z32","v":{"v":4790368.787403466,"d":"$4,790,369"}},{"$f":"'Accident Costs'!X38","v":{"v":6620870.732828655,"d":"$6,620,871"}},{"$f":"IFERROR(Emissions!BQ32,0)","v":{"v":264935.1113503182,"d":"$264,935"}},{"$nulls":15},{"v":31138949.846527945,"d":"$31,138,950"},{"$f":"'1) Project Information'!AE32","v":{"v":313796.1154933121,"d":"$313,796"}},{"v":30825153.731034633,"d":"$30,825,154"},null,null,2033,{"$f":"'Travel Time'!AA32+'Consumer Surplus'!AM32","v":{"v":46902271.541520946,"d":"$46,902,272"}},{"$f":"Reliability!AI34","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB32","v":{"v":11544046.271381285,"d":"$11,544,046"}},{"$f":"'Accident Costs'!Z38","v":{"v":15955272.232398733,"d":"$15,955,272"}},{"$f":"IFERROR(Emissions!BS32,0)","v":{"v":638452.5534618369,"d":"$638,453"}},{"$nulls":15},{"v":75040042.5987628,"d":"$75,040,043"},{"$f":"'1) Project Information'!AD32","v":{"v":756200,"d":"$756,200"}},{"v":74283842.5987628,"d":"$74,283,843"},{"v":637252493.4815382,"d":"$637,252,493"},null,2040,{"v":80408332.1687018,"d":"$80,408,332"}]
[null,2034,{"$f":"'Travel Time'!Y33+'Consumer Surplus'!AK33","v":{"v":18373556.836338747,"d":"$18,373,557"}},{"$f":"Reliability!AG35","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z33","v":{"v":4522279.696001089,"d":"$4,522,280"}},{"$f":"'Accident Costs'!X39","v":{"v":6340357.396161472,"d":"$6,340,357"}},{"$f":"IFERROR(Emissions!BQ33,0)","v":{"v":254366.1567536503,"d":"$254,366"}},{"$nulls":15},{"v":29490560.08525496,"d":"$29,490,560"},{"$f":"'1) Project Information'!AE33","v":{"v":293267.3976573011,"d":"$293,267"}},{"v":29197292.68759766,"d":"$29,197,293"},null,null,2034,{"$f":"'Travel Time'!AA33+'Consumer Surplus'!AM33","v":{"v":47376843.763163045,"d":"$47,376,844"}},{"$f":"Reliability!AI35","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB33","v":{"v":11660852.632900521,"d":"$11,660,853"}},{"$f":"'Accident Costs'!Z39","v":{"v":16348828.070483413,"d":"$16,348,828"}},{"$f":"IFERROR(Emissions!BS33,0)","v":{"v":655891.8218447309,"d":"$655,892"}},{"$nulls":15},{"v":76042416.28839171,"d":"$76,042,416"},{"$f":"'1) Project Information'!AD33","v":{"v":756200,"d":"$756,200"}},{"v":75286216.28839171,"d":"$75,286,216"},{"v":712538709.7699299,"d":"$712,538,710"},null,2041,{"v":81414040.23110738,"d":"$81,414,040"}]
[null,2035,{"$f":"'Travel Time'!Y34+'Consumer Surplus'!AK34","v":{"v":17343555.257943474,"d":"$17,343,555"}},{"$f":"Reliability!AG36","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z34","v":{"v":4268765.623232464,"d":"$4,268,766"}},{"$f":"'Accident Costs'!X40","v":{"v":6068210.406984794,"d":"$6,068,210"}},{"$f":"IFERROR(Emissions!BQ34,0)","v":{"v":244206.2805084991,"d":"$244,206"}},{"$nulls":15},{"v":27924737.568669233,"d":"$27,924,738"},{"$f":"'1) Project Information'!AE34","v":{"v":600935.5005670324,"d":"$600,936"}},{"v":27323802.0681022,"d":"$27,323,802"},null,null,2035,{"$f":"'Travel Time'!AA34+'Consumer Surplus'!AM34","v":{"v":47851415.98480532,"d":"$47,851,416"}},{"$f":"Reliability!AI36","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB34","v":{"v":11777658.994419722,"d":"$11,777,659"}},{"$f":"'Accident Costs'!Z40","v":{"v":16742383.908568082,"d":"$16,742,384"}},{"$f":"IFERROR(Emissions!BS34,0)","v":{"v":673772.8303637254,"d":"$673,773"}},{"$nulls":15},{"v":77045231.71815684,"d":"$77,045,232"},{"$f":"'1) Project Information'!AD34","v":{"v":1658000,"d":"$1,658,000"}},{"v":75387231.71815684,"d":"$75,387,232"},{"v":787925941.4880867,"d":"$787,925,941"},null,2042,{"v":82420273.40034242,"d":"$82,420,273"}]
[null,2036,{"$f":"'Travel Time'!Y35+'Consumer Surplus'!AK35","v":{"v":16369684.178234179,"d":"$16,369,684"}},{"$f":"Reliability!AG37","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z35","v":{"v":4029066.938349537,"d":"$4,029,067"}},{"$f":"'Accident Costs'!X41","v":{"v":5804535.657949148,"d":"$5,804,536"}},{"$f":"IFERROR(Emissions!BQ35,0)","v":{"v":234440.47021942498,"d":"$234,440"}},{"$nulls":15},{"v":26437727.244752288,"d":"$26,437,727"},{"$f":"'1) Project Information'!AE35","v":{"v":561621.9631467593,"d":"$561,622"}},{"v":25876105.281605527,"d":"$25,876,105"},null,null,2036,{"$f":"'Travel Time'!AA35+'Consumer Surplus'!AM35","v":{"v":48325988.20644765,"d":"$48,325,988"}},{"$f":"Reliability!AI37","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB35","v":{"v":11894465.355938919,"d":"$11,894,465"}},{"$f":"'Accident Costs'!Z41","v":{"v":17135939.74665273,"d":"$17,135,940"}},{"$f":"IFERROR(Emissions!BS35,0)","v":{"v":692106.6573784144,"d":"$692,107"}},{"$nulls":15},{"v":78048499.96641771,"d":"$78,048,500"},{"$f":"'1) Project Information'!AD35","v":{"v":1658000,"d":"$1,658,000"}},{"v":76390499.96641771,"d":"$76,390,500"},{"v":864316441.4545044,"d":"$864,316,441"},null,2043,{"v":83427044.75568478,"d":"$83,427,045"}]
[null,2037,{"$f":"'Travel Time'!Y36+'Consumer Surplus'!AK36","v":{"v":15449007.67182949,"d":"$15,449,008"}},{"$f":"Reliability!AG38","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z36","v":{"v":3802461.0226531103,"d":"$3,802,461"}},{"$f":"'Accident Costs'!X42","v":{"v":5549389.379881576,"d":"$5,549,389"}},{"$f":"IFERROR(Emissions!BQ36,0)","v":{"v":225054.20551952522,"d":"$225,054"}},{"$nulls":15},{"v":25025912.2798837,"d":"$25,025,912"},{"$f":"'1) Project Information'!AE36","v":{"v":524880.3393894946,"d":"$524,880"}},{"v":24501031.940494206,"d":"$24,501,032"},null,null,2037,{"$f":"'Travel Time'!AA36+'Consumer Surplus'!AM36","v":{"v":48800560.42808976,"d":"$48,800,560"}},{"$f":"Reliability!AI38","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB36","v":{"v":12011271.717458121,"d":"$12,011,272"}},{"$f":"'Accident Costs'!Z42","v":{"v":17529495.584737472,"d":"$17,529,496"}},{"$f":"IFERROR(Emissions!BS36,0)","v":{"v":710904.6476867164,"d":"$710,905"}},{"$nulls":15},{"v":79052232.37797207,"d":"$79,052,232"},{"$f":"'1) Project Information'!AD36","v":{"v":1658000,"d":"$1,658,000"}},{"v":77394232.37797207,"d":"$77,394,232"},{"v":941710673.8324764,"d":"$941,710,674"},null,2044,{"v":84434367.68954095,"d":"$84,434,368"}]
[null,2038,{"$f":"'Travel Time'!Y37+'Consumer Surplus'!AK37","v":{"v":14578733.72301599,"d":"$14,578,734"}},{"$f":"Reliability!AG39","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z37","v":{"v":3588260.6779003665,"d":"$3,588,261"}},{"$f":"'Accident Costs'!X43","v":{"v":5302784.186389553,"d":"$5,302,784"}},{"$f":"IFERROR(Emissions!BQ37,0)","v":{"v":216033.44658520384,"d":"$216,033"}},{"$nulls":15},{"v":23685812.033891115,"d":"$23,685,812"},{"$f":"'1) Project Information'!AE37","v":{"v":490542.3732612099,"d":"$490,542"}},{"v":23195269.660629906,"d":"$23,195,270"},null,null,2038,{"$f":"'Travel Time'!AA37+'Consumer Surplus'!AM37","v":{"v":49275132.64973209,"d":"$49,275,133"}},{"$f":"Reliability!AI39","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB37","v":{"v":12128078.078977356,"d":"$12,128,078"}},{"$f":"'Accident Costs'!Z43","v":{"v":17923051.422822144,"d":"$17,923,051"}},{"$f":"IFERROR(Emissions!BS37,0)","v":{"v":730178.4187510711,"d":"$730,178"}},{"$nulls":15},{"v":80056440.57028267,"d":"$80,056,441"},{"$f":"'1) Project Information'!AD37","v":{"v":1658000,"d":"$1,658,000"}},{"v":78398440.57028267,"d":"$78,398,441"},{"v":1020109114.4027591,"d":"$1,020,109,114"},null,2045,{"v":85442255.91473965,"d":"$85,442,256"}]
[null,2039,{"$f":"'Travel Time'!Y38+'Consumer Surplus'!AK38","v":{"v":13756207.961764984,"d":"$13,756,208"}},{"$f":"Reliability!AG40","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z38","v":{"v":3385812.5845520482,"d":"$3,385,813"}},{"$f":"'Accident Costs'!X44","v":{"v":5064694.54012758,"d":"$5,064,695"}},{"$f":"IFERROR(Emissions!BQ38,0)","v":{"v":207364.62250109162,"d":"$207,365"}},{"$nulls":15},{"v":22414079.708945703,"d":"$22,414,080"},{"$f":"'1) Project Information'!AE38","v":{"v":458450.8161319719,"d":"$458,451"}},{"v":21955628.89281373,"d":"$21,955,629"},null,null,2039,{"$f":"'Travel Time'!AA38+'Consumer Surplus'!AM38","v":{"v":49749704.87137443,"d":"$49,749,705"}},{"$f":"Reliability!AI40","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB38","v":{"v":12244884.440496482,"d":"$12,244,884"}},{"$f":"'Accident Costs'!Z44","v":{"v":18316607.260906808,"d":"$18,316,607"}},{"$f":"IFERROR(Emissions!BS38,0)","v":{"v":749939.86706709,"d":"$749,940"}},{"$nulls":15},{"v":81061136.4398448,"d":"$81,061,136"},{"$f":"'1) Project Information'!AD38","v":{"v":1658000,"d":"$1,658,000"}},{"v":79403136.4398448,"d":"$79,403,136"},{"v":1099512250.842604,"d":"$1,099,512,251"},null,2046,{"v":86450723.47199094,"d":"$86,450,723"}]
[null,2040,{"$f":"'Travel Time'!Y39+'Consumer Surplus'!AK39","v":{"v":12978907.603424806,"d":"$12,978,908"}},{"$f":"Reliability!AG41","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z39","v":{"v":3194495.8101502657,"d":"$3,194,496"}},{"$f":"'Accident Costs'!X45","v":{"v":4835061.690526222,"d":"$4,835,062"}},{"$f":"IFERROR(Emissions!BQ39,0)","v":{"v":199034.61952633897,"d":"$199,035"}},{"$nulls":15},{"v":21207499.72362763,"d":"$21,207,500"},{"$f":"'1) Project Information'!AE39","v":{"v":428458.7066653943,"d":"$428,459"}},{"v":20779041.016962238,"d":"$20,779,041"},null,null,2040,{"$f":"'Travel Time'!AA39+'Consumer Surplus'!AM39","v":{"v":50224277.09301671,"d":"$50,224,277"}},{"$f":"Reliability!AI41","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB39","v":{"v":12361690.802015683,"d":"$12,361,691"}},{"$f":"'Accident Costs'!Z45","v":{"v":18710163.09899148,"d":"$18,710,163"}},{"$f":"IFERROR(Emissions!BS39,0)","v":{"v":770201.1746779223,"d":"$770,201"}},{"$nulls":15},{"v":82066332.1687018,"d":"$82,066,332"},{"$f":"'1) Project Information'!AD39","v":{"v":1658000,"d":"$1,658,000"}},{"v":80408332.1687018,"d":"$80,408,332"},{"v":1179920583.0113058,"d":"$1,179,920,583"},null,2047,{"v":87459784.73751666,"d":"$87,459,785"}]
[null,2041,{"$f":"'Travel Time'!Y40+'Consumer Surplus'!AK40","v":{"v":12244435.592247402,"d":"$12,244,436"}},{"$f":"Reliability!AG42","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z40","v":{"v":3013720.367865769,"d":"$3,013,720"}},{"$f":"'Accident Costs'!X46","v":{"v":4613798.128743587,"d":"$4,613,798"}},{"$f":"IFERROR(Emissions!BQ40,0)","v":{"v":191030.76930805435,"d":"$191,031"}},{"$nulls":15},{"v":20062984.85816481,"d":"$20,062,985"},{"$f":"'1) Project Information'!AE40","v":{"v":400428.6978181255,"d":"$400,429"}},{"v":19662556.160346683,"d":"$19,662,556"},null,null,2041,{"$f":"'Travel Time'!AA40+'Consumer Surplus'!AM40","v":{"v":50698849.31465881,"d":"$50,698,849"}},{"$f":"Reliability!AI42","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB40","v":{"v":12478497.163534882,"d":"$12,478,497"}},{"$f":"'Accident Costs'!Z46","v":{"v":19103718.93707615,"d":"$19,103,719"}},{"$f":"IFERROR(Emissions!BS40,0)","v":{"v":790974.8158375309,"d":"$790,975"}},{"$nulls":15},{"v":83072040.23110738,"d":"$83,072,040"},{"$f":"'1) Project Information'!AD40","v":{"v":1658000,"d":"$1,658,000"}},{"v":81414040.23110738,"d":"$81,414,040"},{"v":1261334623.2424133,"d":"$1,261,334,623"},null,2048,{"v":88469454.43085521,"d":"$88,469,454"}]
[null,2042,{"$f":"'Travel Time'!Y41+'Consumer Surplus'!AK41","v":{"v":11550514.948017027,"d":"$11,550,515"}},{"$f":"Reliability!AG43","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z41","v":{"v":2842925.825034929,"d":"$2,842,926"}},{"$f":"'Accident Costs'!X47","v":{"v":4400791.601873577,"d":"$4,400,792"}},{"$f":"IFERROR(Emissions!BQ41,0)","v":{"v":183340.83708277188,"d":"$183,341"}},{"$nulls":15},{"v":18977573.212008305,"d":"$18,977,573"},{"$f":"'1) Project Information'!AE41","v":{"v":374232.42786740704,"d":"$374,232"}},{"v":18603340.784140896,"d":"$18,603,341"},null,null,2042,{"$f":"'Travel Time'!AA41+'Consumer Surplus'!AM41","v":{"v":51173421.53630114,"d":"$51,173,422"}},{"$f":"Reliability!AI43","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB41","v":{"v":12595303.525054118,"d":"$12,595,304"}},{"$f":"'Accident Costs'!Z47","v":{"v":19497274.77516083,"d":"$19,497,275"}},{"$f":"IFERROR(Emissions!BS41,0)","v":{"v":812273.5638263222,"d":"$812,274"}},{"$nulls":15},{"v":84078273.40034242,"d":"$84,078,273"},{"$f":"'1) Project Information'!AD41","v":{"v":1658000,"d":"$1,658,000"}},{"v":82420273.40034242,"d":"$82,420,273"},{"v":1343754896.6427557,"d":"$1,343,754,897"},null,2049,{"v":89479747.62284273,"d":"$89,479,748"}]
[null,2043,{"$f":"'Travel Time'!Y42+'Consumer Surplus'!AK42","v":{"v":10894983.314271145,"d":"$10,894,983"}},{"$f":"Reliability!AG44","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z42","v":{"v":2681579.9613144994,"d":"$2,681,580"}},{"$f":"'Accident Costs'!X48","v":{"v":4195908.725011671,"d":"$4,195,909"}},{"$f":"IFERROR(Emissions!BQ42,0)","v":{"v":175953.00990227365,"d":"$175,953"}},{"$nulls":15},{"v":17948425.010499585,"d":"$17,948,425"},{"$f":"'1) Project Information'!AE42","v":{"v":349749.9325863617,"d":"$349,750"}},{"v":17598675.077913225,"d":"$17,598,675"},null,null,2043,{"$f":"'Travel Time'!AA42+'Consumer Surplus'!AM42","v":{"v":51647993.75794347,"d":"$51,647,994"}},{"$f":"Reliability!AI44","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB42","v":{"v":12712109.886573318,"d":"$12,712,110"}},{"$f":"'Accident Costs'!Z48","v":{"v":19890830.613245495,"d":"$19,890,831"}},{"$f":"IFERROR(Emissions!BS42,0)","v":{"v":834110.4979224965,"d":"$834,110"}},{"$nulls":15},{"v":85085044.75568478,"d":"$85,085,045"},{"$f":"'1) Project Information'!AD42","v":{"v":1658000,"d":"$1,658,000"}},{"v":83427044.75568478,"d":"$83,427,045"},{"v":1427181941.3984406,"d":"$1,427,181,941"},null,2050,{"v":90490679.74377759,"d":"$90,490,680"}]
[null,2044,{"$f":"'Travel Time'!Y43+'Consumer Surplus'!AK43","v":{"v":10275787.705933422,"d":"$10,275,788"}},{"$f":"Reliability!AG45","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z43","v":{"v":2529177.475917634,"d":"$2,529,177"}},{"$f":"'Accident Costs'!X49","v":{"v":3998998.226614906,"d":"$3,998,998"}},{"$f":"IFERROR(Emissions!BQ43,0)","v":{"v":168855.88491600144,"d":"$168,856"}},{"$nulls":15},{"v":16972819.293381963,"d":"$16,972,819"},{"$f":"'1) Project Information'!AE43","v":{"v":326869.09587510437,"d":"$326,869"}},{"v":16645950.197506858,"d":"$16,645,950"},null,null,2044,{"$f":"'Travel Time'!AA43+'Consumer Surplus'!AM43","v":{"v":52122565.97958559,"d":"$52,122,566"}},{"$f":"Reliability!AI45","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB43","v":{"v":12828916.248092517,"d":"$12,828,916"}},{"$f":"'Accident Costs'!Z49","v":{"v":20284386.451330185,"d":"$20,284,386"}},{"$f":"IFERROR(Emissions!BS43,0)","v":{"v":856499.0105326548,"d":"$856,499"}},{"$nulls":15},{"v":86092367.68954095,"d":"$86,092,368"},{"$f":"'1) Project Information'!AD43","v":{"v":1658000,"d":"$1,658,000"}},{"v":84434367.68954095,"d":"$84,434,368"},{"v":1511616309.0879815,"d":"$1,511,616,309"},null,2051,{"v":91502266.59177132,"d":"$91,502,267"}]
[null,2045,{"$f":"'Travel Time'!Y44+'Consumer Surplus'!AK44","v":{"v":9690979.45359981,"d":"$9,690,979"}},{"$f":"Reliability!AG46","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z44","v":{"v":2385238.7432520054,"d":"$2,385,239"}},{"$f":"'Accident Costs'!X50","v":{"v":3809893.859677031,"d":"$3,809,894"}},{"$f":"IFERROR(Emissions!BQ44,0)","v":{"v":162038.45773851912,"d":"$162,038"}},{"$nulls":15},{"v":16048150.514267366,"d":"$16,048,151"},{"$f":"'1) Project Information'!AE44","v":{"v":305485.1363318732,"d":"$305,485"}},{"$f":"W54-X54","v":{"v":15742665.377935493,"d":"$15,742,665"}},null,null,2045,{"$f":"'Travel Time'!AA44+'Consumer Surplus'!AM44","v":{"v":52597138.20122791,"d":"$52,597,138"}},{"$f":"Reliability!AI46","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB44","v":{"v":12945722.609611638,"d":"$12,945,723"}},{"$f":"'Accident Costs'!Z50","v":{"v":20677942.2894149,"d":"$20,677,942"}},{"$f":"IFERROR(Emissions!BS44,0)","v":{"v":879452.8144852123,"d":"$879,453"}},{"$nulls":15},{"v":87100255.91473965,"d":"$87,100,256"},{"$f":"'1) Project Information'!AD44","v":{"v":1658000,"d":"$1,658,000"}},{"v":85442255.91473965,"d":"$85,442,256"},{"v":1597058565.002721,"d":"$1,597,058,565"},null,2052,{"v":92514524.34128766,"d":"$92,514,524"}]
[null,2046,{"$f":"'Travel Time'!Y45+'Consumer Surplus'!AK45","v":{"v":9138709.341226453,"d":"$9,138,709"}},{"$f":"Reliability!AG47","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z45","v":{"v":2249308.616160085,"d":"$2,249,309"}},{"$f":"'Accident Costs'!X51","v":{"v":3628417.008554396,"d":"$3,628,417"}},{"$f":"IFERROR(Emissions!BQ45,0)","v":{"v":155490.1109270856,"d":"$155,490"}},{"$nulls":15},{"v":15171925.07686802,"d":"$15,171,925"},{"$f":"'1) Project Information'!AE45","v":{"v":285500.12741296564,"d":"$285,500"}},{"v":14886424.949455054,"d":"$14,886,425"},null,null,2046,{"$f":"'Travel Time'!AA45+'Consumer Surplus'!AM45","v":{"v":53071710.4228702,"d":"$53,071,710"}},{"$f":"Reliability!AI47","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB45","v":{"v":13062528.971130878,"d":"$13,062,529"}},{"$f":"'Accident Costs'!Z51","v":{"v":21071498.12749955,"d":"$21,071,498"}},{"$f":"IFERROR(Emissions!BS45,0)","v":{"v":902985.9504903328,"d":"$902,986"}},{"$nulls":15},{"v":88108723.47199094,"d":"$88,108,723"},{"$f":"'1) Project Information'!AD45","v":{"v":1658000,"d":"$1,658,000"}},{"v":86450723.47199094,"d":"$86,450,723"},{"v":1683509288.474712,"d":"$1,683,509,288"},null,2053,{"v":93527469.55187823,"d":"$93,527,470"}]
[null,2047,{"$f":"'Travel Time'!Y46+'Consumer Surplus'!AK46","v":{"v":8617222.93355294,"d":"$8,617,223"}},{"$f":"Reliability!AG48","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z46","v":{"v":2120955.27585865,"d":"$2,120,955"}},{"$f":"'Accident Costs'!X52","v":{"v":3454379.0188045986,"d":"$3,454,379"}},{"$f":"IFERROR(Emissions!BQ46,0)","v":{"v":149200.60259125024,"d":"$149,201"}},{"$nulls":15},{"v":14341757.830807438,"d":"$14,341,758"},{"$f":"'1) Project Information'!AE46","v":{"v":266822.54898408,"d":"$266,823"}},{"v":14074935.281823358,"d":"$14,074,935"},null,null,2047,{"$f":"'Travel Time'!AA46+'Consumer Surplus'!AM46","v":{"v":53546282.644512296,"d":"$53,546,283"}},{"$f":"Reliability!AI48","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB46","v":{"v":13179335.332650078,"d":"$13,179,335"}},{"$f":"'Accident Costs'!Z52","v":{"v":21465053.965584252,"d":"$21,465,054"}},{"$f":"IFERROR(Emissions!BS46,0)","v":{"v":927112.7947700273,"d":"$927,113"}},{"$nulls":15},{"v":89117784.73751666,"d":"$89,117,785"},{"$f":"'1) Project Information'!AD46","v":{"v":1658000,"d":"$1,658,000"}},{"v":87459784.73751666,"d":"$87,459,785"},{"v":1770969073.2122285,"d":"$1,770,969,073"},null,2054,{"v":94541119.17711648,"d":"$94,541,119"}]
[null,2048,{"$f":"'Travel Time'!Y47+'Consumer Surplus'!AK47","v":{"v":8124856.089245249,"d":"$8,124,856"}},{"$f":"Reliability!AG49","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z47","v":{"v":1999769.1275896817,"d":"$1,999,769"}},{"$f":"'Accident Costs'!X53","v":{"v":3287583.275122229,"d":"$3,287,583"}},{"$f":"IFERROR(Emissions!BQ47,0)","v":{"v":143160.05515359633,"d":"$143,160"}},{"$nulls":15},{"v":13555368.547110757,"d":"$13,555,369"},{"$f":"'1) Project Information'!AE47","v":{"v":249366.8682094206,"d":"$249,367"}},{"v":13306001.678901337,"d":"$13,306,002"},null,null,2048,{"$f":"'Travel Time'!AA47+'Consumer Surplus'!AM47","v":{"v":54020854.86615464,"d":"$54,020,855"}},{"$f":"Reliability!AI49","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB47","v":{"v":13296141.694169275,"d":"$13,296,142"}},{"$f":"'Accident Costs'!Z53","v":{"v":21858609.803668916,"d":"$21,858,610"}},{"$f":"IFERROR(Emissions!BS47,0)","v":{"v":951848.0668623793,"d":"$951,848"}},{"$nulls":15},{"v":90127454.43085521,"d":"$90,127,454"},{"$f":"'1) Project Information'!AD47","v":{"v":1658000,"d":"$1,658,000"}},{"v":88469454.43085521,"d":"$88,469,454"},{"v":1859438527.6430838,"d":"$1,859,438,528"},null,2055,{"v":0,"d":"$0"}]
[null,2049,{"$f":"'Travel Time'!Y48+'Consumer Surplus'!AK48","v":{"v":7660030.655456274,"d":"$7,660,031"}},{"$f":"Reliability!AG50","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z48","v":{"v":1885361.7409234596,"d":"$1,885,362"}},{"$f":"'Accident Costs'!X54","v":{"v":3127827.050359831,"d":"$3,127,827"}},{"$f":"IFERROR(Emissions!BQ48,0)","v":{"v":137358.94427813147,"d":"$137,359"}},{"$nulls":15},{"v":12810578.391017698,"d":"$12,810,578"},{"$f":"'1) Project Information'!AE48","v":{"v":233053.1478592716,"d":"$233,053"}},{"v":12577525.243158426,"d":"$12,577,525"},null,null,2049,{"$f":"'Travel Time'!AA48+'Consumer Surplus'!AM48","v":{"v":54495427.08779697,"d":"$54,495,427"}},{"$f":"Reliability!AI50","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB48","v":{"v":13412948.055688478,"d":"$13,412,948"}},{"$f":"'Accident Costs'!Z54","v":{"v":22252165.64175358,"d":"$22,252,166"}},{"$f":"IFERROR(Emissions!BS48,0)","v":{"v":977206.8376036815,"d":"$977,207"}},{"$nulls":15},{"v":91137747.62284273,"d":"$91,137,748"},{"$f":"'1) Project Information'!AD48","v":{"v":1658000,"d":"$1,658,000"}},{"v":89479747.62284273,"d":"$89,479,748"},{"v":1948918275.2659266,"d":"$1,948,918,275"},null,2056,{"v":0,"d":"$0"}]
[null,2050,{"$f":"'Travel Time'!Y49+'Consumer Surplus'!AK49","v":{"v":7221250.339270804,"d":"$7,221,250"}},{"$f":"Reliability!AG51","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z49","v":{"v":1777364.83359815,"d":"$1,777,365"}},{"$f":"'Accident Costs'!X55","v":{"v":2974903.146692126,"d":"$2,974,903"}},{"$f":"IFERROR(Emissions!BQ49,0)","v":{"v":131788.08798052714,"d":"$131,788"}},{"$nulls":15},{"v":12105306.407541607,"d":"$12,105,306"},{"$f":"'1) Project Information'!AE49","v":{"v":217806.6802423099,"d":"$217,807"}},{"v":11887499.727299297,"d":"$11,887,500"},null,null,2050,{"$f":"'Travel Time'!AA49+'Consumer Surplus'!AM49","v":{"v":54969999.30943908,"d":"$54,969,999"}},{"$f":"Reliability!AI51","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB49","v":{"v":13529754.417207677,"d":"$13,529,754"}},{"$f":"'Accident Costs'!Z55","v":{"v":22645721.47983828,"d":"$22,645,721"}},{"$f":"IFERROR(Emissions!BS49,0)","v":{"v":1003204.5372925551,"d":"$1,003,205"}},{"$nulls":15},{"v":92148679.74377759,"d":"$92,148,680"},{"$f":"'1) Project Information'!AD49","v":{"v":1658000,"d":"$1,658,000"}},{"v":90490679.74377759,"d":"$90,490,680"},{"v":2039408955.009704,"d":"$2,039,408,955"},null,2057,{"v":0,"d":"$0"}]
[null,2051,{"$f":"'Travel Time'!Y50+'Consumer Surplus'!AK50","v":{"v":6807096.75131738,"d":"$6,807,097"}},{"$f":"Reliability!AG52","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z50","v":{"v":1675429.2977348117,"d":"$1,675,429"}},{"$f":"'Accident Costs'!X56","v":{"v":2828601.3482062286,"d":"$2,828,601"}},{"$f":"IFERROR(Emissions!BQ50,0)","v":{"v":126438.6359322683,"d":"$126,439"}},{"$nulls":15},{"v":11437566.033190688,"d":"$11,437,566"},{"$f":"'1) Project Information'!AE50","v":{"v":203557.6450862709,"d":"$203,558"}},{"v":11234008.388104416,"d":"$11,234,008"},null,null,2051,{"$f":"'Travel Time'!AA50+'Consumer Surplus'!AM50","v":{"v":55444571.53108135,"d":"$55,444,572"}},{"$f":"Reliability!AI52","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB50","v":{"v":13646560.778726915,"d":"$13,646,561"}},{"$f":"'Accident Costs'!Z56","v":{"v":23039277.31792293,"d":"$23,039,277"}},{"$f":"IFERROR(Emissions!BS50,0)","v":{"v":1029856.9640401084,"d":"$1,029,857"}},{"$nulls":15},{"v":93160266.59177132,"d":"$93,160,267"},{"$f":"'1) Project Information'!AD50","v":{"v":1658000,"d":"$1,658,000"}},{"v":91502266.59177132,"d":"$91,502,267"},{"v":2130911221.6014755,"d":"$2,130,911,222"},null,2058,{"v":0,"d":"$0"}]
[null,2052,{"$f":"'Travel Time'!Y51+'Consumer Surplus'!AK51","v":{"v":6416225.616690016,"d":"$6,416,226"}},{"$f":"Reliability!AG53","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z51","v":{"v":1579224.2672323633,"d":"$1,579,224"}},{"$f":"'Accident Costs'!X57","v":{"v":2688709.7025672225,"d":"$2,688,710"}},{"$f":"IFERROR(Emissions!BQ51,0)","v":{"v":121302.05896886274,"d":"$121,302"}},{"$nulls":15},{"v":10805461.645458465,"d":"$10,805,462"},{"$f":"'1) Project Information'!AE51","v":{"v":190240.7898002532,"d":"$190,241"}},{"v":10615220.855658213,"d":"$10,615,221"},null,null,2052,{"$f":"'Travel Time'!AA51+'Consumer Surplus'!AM51","v":{"v":55919143.75272368,"d":"$55,919,144"}},{"$f":"Reliability!AI53","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB51","v":{"v":13763367.140246037,"d":"$13,763,367"}},{"$f":"'Accident Costs'!Z57","v":{"v":23432833.156007648,"d":"$23,432,833"}},{"$f":"IFERROR(Emissions!BS51,0)","v":{"v":1057180.2923103021,"d":"$1,057,180"}},{"$nulls":15},{"v":94172524.34128766,"d":"$94,172,524"},{"$f":"'1) Project Information'!AD51","v":{"v":1658000,"d":"$1,658,000"}},{"v":92514524.34128766,"d":"$92,514,524"},{"v":2223425745.9427633,"d":"$2,223,425,746"},null,2059,{"v":0,"d":"$0"}]
[null,2053,{"$f":"'Travel Time'!Y52+'Consumer Surplus'!AK52","v":{"v":6047363.1482218765,"d":"$6,047,363"}},{"$f":"Reliability!AG54","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z52","v":{"v":1488436.2251222422,"d":"$1,488,436"}},{"$f":"'Accident Costs'!X58","v":{"v":2555015.6479060384,"d":"$2,555,016"}},{"$f":"IFERROR(Emissions!BQ52,0)","v":{"v":116370.13881053108,"d":"$116,370"}},{"$nulls":15},{"v":10207185.160060687,"d":"$10,207,185"},{"$f":"'1) Project Information'!AE52","v":{"v":177795.13065444224,"d":"$177,795"}},{"v":10029390.029406244,"d":"$10,029,390"},null,null,2053,{"$f":"'Travel Time'!AA52+'Consumer Surplus'!AM52","v":{"v":56393715.974365786,"d":"$56,393,716"}},{"$f":"Reliability!AI54","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB52","v":{"v":13880173.501765238,"d":"$13,880,174"}},{"$f":"'Accident Costs'!Z58","v":{"v":23826388.994092338,"d":"$23,826,389"}},{"$f":"IFERROR(Emissions!BS52,0)","v":{"v":1085191.0816548555,"d":"$1,085,191"}},{"$nulls":15},{"v":95185469.55187823,"d":"$95,185,470"},{"$f":"'1) Project Information'!AD52","v":{"v":1658000,"d":"$1,658,000"}},{"v":93527469.55187823,"d":"$93,527,470"},{"v":2316953215.494642,"d":"$2,316,953,215"}]
[null,2054,{"$f":"'Travel Time'!Y53+'Consumer Surplus'!AK53","v":{"v":5699302.577085182,"d":"$5,699,303"}},{"$f":"Reliability!AG55","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!Z53","v":{"v":1402768.1496455893,"d":"$1,402,768"}},{"$f":"'Accident Costs'!X59","v":{"v":2427306.999695779,"d":"$2,427,307"}},{"$f":"IFERROR(Emissions!BQ53,0)","v":{"v":111634.95800220978,"d":"$111,635"}},{"$nulls":15},{"v":9641012.684428759,"d":"$9,641,013"},{"$f":"'1) Project Information'!AE53","v":{"v":166163.67350882452,"d":"$166,164"}},{"v":9474849.010919934,"d":"$9,474,849"},null,null,2054,{"$f":"'Travel Time'!AA53+'Consumer Surplus'!AM53","v":{"v":56868288.196008116,"d":"$56,868,288"}},{"$f":"Reliability!AI55","v":{"v":0,"d":"$0"}},{"$f":"'Vehicle Operating Costs'!AB53","v":{"v":13996979.86328444,"d":"$13,996,980"}},{"$f":"'Accident Costs'!Z59","v":{"v":24219944.832177002,"d":"$24,219,945"}},{"$f":"IFERROR(Emissions!BS53,0)","v":{"v":1113906.2856469294,"d":"$1,113,906"}},{"$nulls":15},{"v":96199119.17711648,"d":"$96,199,119"},{"$f":"'1) Project Information'!AD53","v":{"v":1658000,"d":"$1,658,000"}},{"v":94541119.17711648,"d":"$94,541,119"},{"v":2411494334.671758,"d":"$2,411,494,335"},null,"Internal Rate",null,null,"The INTERNAL RATE OF RETURN  (IRR)  is the discount rate at which benefits and costs break even (are equal).  For a project"]
[{"$nulls":53},"of Return",{"$f":"IF(SUM(BC24:BC61)=0,\"N/A\",IRR(BC24:BC61))","v":{"v":0.1150140655048093,"d":"11.50%"}},null,"with an IRR greater than the Discount Rate, benefits are greater than costs, and the project has a positive economic value.  The"]
[null,"Total",{"$f":"SUM(C34:C63)","v":{"v":451870612.88947666,"d":"$451,870,613"}},{"v":0,"d":"$0"},{"v":111218819.31146258,"d":"$111,218,819"},{"v":157560437.58466607,"d":"$157,560,438"},{"v":8625397.631782856,"d":"$8,625,398"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(W25:W63)","v":{"v":729275267.4173883,"d":"$729,275,267"}},{"$f":"SUM(X25:X63)","v":{"v":461550268.4323491,"d":"$461,550,268"}},{"$f":"SUM(Y25:Y63)","v":{"v":267724998.985039,"d":"$267,724,999"}},null,null,"Total",{"$f":"SUM(AC34:AC63)","v":{"v":1499609729.4658651,"d":"$1,499,609,729"}},{"v":0,"d":"$0"},{"v":369098628.6376833,"d":"$369,098,629"},{"v":555401555.3984743,"d":"$555,401,555"},{"v":27059421.169735536,"d":"$27,059,421"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(AW25:AW63)","v":{"v":2451169334.6717577,"d":"$2,451,169,335"}},{"$f":"SUM(AX25:AX63)","v":{"v":591744900,"d":"$591,744,900"}},{"$f":"SUM(AY25:AY63)","v":{"v":1859424434.6717577,"d":"$1,859,424,435"}},{"$f":"INDEX($AZ$34:$AZ$63,COUNT($AZ$34:$AZ$63))","v":{"v":2411494334.671758,"d":"$2,411,494,335"}},{"$nulls":4},"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[]
[null,null,{"$f":"'Travel Time'!AC55","v":{"v":72655510.14853983,"d":"72,655,510 "}},"Person-Hours of Time Saved",{"$nulls":3},"Person-Hours of Time Saved",{"$nulls":3},"Person-Hours of Time Saved",{"$nulls":3},"Person-Hours of Time Saved",{"$nulls":37},"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[{"$nulls":49},"Total Construction Costs",null,{"$f":"ABS(SUM(AY25:AY32))","v":{"v":552069900,"d":"$552,069,900"}},null,"Period",{"$f":"IF(AZ68=0,\"N/A\",IF(AZ68<AZ34,\"1 year\",IF(AZ68>AZ65,\"20+\",(LOOKUP(AZ68,AZ34:AZ63,AB34:AB63)+1)-(YearOpen-1))&\" years\"))","v":"8 years"},null,"construction costs.  For a project with a Payback Period longer than the life-cycle of the project, initial construction costs are not"]
[null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",{"$nulls":40},"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[null,null,{"$f":"Emissions!BU55","v":{"v":448.8495412031613,"d":"449 "}},{"$f":"IFERROR(Emissions!CB55,0)","v":{"v":16661.961056145516,"d":"$16,662"}},"CO Saved",{"$nulls":3},"CO Saved",{"$nulls":3},"CO Saved",{"$nulls":3},"CO Saved"]
[null,null,{"$f":"Emissions!BV55","v":{"v":263005.92905967607,"d":"263,006 "}},{"$f":"IFERROR(Emissions!CC55,0)","v":{"v":6984074.120304803,"d":"$6,984,074"}},"CO2 Saved",{"$nulls":3},"CO2 Saved",{"$nulls":3},"CO2 Saved",{"$nulls":3},"CO2 Saved"]
[null,null,{"$f":"Emissions!BW55","v":{"v":166.03000778663267,"d":"166 "}},{"$f":"IFERROR(Emissions!CD55,0)","v":{"v":859462.7137381868,"d":"$859,463"}},"NOX Saved",{"$nulls":3},"NOX Saved",{"$nulls":3},"NOX Saved",{"$nulls":3},"NOX Saved"]
[null,null,{"$f":"Emissions!BX55","v":{"v":2.4931557556791577,"d":"2 "}},{"$f":"IFERROR(Emissions!CE55,0)","v":{"v":719987.5251889052,"d":"$719,988"}},"PM10 Saved",{"$nulls":3},"PM10 Saved",{"$nulls":3},"PM10 Saved",{"$nulls":3},"PM10 Saved"]
[null,null,{"$f":"Emissions!CA55","v":{"v":2.4931557556791577,"d":"2 "}},null,"PM2.5 Saved",{"$nulls":3},"PM2.5 Saved",{"$nulls":3},"PM2.5 Saved",{"$nulls":3},"PM2.5 Saved"]
[null,null,{"$f":"Emissions!BY55","v":{"v":2.5452402480402516,"d":"3 "}},{"$f":"IFERROR(Emissions!CF55,0)","v":{"v":33307.87867348282,"d":"$33,308"}},"SOX Saved",{"$nulls":3},"SOX Saved",{"$nulls":3},"SOX Saved",{"$nulls":3},"SOX Saved"]
[null,null,{"$f":"Emissions!BZ55","v":{"v":21.364637410188532,"d":"21 "}},{"$f":"IFERROR(Emissions!CG55,0)","v":{"v":11903.432821335844,"d":"$11,903"}},"VOC Saved",{"$nulls":3},"VOC Saved",{"$nulls":3},"VOC Saved",{"$nulls":3},"VOC Saved"]
[]
[null,null,{"$f":"'Accident Costs'!AB61","v":{"v":20.665412449216767,"d":"21 "}},"Fatalities Avoided",{"$nulls":3},"Fatalities Avoided",{"$nulls":3},"Fatalities Avoided",{"$nulls":3},"Fatalities Avoided"]
[null,null,{"$f":"'Accident Costs'!AC61","v":{"v":1521.264397138831,"d":"1,521 "}},"Injuries Avoided",{"$nulls":3},"Injuries Avoided",{"$nulls":3},"Injuries Avoided",{"$nulls":3},"Injuries Avoided"]
[null,null,{"$f":"'Accident Costs'!AD61","v":{"v":28828.39538709543,"d":"28,828 "}},"PDO Avoided",{"$nulls":3},"PDO Avoided",{"$nulls":3},"PDO Avoided",{"$nulls":3},"PDO Avoided"]

{"sheet":"PARAMETERS","index":12,"n_rows":219,"n_cols":145,"rows_kept":219}
[null,"Parameters"]
[]
[null,"This page contains all economic values and rate tables."]
[null,"To update economic values automatically, change \"Economic Update Factor.\"",{"$nulls":29},"Travel Demand Tables",{"$nulls":10},"Operating Cost Tables",{"$nulls":6},"Accident Tables",{"$nulls":16},"Emissions Tables",{"$nulls":37},"Pavement Adjustments (used only for pavement projects)",{"$nulls":13},"Weaving Adjustments (used only for freeway",{"$nulls":6},"TMS Adjustments (used only for ramp metering, ramp metering signal coordination, incident",{"$nulls":12},"Reliability Tables (used for calculating travel time reliability "]
[{"$nulls":118},"connector, HOV connector, and HOV drop ramp projects)",{"$nulls":6},"management, traveler information projects, AVL, transit priority, and BRT projects)",{"$nulls":12},"impacts if included)"]
[]
[null,"General Economic Parameters",{"$nulls":6},"Mode Types",{"$nulls":15},"Project Types"]
[{"$nulls":32},"DEMAND FOR TRAVEL IN PEAK PERIOD",{"$nulls":10},"FUEL CONSUMPTION RATES",{"$nulls":6},"HIGHWAY INJURY SEVERITY FREQUENCY",{"$nulls":7},"RATES FOR NON-HIGHWAY ACCIDENT EVENTS",{"$nulls":8},"HIGHWAY EMISSIONS FACTORS (g/mi)",{"$nulls":11},"HIGHWAY EMISSIONS FACTORS (g/mi)",{"$nulls":12},"HEALTH COST OF TRANSPORTATION EMISSIONS",{"$nulls":12},"PAVEMENT DETERIORATION",{"$nulls":6},"VEHICLE OPERATING SPEED",{"$nulls":6},"VEHICLE OPERATING SPEED",{"$nulls":6},"PEAK PERIOD SPEED, VOLUME, AND NON-HIGHWAY BENEFITS",{"$nulls":12},"C11 RELIABILITY PARAMETERS"]
[null,null,"Year of Current Dollars for Model",null,null,2020,{"$nulls":3},"Bus",{"$nulls":15},"Highway Capacity Expansion",null,null,"Please select a type of highway project",{"$nulls":3},"(percent of total daily travel)",{"$nulls":10},"(gal/veh-mi)",{"$nulls":6},"(percent of injuries)",{"$nulls":7},"(events/million veh-mi)",{"$nulls":8},"Model Year 2024",{"$nulls":11},"Model Year 2044",{"$nulls":12},"($/ton)",{"$nulls":12},"(IRI in inches/mile)",{"$nulls":6},"(percent adjustment)",{"$nulls":6},"(percent adjustment)",{"$nulls":6},"(percent adjustment)",{"$nulls":12},"(coefficients for standard deviation calculations)"]
[null,null,"Economic Update Factor (Using GDP Deflator)",null,null,{"v":1.225,"d":"1.23"},null,1,null,"Pass Train",{"$nulls":15},"    General Highway",null,"GenHwy"]
[{"$nulls":9},"Light Rail",{"$nulls":15},"    HOV Lane Addition",null,"HOV","Enter HOV restriction in section 1B",{"$nulls":3},"Number of","Urban",{"$nulls":9},"Speed","Auto*","Truck",{"$nulls":4},"Event","Urban","Suburban","Rural","Average",{"$nulls":3},"Event","Pass Train","Light Rail","Bus","Freight Rail",{"$nulls":4},"Mode","Speed","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",{"$nulls":3},"Mode","Speed","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",{"$nulls":4},"Area","Proj Loc","CO","CO2e","NOX","PM2.5","SOX","VOC",{"$nulls":6},"Year 20, By Loading",{"$nulls":12},"Percent","Freeway","HOV",{"$nulls":4},"TMS","Without",null,"With",null,"Non-Highway Benefits",null,null,"Total",{"$nulls":4},"AlphaTTI","BetaTTI","AlphaSTD","BetaSTD"]
[null,null,"Real Discount Rate",null,null,{"v":0.07,"d":"7.0%"},null,2,null,"Highway",{"$nulls":15},"    HOT Lane Addition",null,"HOT","Include toll payers as HOVs & check AVOs",{"$nulls":3},"Hours in","So. California",null,"No. California",null,"Rural",{"$nulls":5},5,0.0515,{"v":0.14,"d":"0.1400"},{"$nulls":4},"Severe Injury (A)",{"$f":"ROUND((11713+2488)/277160,4)","v":{"v":0.0512,"d":"5.12%"}},{"$f":"ROUND((11713+2488)/277160,4)","v":{"v":0.0512,"d":"5.12%"}},{"$f":"ROUND((11713+2488)/277160,4)","v":{"v":0.0512,"d":"5.12%"}},{"$f":"ROUND((11713+2488)/277160,4)","v":{"v":0.0512,"d":"5.12%"}},{"$nulls":3},"Fatality",0.0804,0.2416,0.0372,1.0368,{"$nulls":4},"Auto",0,3.5182,78.9185,0.3056,{"v":2E-3,"d":"0.0020"},0.0008,{"v":0.39,"d":"0.3900"},{"v":2E-3,"d":"0.0020"},{"$nulls":3},"Auto",0,1.7535,60.2289,0.1686,0.0008,0.0006,0.1451,0.0008,{"$nulls":4},"LA/South Coast",1,{"$f":"ROUND(115*(1.1578/0.78)*ValueUpdate/5,0)*5","v":{"v":210,"d":"$210"}},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":{"v":59,"d":"$59"}},{"v":14344,"d":"$14,344"},{"v":691421,"d":"$691,421"},{"v":38402,"d":"$38,402"},{"$f":"ROUND(2898*(1.1578/0.78)*ValueUpdate/5,0)*5","v":{"v":5270,"d":"$5,270"}},{"$nulls":5},"Year 0","Light","Medium","Heavy",{"$nulls":3},"IRI","Auto","Truck",{"$nulls":4},"Weaving","Conn","Project",{"$nulls":4},"Strategy","Speed","Volume","Speed","Volume","TT","VOC","Em","Benefit",{"$nulls":4},1.0274,1.2204,0.71,0.56]
[{"$nulls":25},"    Passing Lane",null,"Passing","Enter a truck speed in section 1B",{"$nulls":3},"Peak Period","Fwy/Exp","Other","Fwy/Exp","Other","Fwy/Exp","Other",{"$nulls":4},6,0.0501,0.1377,{"$nulls":4},"Other Visible Injury (B)",{"$f":"ROUND((60380+9746)/277160,4)","v":{"v":0.253,"d":"25.30%"}},{"$f":"ROUND((60380+9746)/277160,4)","v":{"v":0.253,"d":"25.30%"}},{"$f":"ROUND((60380+9746)/277160,4)","v":{"v":0.253,"d":"25.30%"}},{"$f":"ROUND((60380+9746)/277160,4)","v":{"v":0.253,"d":"25.30%"}},{"$nulls":3},"Injury",0.2855,2.9209,3.5526,7.3121,{"$nulls":5},5,1.3616,555.4365,0.0959,0.0065,0.0055,0.0868,0.0065,{"$nulls":4},5,0.5559,330.9034,0.0223,{"v":1.8E-3,"d":"0.0018"},{"v":3.3E-3,"d":"0.0033"},0.0249,{"v":1.8E-3,"d":"0.0018"},{"$nulls":4},"CA Urban Area",2,{"$f":"ROUND(60*(1.1578/0.78)*ValueUpdate/5,0)*5","v":{"v":110,"d":"$110"}},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":{"v":59,"d":"$59"}},{"v":14344,"d":"$14,344"},{"v":691421,"d":"$691,421"},{"v":38402,"d":"$38,402"},{"$f":"ROUND(954*(1.1578/0.78)*ValueUpdate/5,0)*5","v":{"v":1735,"d":"$1,735"}},{"$nulls":5},0,125,150,350,{"$nulls":3},0,{"v":1,"d":"1.000"},1.025,{"$nulls":4},{"v":0,"d":"0.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},"AMoth",{"v":1.024390243902439,"d":"1.02"},{"v":0.9503320628759089,"d":"0.95"},{"v":1.0226480836236935,"d":"1.02"},{"v":0.9502478565344811,"d":"0.95"},{"v":-5.04826547145644,"d":"-5.05"},{"v":12.812004768254743,"d":"12.81"},{"v":1.3685377639581497,"d":"1.37"},{"v":0.7364975450081833,"d":"0.74"}]
[{"$nulls":25},"    Intersection",null,"Intersect","Remember to run model for both roads",{"$nulls":3},1,{"v":0.085,"d":"8.5%"},{"v":0.085,"d":"8.5%"},{"v":0.085,"d":"8.5%"},{"v":0.085,"d":"8.5%"},{"v":0.085,"d":"8.5%"},{"v":0.085,"d":"8.5%"},{"$nulls":4},7,0.0488,0.1355,{"$nulls":4},"Complaint of Pain (C) ",{"$f":"ROUND((174210+18623)/277160,4)","v":{"v":0.6957,"d":"69.57%"}},{"$f":"ROUND((174210+18623)/277160,4)","v":{"v":0.6957,"d":"69.57%"}},{"$f":"ROUND((174210+18623)/277160,4)","v":{"v":0.6957,"d":"69.57%"}},{"$f":"ROUND((174210+18623)/277160,4)","v":{"v":0.6957,"d":"69.57%"}},{"$nulls":3},"All Accidents",0.3128,4.1374,2.0523,13.2505,{"$nulls":5},6,1.3409,538.7039,0.0933,{"v":0.006,"d":"0.0060"},{"v":5.3E-3,"d":"0.0053"},0.0797,{"v":0.006,"d":"0.0060"},{"$nulls":4},6,0.5576,324.7042,0.0221,0.0016,0.0032,0.0233,0.0016,{"$nulls":4},"CA Rural Area",3,{"$f":"ROUND(54*(1.1578/0.78)*ValueUpdate/5,0)*5","v":{"v":100,"d":"$100"}},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":{"v":59,"d":"$59"}},{"v":14344,"d":"$14,344"},{"v":691421,"d":"$691,421"},{"v":38402,"d":"$38,402"},{"$f":"ROUND(749*(1.1578/0.78)*ValueUpdate/5,0)*5","v":{"v":1360,"d":"$1,360"}},{"$nulls":5},25,150,200,500,{"$nulls":3},25,{"v":1,"d":"1.000"},1.025,{"$nulls":4},{"v":2E-3,"d":"0.002"},0.982,0.988,{"$nulls":4},"AMsev",{"v":1.5309734513274336,"d":"1.53"},{"v":0.9385815807754492,"d":"0.94"},{"v":1.5339233038348083,"d":"1.53"},{"v":0.9365252325302612,"d":"0.94"},{"v":1.2055967118725646,"d":"1.21"},{"v":1.3795286778842835,"d":"1.38"},{"v":-0.3652658394760258,"d":"-0.37"},{"v":1,"d":"1.00"}]
[{"$nulls":25},"    Truck Only Lane",null,"TruckLane","Remember to run macro for truck lane",{"$nulls":3},2,{"v":0.168,"d":"16.8%"},{"v":0.168,"d":"16.8%"},{"v":0.168,"d":"16.8%"},{"v":0.168,"d":"16.8%"},{"v":0.168,"d":"16.8%"},{"v":0.168,"d":"16.8%"},{"$nulls":4},8,0.0476,0.1333,{"$nulls":22},7,1.3206,522.4754,0.0907,0.0055,0.0052,0.0732,0.0055,{"$nulls":4},7,0.5594,{"v":318.621,"d":"318.6210"},0.0219,{"v":1.5E-3,"d":"0.0015"},0.0031,0.0217,{"v":1.5E-3,"d":"0.0015"},{"$nulls":17},50,175,250,675,{"$nulls":3},50,{"v":1,"d":"1.000"},1.025,{"$nulls":4},0.004,0.964,0.976,{"$nulls":4},"IMoth",{"v":0.8763197586727,"d":"0.88"},{"v":1.1787414968749441,"d":"1.18"},{"v":0.9793459552495697,"d":"0.98"},{"v":0.9556060017146181,"d":"0.96"},{"v":0.5127996724900469,"d":"0.51"},{"v":0.14821287797598934,"d":"0.15"},{"v":0.05879892442916815,"d":"0.06"},{"v":0.7364975450081833,"d":"0.74"},{"$nulls":3},"Source: Pricing and Travel Time Reliability Enhancements in the"]
[{"$nulls":25},"    Bypass",null,"Bypass","Remember to run model for both roads",{"$nulls":3},3,{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"$nulls":4},9,0.0464,0.1312,{"$nulls":22},8,1.3005,506.7358,0.0881,0.0051,{"v":0.005,"d":"0.0050"},0.0672,0.0051,{"$nulls":4},8,0.5612,312.6518,0.0218,{"v":1.4E-3,"d":"0.0014"},0.0031,0.0203,{"v":1.4E-3,"d":"0.0014"},{"$nulls":6},"CO2e Uprater",{"v":0.02,"d":"2.0%"},"increase in value per year",{"$nulls":8},75,200,300,750,{"$nulls":3},75,{"v":1,"d":"1.000"},1.025,{"$nulls":4},0.006,0.945,0.964,{"$nulls":4},"IMsev",{"v":1.0063897763578276,"d":"1.01"},{"v":0.9724862861524547,"d":"0.97"},{"v":1.0095846645367412,"d":"1.01"},{"v":0.9461055622185958,"d":"0.95"},{"v":0.29570448855547743,"d":"0.30"},{"v":0.31261145032655596,"d":"0.31"},{"v":0.3020072068746259,"d":"0.30"},{"v":1,"d":"1.00"},{"$nulls":4},"SANDAG Activity-Based Travel Model: Final Report, 2016."]
[null,"Travel Time Parameters",{"$nulls":6},"Highway Operations Parameters",{"$nulls":8},"Active Transportation Parameters",{"$nulls":7},"    Queuing",null,"Queuing","Add arrival rate & check departure rate in 1B",{"$nulls":3},4,{"v":0.328,"d":"32.8%"},{"v":0.328,"d":"32.8%"},{"v":0.328,"d":"32.8%"},{"v":0.328,"d":"32.8%"},{"v":0.328,"d":"32.8%"},{"v":0.328,"d":"32.8%"},{"$nulls":4},10,0.0452,0.1291,{"$nulls":3},"Source: 2017 SWITRS Annual Report, Table 8C",{"$nulls":7},"Sources: USDOT,Transportation Statistics Annual Report, Table 2-33, 2010 to 2019 average",{"$nulls":10},9,1.2807,491.4703,0.0857,0.0047,0.0049,0.0617,0.0047,{"$nulls":4},9,{"v":0.563,"d":"0.5630"},306.7945,0.0216,0.0013,{"v":0.003,"d":"0.0030"},0.0189,0.0013,{"$nulls":17},100,275,400,750,{"$nulls":3},100,{"v":1,"d":"1.000"},1.025,{"$nulls":4},0.008,0.927,0.952,{"$nulls":4},"NoAdj",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":4},"Value","Units",{"$nulls":6},"Value","Units",{"$nulls":11},"    Pavement",null,"Pavement","Enter pavement condition in section 1B",{"$nulls":3},5,{"v":0.403,"d":"40.3%"},{"v":0.403,"d":"40.3%"},{"v":0.403,"d":"40.3%"},{"v":0.403,"d":"40.3%"},{"v":0.403,"d":"40.3%"},{"v":0.403,"d":"40.3%"},{"$nulls":4},11,0.0429,0.1238,{"$nulls":12},"FRA, Office of Safety Analysis, Table 1.13, 2011 to 2020 CY average",{"$nulls":9},10,1.2613,476.6647,0.0833,{"v":4.3E-3,"d":"0.0043"},0.0047,0.0567,{"v":4.3E-3,"d":"0.0043"},{"$nulls":4},10,0.5647,301.0469,0.0214,0.0012,{"v":0.003,"d":"0.0030"},0.0177,0.0012,{"$nulls":17},125,325,475,750,{"$nulls":3},125,{"v":1,"d":"1.000"},1.025,{"$nulls":4},{"v":0.01,"d":"0.010"},0.909,0.939,{"$nulls":4},"ORoth",{"$f":"1/1.025","v":{"v":0.9756097560975611,"d":"0.98"}},{"$f":"1/0.967507287790243","v":{"v":1.033583945691995,"d":"1.03"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":-0.07356647791057692,"d":"-0.07"},{"v":-0.03071615219324273,"d":"-0.03"},{"v":-0.06960299260379776,"d":"-0.07"},null,null,27]
[null,null,"Statewide Average Hourly Wage",null,{"v":14.77,"d":"$14.77"},"$/hr",null,3,null,"Maximum V/C Ratio",null,null,1.56,"-",null,null,16,null,"General Travel Activity Characteristics Parameters",null,"Value","Units",{"$nulls":10},6,{"v":0.47400000000000003,"d":"47.4%"},{"v":0.47400000000000003,"d":"47.4%"},{"v":0.47400000000000003,"d":"47.4%"},{"v":0.47400000000000003,"d":"47.4%"},{"v":0.47400000000000003,"d":"47.4%"},{"v":0.47400000000000003,"d":"47.4%"},{"$nulls":4},12,0.0407,0.1186,{"$nulls":22},11,1.2223,{"v":452.58,"d":"452.5800"},0.0804,0.0039,0.0045,0.0518,0.0039,{"$nulls":4},11,0.5479,285.9535,0.0206,0.0011,{"v":2.8E-3,"d":"0.0028"},0.0161,0.0011,{"$nulls":3},"Sources: McCubbin and Delucchi, 1996 for emissions other than CO2e",{"$nulls":13},150,400,575,750,{"$nulls":3},150,{"v":1,"d":"1.000"},1.013,{"$nulls":4},0.012,0.891,0.927,{"$nulls":4},"ORsev",{"$f":"1/1.05014749262537","v":{"v":0.9522471910112348,"d":"0.95"}},{"$f":"1/0.972697289554735","v":{"v":1.0280690721958967,"d":"1.03"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":-1.4815053347415766E-3,"d":"-0.00"},{"v":-1.3238335688661946E-3,"d":"-0.00"},{"v":5.674374180430219,"d":"5.67"},null,null,27]
[{"$nulls":19},"Cycling Days per Year",365,"days",{"$nulls":3},"Rail or Transit Cap Expansion",null,null,"Please select a type of rail or transit project",{"$nulls":3},7,{"v":0.542,"d":"54.2%"},{"v":0.542,"d":"54.2%"},{"v":0.542,"d":"54.2%"},{"v":0.542,"d":"54.2%"},{"v":0.542,"d":"54.2%"},{"v":0.542,"d":"54.2%"},{"$nulls":4},13,0.0387,0.1137,{"$nulls":22},12,1.1846,429.7124,0.0775,0.0036,0.0042,0.0473,0.0036,{"$nulls":4},12,0.5315,271.6169,0.0199,{"v":1E-3,"d":"0.0010"},0.0027,0.0147,{"v":1E-3,"d":"0.0010"},{"$nulls":4},"Interagency Working Group on Social Cost of Carbon, United States Government, 2021 for CO2e",{"$nulls":12},175,500,700,750,{"$nulls":3},175,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},0.014,0.873,0.915,{"$nulls":4},"RMoth",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.025,"d":"1.03"},{"v":0.9675072877902433,"d":"0.97"},{"v":-0.07356647791057692,"d":"-0.07"},{"v":-0.03071615219324273,"d":"-0.03"},{"v":-0.06960299260379776,"d":"-0.07"},{"v":1,"d":"1.00"},{"$nulls":4},"RELIABILITY RATIO"]
[null,null,"Heavy and Light Truck Drivers",{"$nulls":6},"Percent ADT in Peak Period",{"$nulls":3},"%",{"$nulls":5},"Walking Days per Year",365,"days",{"$nulls":3},"    Passenger Rail",null,"PassRail","Enter data in both sections 1B & 1E",{"$nulls":3},8,{"v":0.6080000000000001,"d":"60.8%"},{"v":0.6080000000000001,"d":"60.8%"},{"v":0.6080000000000001,"d":"60.8%"},{"v":0.6080000000000001,"d":"60.8%"},{"v":0.6080000000000001,"d":"60.8%"},{"v":0.6080000000000001,"d":"60.8%"},{"$nulls":4},14,0.0367,{"v":0.109,"d":"0.1090"},{"$nulls":22},13,{"v":1.148,"d":"1.1480"},408.0001,0.0748,{"v":3.3E-3,"d":"0.0033"},{"v":0.004,"d":"0.0040"},0.0433,{"v":3.3E-3,"d":"0.0033"},{"$nulls":4},13,0.5156,257.9991,0.0192,0.0009,0.0026,0.0134,0.0009,{"$nulls":17},200,575,750,750,{"$nulls":3},200,{"v":1,"d":"1.000"},{"v":0.98,"d":"0.980"},{"$nulls":4},0.016,0.855,0.903,{"$nulls":4},"RMsev",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0501474926253689,"d":"1.05"},{"v":0.9726972895547346,"d":"0.97"},{"v":-1.4815053347415766E-3,"d":"-0.00"},{"v":-1.3238335688661946E-3,"d":"-0.00"},{"v":5.674374180430219,"d":"5.67"},{"v":1,"d":"1.00"},{"$nulls":4},"(value of reliability relative to value of time)"]
[{"$nulls":3},"Average Hourly Wage",{"v":10.65,"d":"$10.65"},"$/hr",null,3,null,"Percent ADT in Average Peak Hour",{"$nulls":3},"%",{"$nulls":5},"School Days per Year",180,"days",{"$nulls":3},"    Light-Rail (LRT)",null,"LRT","Enter data in both sections 1B & 1E",{"$nulls":3},9,{"v":0.671,"d":"67.1%"},{"v":0.671,"d":"67.1%"},{"v":0.671,"d":"67.1%"},{"v":0.671,"d":"67.1%"},{"v":0.671,"d":"67.1%"},{"v":0.671,"d":"67.1%"},{"$nulls":4},15,0.0349,0.1044,{"$nulls":4},"NUMBER OF FATALITIES",{"$nulls":7},"COST OF NON-HIGHWAY ACCIDENT EVENTS",{"$nulls":9},14,1.1126,387.3849,0.0721,{"v":0.003,"d":"0.0030"},{"v":3.8E-3,"d":"0.0038"},0.0396,{"v":0.003,"d":"0.0030"},{"$nulls":4},14,0.5002,{"v":245.064,"d":"245.0640"},0.0185,0.0009,0.0024,0.0122,0.0009,{"$nulls":17},225,650,750,750,{"$nulls":3},225,{"v":1,"d":"1.000"},0.949,{"$nulls":4},0.018,0.836,0.891,{"$nulls":4},"TIoth",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0154639175257731,"d":"1.02"},{"v":0.9691308177430152,"d":"0.97"},{"v":-0.11026585870451545,"d":"-0.11"},{"v":-0.11872704768355995,"d":"-0.12"},{"v":-0.3518002468050083,"d":"-0.35"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Benefits and Costs",{"$f":"WageTruck*(32.42/21.65-1)*ValueUpdate","v":{"v":6.489982101616632,"d":"$6.49"}},"$/hr",null,4,{"$nulls":17},"    Bus",null,"Bus","Enter data in both sections 1B & 1E",{"$nulls":3},10,{"v":0.734,"d":"73.4%"},{"v":0.734,"d":"73.4%"},{"v":0.734,"d":"73.4%"},{"v":0.734,"d":"73.4%"},{"v":0.734,"d":"73.4%"},{"v":0.734,"d":"73.4%"},{"$nulls":4},16,0.0351,0.1029,{"$nulls":4},"(events/crash)",{"$nulls":7},"($/event)",{"$nulls":9},15,1.0783,367.8114,0.0696,0.0027,0.0036,0.0361,0.0027,{"$nulls":4},15,0.4853,232.7774,0.0178,0.0008,{"v":2.3E-3,"d":"0.0023"},0.0111,0.0008,{"$nulls":17},250,750,750,750,{"$nulls":3},250,{"v":1,"d":"1.000"},0.919,{"$nulls":4},{"v":0.02,"d":"0.020"},0.789,0.879,{"$nulls":4},"TIsev",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0058997050147493,"d":"1.01"},{"v":0.9718304880522786,"d":"0.97"},{"v":-0.3912257259787779,"d":"-0.39"},{"v":-0.39160228819315196,"d":"-0.39"},{"v":-0.3518002468050083,"d":"-0.35"},{"v":1,"d":"1.00"},{"$nulls":4},"Mode","Value"]
[{"$nulls":9},"Annualization Factor",null,null,365,"days/yr",{"$nulls":4},"Vehicle Statistics",{"$nulls":6},"    Hwy-Rail Grade Crossing",null,"HwyRail","Put hwy design in 1B, safety in 1C & crossing in 1D",{"$nulls":3},11,{"v":0.79,"d":"79.0%"},{"v":0.79,"d":"79.0%"},{"v":0.79,"d":"79.0%"},{"v":0.79,"d":"79.0%"},{"v":0.79,"d":"79.0%"},{"v":0.79,"d":"79.0%"},{"$nulls":4},17,0.0352,0.1015,{"$nulls":22},16,1.0942,{"v":366.761,"d":"366.7610"},0.0702,0.0026,0.0036,0.0348,0.0026,{"$nulls":4},16,0.5039,{"v":236.956,"d":"236.9560"},0.0184,0.0008,{"v":2.3E-3,"d":"0.0023"},0.0109,0.0008,{"$nulls":4},"PASSENGER TRAIN EMISSIONS FACTORS",{"$nulls":12},275,750,750,750,{"$nulls":3},275,0.991,{"v":0.89,"d":"0.890"},{"$nulls":4},0.022,0.747,0.867,{"$nulls":17},"Auto",0.8]
[null,null,"Value of Time",{"$nulls":16},"Average Vehicle Speed",25,"mph",{"$nulls":10},12,{"v":0.8430000000000001,"d":"84.3%"},{"v":0.8430000000000001,"d":"84.3%"},{"v":0.8430000000000001,"d":"84.3%"},{"v":0.8430000000000001,"d":"84.3%"},{"v":0.8430000000000001,"d":"84.3%"},{"v":0.8430000000000001,"d":"84.3%"},{"$nulls":4},18,0.0354,{"v":0.1,"d":"0.1000"},{"$nulls":4},"Crash Type","Urban","Suburban","Rural","Average",{"$nulls":3},"Event","Pass Train","Light Rail","Bus","Freight Rail",{"$nulls":5},17,1.1103,365.7136,0.0708,0.0025,0.0036,0.0335,0.0025,{"$nulls":4},17,0.5232,241.2096,{"v":0.019,"d":"0.0190"},0.0008,0.0024,0.0107,0.0008,{"$nulls":4},"(g/train-mile)",{"$nulls":12},300,750,750,750,{"$nulls":3},300,0.981,0.862,{"$nulls":4},0.024,0.706,0.855,{"$nulls":17},"Truck",1.1]
[{"$nulls":3},"Automobile",{"v":17.8,"d":"$17.80"},"$/hr/per",null,5,{"$nulls":5},"Capacity","Dep. Rate",{"$nulls":4},"Average Vehicle Occupancy",1.51,"persons / veh",null,19,null,"Hwy Operational Improvement",null,null,"Please select a type of op. improvement",{"$nulls":3},13,{"v":0.8860000000000001,"d":"88.6%"},{"v":0.8860000000000001,"d":"88.6%"},{"v":0.8860000000000001,"d":"88.6%"},{"v":0.8860000000000001,"d":"88.6%"},{"v":0.8860000000000001,"d":"88.6%"},{"v":0.8860000000000001,"d":"88.6%"},{"$nulls":4},19,0.0356,0.0986,{"$nulls":4},"Fatal Crash",1.09,1.08,1.14,1.11,{"$nulls":3},"Fatality",{"$f":"FatValue","v":{"v":11600000,"d":"$11,600,000"}},{"$f":"FatValue","v":{"v":11600000,"d":"$11,600,000"}},{"$f":"FatValue","v":{"v":11600000,"d":"$11,600,000"}},{"$f":"FatValue","v":{"v":11600000,"d":"$11,600,000"}},{"$nulls":5},18,1.1267,364.6693,0.0714,0.0024,0.0036,0.0323,0.0024,{"$nulls":4},18,0.5433,245.5396,0.0197,0.0007,0.0024,0.0105,0.0007,{"$nulls":17},325,750,750,750,{"$nulls":3},325,0.971,0.834,{"$nulls":4},0.026,0.664,0.842,{"$nulls":3},"Source: California Department of Transportation TMS Master Plan, 2003"]
[{"$nulls":3},"Truck",{"v":32,"d":"$32.00"},"$/hr/veh",null,5,{"$nulls":3},"Alpha","Beta","(vphpl)","(vphpl)",{"$nulls":10},"    Auxiliary Lane",null,"AuxLane","Enter ramp design speed & on-ramp volume",{"$nulls":3},14,{"v":0.9160000000000001,"d":"91.6%"},{"v":0.9160000000000001,"d":"91.6%"},{"v":0.9160000000000001,"d":"91.6%"},{"v":0.9160000000000001,"d":"91.6%"},{"v":0.9160000000000001,"d":"91.6%"},{"v":0.9160000000000001,"d":"91.6%"},{"$nulls":4},20,0.0358,0.0972,{"$nulls":12},"Injury",{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":{"v":219000,"d":"$219,000"}},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":{"v":219000,"d":"$219,000"}},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":{"v":219000,"d":"$219,000"}},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":{"v":219000,"d":"$219,000"}},{"$nulls":5},19,1.1433,363.6278,{"v":0.072,"d":"0.0720"},0.0024,0.0036,0.0311,0.0024,{"$nulls":4},19,0.5641,249.9473,0.0203,0.0007,0.0025,0.0103,0.0007,{"$nulls":4},"Mode","Year","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",{"$nulls":4},350,750,750,750,{"$nulls":3},350,0.961,0.808,{"$nulls":4},0.028,0.623,0.817,{"$nulls":4},"27) Chaudhary and Messer, 2000"]
[{"$nulls":3},"Auto & Truck Composite",{"$f":"ROUND((1.3*ValTimeAuto*0.91+ValTimeTruck*0.09)/5,2)*5","v":{"v":23.95,"d":"$23.95"}},"$/hr/veh",null,6,null,"Freeway",null,{"v":0.2,"d":"0.20"},10,{"v":2000,"d":"2,000"},{"v":1800,"d":"1,800"},null,"16, 17",null,"Active Transportation User Characteristics",{"$nulls":6},"    Freeway Connector",null,"FreeConn","Check percent traffic in weave in section 1B",{"$nulls":3},15,{"v":0.9430000000000002,"d":"94.3%"},{"v":0.9430000000000002,"d":"94.3%"},{"v":0.9430000000000002,"d":"94.3%"},{"v":0.9430000000000002,"d":"94.3%"},{"v":0.9430000000000002,"d":"94.3%"},{"v":0.9430000000000002,"d":"94.3%"},{"$nulls":4},21,0.0354,{"v":0.094,"d":"0.0940"},{"$nulls":12},"Prop Damage",{"v":90000,"d":"$90,000"},{"v":14200,"d":"$14,200"},{"v":4300,"d":"$4,300"},{"v":156700,"d":"$156,700"},{"$nulls":5},20,1.1601,362.5894,0.0726,{"v":2.3E-3,"d":"0.0023"},0.0036,{"v":0.03,"d":"0.0300"},{"v":2.3E-3,"d":"0.0023"},{"$nulls":4},20,0.5858,254.4341,{"v":0.021,"d":"0.0210"},0.0007,0.0025,0.0101,0.0007,{"$nulls":4},"Passenger Train",2010,{"v":8.11094066834962,"d":"8.11"},{"v":5150.447324402009,"d":"5150.45"},{"v":96.114646919943,"d":"96.11"},{"v":2.027735167087405,"d":"2.03"},null,null,{"v":2.027735167087405,"d":"2.03"},{"$nulls":4},375,750,750,750,{"$nulls":3},375,0.952,0.782,{"$nulls":4},{"v":0.03,"d":"0.030"},0.581,0.789,{"$nulls":16},"Source: SHRP2 Project C11: Reliability Analysis"]
[{"$nulls":3},"Transit",{"v":17.8,"d":"$17.80"},"$/hr/per",null,5,null,"Expressway",null,{"v":0.2,"d":"0.20"},10,{"v":2000,"d":"2,000"},{"v":1800,"d":"1,800"},null,"16, 17",null,null,"Average Cycling Speed",{"v":8.7,"d":"8.70"},"mph",null,20,null,"    HOV Connector",null,"HOVConn","Check percent traffic in weave in section 1B",{"$nulls":3},16,{"v":0.9640000000000002,"d":"96.4%"},{"v":0.9640000000000002,"d":"96.4%"},{"v":0.9640000000000002,"d":"96.4%"},{"v":0.9640000000000002,"d":"96.4%"},{"v":0.9640000000000002,"d":"96.4%"},{"v":0.9640000000000002,"d":"96.4%"},{"$nulls":4},22,{"v":0.035,"d":"0.0350"},0.0909,{"$nulls":4},"NUMBER OF INJURIES",{"$nulls":17},21,1.1563,{"v":356.251,"d":"356.2510"},0.0724,0.0022,0.0035,0.0287,0.0022,{"$nulls":4},21,{"v":0.591,"d":"0.5910"},253.2384,0.0211,0.0007,0.0025,0.0098,0.0007,{"$nulls":5},2040,{"v":0.40554703341748105,"d":"0.41"},{"v":359.31467160788816,"d":"359.31"},{"v":4.866564401009772,"d":"4.87"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"$nulls":4},400,750,750,750,{"$nulls":3},400,0.942,0.758,{"$nulls":4},0.032,{"v":0.54,"d":"0.540"},0.761,{"$nulls":17}," Tool: User's Guide, January 2013."]
[{"$nulls":3},"Out-of-Vehicle Travel",1.82,"times",null,5,null,"Conventional Highway",null,0.05,10,800,{"v":1400,"d":"1,400"},null,17,null,null,"Average Walking Speed",{"v":3.3,"d":"3.30"},"mph",null,20,null,"    HOV Drop Ramp",null,"HOVDrop","Check percent traffic in weave in section 1B",{"$nulls":3},17,{"v":0.9760000000000002,"d":"97.6%"},{"v":0.9760000000000002,"d":"97.6%"},{"v":0.9760000000000002,"d":"97.6%"},{"v":0.9760000000000002,"d":"97.6%"},{"v":0.9760000000000002,"d":"97.6%"},{"v":0.9760000000000002,"d":"97.6%"},{"$nulls":4},23,0.0345,0.0879,{"$nulls":4},"(events/crash)",{"$nulls":17},22,1.1524,350.0234,0.0723,0.0021,0.0035,0.0275,0.0021,{"$nulls":4},22,0.5964,252.0482,0.0213,0.0007,0.0025,0.0094,0.0007,{"$nulls":17},425,750,750,750,{"$nulls":3},425,0.932,0.734,{"$nulls":4},0.034,0.498,0.734]
[{"$nulls":3},"Incident-Related Travel",3,"times",null,7,null,"HOV Lanes",null,0.55,8,{"v":1600,"d":"1,600"},null,null,18,null,null,"Number of Unlinked Cycling Trips per Day",2.23,"trips",null,19,null,"    Off-Ramp Widening",null,"OffRamp","Check percent traffic in weave in section 1B",{"$nulls":3},18,{"v":0.9850000000000002,"d":"98.5%"},{"v":0.9850000000000002,"d":"98.5%"},{"v":0.9850000000000002,"d":"98.5%"},{"v":0.9850000000000002,"d":"98.5%"},{"v":0.9850000000000002,"d":"98.5%"},{"v":0.9850000000000002,"d":"98.5%"},{"$nulls":4},24,0.0341,{"v":0.085,"d":"0.0850"},{"$nulls":11},"Sources: FTA, Transit Safety & Security Statistics, 2002 to 2011 average",{"$nulls":10},23,1.1486,343.9046,0.0721,{"v":2E-3,"d":"0.0020"},0.0034,0.0263,{"v":2E-3,"d":"0.0020"},{"$nulls":4},23,0.6018,250.8636,0.0215,0.0006,0.0025,0.0091,0.0006,{"$nulls":17},450,750,750,750,{"$nulls":3},450,0.923,0.709,{"$nulls":4},0.036,0.476,0.706]
[{"$nulls":3},"Travel Time Uprater",{"v":0,"d":"0.0%"},"annual incr",{"$nulls":13},"Number of Unlinked Pedestrian Trips per Day",{"v":2.1,"d":"2.10"},"trips",null,19,null,"    On-Ramp Widening",null,"OnRamp","Enter on-ramp volume & metering strategy",{"$nulls":3},19,{"v":0.9910000000000002,"d":"99.1%"},{"v":0.9910000000000002,"d":"99.1%"},{"v":0.9910000000000002,"d":"99.1%"},{"v":0.9910000000000002,"d":"99.1%"},{"v":0.9910000000000002,"d":"99.1%"},{"v":0.9910000000000002,"d":"99.1%"},{"$nulls":4},25,0.0337,0.0822,{"$nulls":4},"Crash Type","Urban","Suburban","Rural","Average",{"$nulls":3},"FRA, Office of Safety Analysis, Table 3.16, 2018 to 2020 average",{"$nulls":9},24,1.1448,337.8928,0.0719,{"v":1.9E-3,"d":"0.0019"},{"v":3.3E-3,"d":"0.0033"},0.0252,{"v":1.9E-3,"d":"0.0019"},{"$nulls":4},24,0.6072,249.6847,0.0217,0.0006,0.0025,0.0088,0.0006,{"$nulls":4},"LIGHT RAIL EMISSIONS FACTORS",{"$nulls":26},0.038,0.473,0.678,{"$nulls":4},"TRANSIT TRAVEL TIME AND AGENCY COST SAVINGS"]
[{"$nulls":13},"Capacity",{"$nulls":5},"Diversion of Cyclists from Personal Vehicles",{"v":0.5,"d":"50%"},"assumption",{"$nulls":3},"    HOV-2 to HOV-3 Conv",null,"HOV2to3","Check AVOs & trips in sections 1B & 2D ",{"$nulls":3},20,{"v":0.9940000000000002,"d":"99.4%"},{"v":0.9940000000000002,"d":"99.4%"},{"v":0.9940000000000002,"d":"99.4%"},{"v":0.9940000000000002,"d":"99.4%"},{"v":0.9940000000000002,"d":"99.4%"},{"v":0.9940000000000002,"d":"99.4%"},{"$nulls":4},26,0.0334,0.0813,{"$nulls":4},"Fatal Crash",0.81,0.82,1.12,0.95,{"$nulls":13},25,{"v":1.141,"d":"1.1410"},331.9861,0.0718,{"v":1.8E-3,"d":"0.0018"},{"v":3.3E-3,"d":"0.0033"},0.0242,{"v":1.8E-3,"d":"0.0018"},{"$nulls":4},25,0.6127,248.5112,0.0218,0.0006,0.0025,0.0085,0.0006,{"$nulls":4},"(g/veh-mile)",{"$nulls":26},{"v":0.04,"d":"0.040"},0.471,{"v":0.65,"d":"0.650"},{"$nulls":4},"(percent savings)"]
[null,"Vehicle Operating Cost Parameters",{"$nulls":7},"Non-HOV Lanes",null,"Alpha","Beta","(vphpl)",{"$nulls":5},"Diversion of Pedestrians from Personal Vehicles",{"v":0.5,"d":"50%"},"assumption",{"$nulls":3},"    HOT Lane Conversion",null,"HOTConv","Check AVOs & trips in sections 1B & 2D ",{"$nulls":3},21,{"v":0.9970000000000002,"d":"99.7%"},{"v":0.9970000000000002,"d":"99.7%"},{"v":0.9970000000000002,"d":"99.7%"},{"v":0.9970000000000002,"d":"99.7%"},{"v":0.9970000000000002,"d":"99.7%"},{"v":0.9970000000000002,"d":"99.7%"},{"$nulls":4},27,0.0331,0.0803,{"$nulls":4},"Injury Crash",1.44,1.43,{"v":1.5,"d":"1.50"},1.44,{"$nulls":13},26,1.1286,327.2741,0.0711,0.0017,0.0032,0.0232,0.0017,{"$nulls":4},26,0.6144,{"v":247.79,"d":"247.7900"},{"v":0.022,"d":"0.0220"},0.0006,0.0024,0.0083,0.0006,{"$nulls":16},"Source: Paterson, 1987",{"$nulls":6},"Source: Botterill, 1996 and 1997",{"$nulls":7},0.042,0.468,0.623]
[{"$nulls":10},"No Build",{"$nulls":21},22,{"v":0.9980000000000002,"d":"99.8%"},{"v":0.9980000000000002,"d":"99.8%"},{"v":0.9980000000000002,"d":"99.8%"},{"v":0.9980000000000002,"d":"99.8%"},{"v":0.9980000000000002,"d":"99.8%"},{"v":0.9980000000000002,"d":"99.8%"},{"$nulls":4},28,0.0328,0.0794,{"$nulls":12},"COSTS OF NON-HIGHWAY ACCIDENTS",{"$nulls":9},27,1.1164,322.6289,0.0703,0.0017,0.0032,0.0222,0.0017,{"$nulls":4},27,0.6161,247.0709,0.0221,0.0006,0.0024,{"v":0.008,"d":"0.0080"},0.0006,{"$nulls":4},"Mode","Year","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",{"$nulls":18},0.044,0.466,0.595,{"$nulls":7},"Travel","Agency Costs"]
[null,null,"Average Fuel Price",{"$nulls":7},"Build",{"$nulls":7},"Value of Travel Time",{"$nulls":6},"Transp Mgmt Systems (TMS)",null,null,"Please select a type of TMS project",{"$nulls":3},23,{"v":0.9990000000000002,"d":"99.9%"},{"v":0.9990000000000002,"d":"99.9%"},{"v":0.9990000000000002,"d":"99.9%"},{"v":0.9990000000000002,"d":"99.9%"},{"v":0.9990000000000002,"d":"99.9%"},{"v":0.9990000000000002,"d":"99.9%"},{"$nulls":4},29,0.0325,0.0785,{"$nulls":12},"($/million veh-mi)",{"$nulls":9},28,1.1042,318.0497,0.0696,0.0016,0.0031,0.0213,0.0016,{"$nulls":4},28,0.6178,246.3539,0.0222,0.0006,0.0024,0.0078,0.0006,{"$nulls":4},"Light Rail",2021,{"v":0.30793468022032555,"d":"0.31"},{"v":1241.7336277075171,"d":"1241.73"},{"v":0.3867304277779621,"d":"0.39"},0.06,{"v":0.08728714609854109,"d":"0.09"},{"v":0.02548694683471648,"d":"0.03"},{"v":0.06433220275077213,"d":"0.06"},{"$nulls":18},0.046,0.463,0.567,{"$nulls":4},"TMS Strategy",null,null,"Time","Capital","O&M"]
[{"$nulls":3},"Automobile (regular unleaded)",{"v":4.43,"d":"$4.43"},"$/gal",null,8,{"$nulls":11},"Adults",{"$f":"17.8*1.82","v":{"v":32.396,"d":"$32.40"}},"$/hr/per",{"$nulls":3},"    Ramp Metering",null,"RM","Enter model data, if avail, in sections 2A & 2C",{"$nulls":3},24,{"v":1.0000000000000002,"d":"100.0%"},{"v":1.0000000000000002,"d":"100.0%"},{"v":1.0000000000000002,"d":"100.0%"},{"v":1.0000000000000002,"d":"100.0%"},{"v":1.0000000000000002,"d":"100.0%"},{"v":1.0000000000000002,"d":"100.0%"},{"$nulls":4},30,0.0322,0.0776,{"$nulls":4},"NUMBER OF VEHICLES INVOLVED",{"$nulls":17},29,1.0922,313.5355,0.0689,{"v":1.5E-3,"d":"0.0015"},0.0031,0.0204,{"v":1.5E-3,"d":"0.0015"},{"$nulls":4},29,0.6195,245.6389,0.0224,0.0005,0.0024,{"v":7.6E-3,"d":"0.0076"},0.0005,{"$nulls":5},2022,{"v":0.30793468022032555,"d":"0.31"},{"v":1241.7336277075171,"d":"1241.73"},{"v":0.3867304277779621,"d":"0.39"},0.06,{"v":0.08728714609854109,"d":"0.09"},{"v":0.02548694683471648,"d":"0.03"},{"v":0.06433220275077213,"d":"0.06"},{"$nulls":18},0.048,{"v":0.46,"d":"0.460"},{"v":0.54,"d":"0.540"},{"$nulls":4},"Transit Vehicle Location (AVL)",null,null,{"v":0.15,"d":"15%"},{"v":0.02,"d":"2%"},{"v":0.08,"d":"8%"}]
[{"$nulls":3},"Truck (diesel)",{"v":4.4,"d":"$4.40"},"$/gal",null,8,{"$nulls":11},"Children",{"$f":"17.8*1.82","v":{"v":32.396,"d":"$32.40"}},"$/hr/per",{"$nulls":3},"    Ramp Metering Signal Coord",null,"AM","Enter model data, if avail, in sections 2A & 2C",{"$nulls":14},31,0.0317,0.0778,{"$nulls":4},"(events/crash)",{"$nulls":7},"Value","Pass Train","Light Rail","Bus","Freight Rail",{"$nulls":5},30,1.0804,309.0854,0.0682,{"v":1.5E-3,"d":"0.0015"},0.0031,0.0196,{"v":1.5E-3,"d":"0.0015"},{"$nulls":4},30,0.6212,244.9261,0.0225,0.0005,0.0024,0.0074,0.0005,{"$nulls":17},"FUEL CONSUMPTION",{"$nulls":6},"NON-FUEL COSTS",{"$nulls":6},{"v":0.05,"d":"0.050"},0.458,0.512,{"$nulls":4},"Transit Vehicle Signal Priority",null,null,{"v":0.1,"d":"10%"},"-","-"]
[{"$nulls":8},"Sources: 16) Highway Capacity Manual, 17) NCHRP 387, 18) PeMS data",{"$nulls":16},"    Incident Management",null,"IM","Enter model data, if avail, in sections 2A & 2C",{"$nulls":14},32,0.0313,0.0781,{"$nulls":12},"Cost",{"$f":"ROUND(BH12*BH26+BH13*BH27+BH14*BH28,-2)","v":{"v":1023300,"d":"$1,023,300"}},{"$f":"ROUND(BI12*BI26+BI13*BI27+BI14*BI28,-2)","v":{"v":3501000,"d":"$3,501,000"}},{"$f":"ROUND(BJ12*BJ26+BJ13*BJ27+BJ14*BJ28,-2)","v":{"v":1218400,"d":"$1,218,400"}},{"$f":"ROUND(BK12*BK26+BK13*BK27+BK14*BK28,-2)","v":{"v":15704600,"d":"$15,704,600"}},{"$nulls":5},31,1.0681,304.8313,0.0679,{"v":1.4E-3,"d":"0.0014"},{"v":0.003,"d":"0.0030"},{"v":0.019,"d":"0.0190"},{"v":1.4E-3,"d":"0.0014"},{"$nulls":4},31,0.6126,241.3366,0.0222,0.0005,0.0024,0.0071,0.0005,{"$nulls":17},"(percent adjustment)",{"$nulls":6},"(percent adjustment)",{"$nulls":6},0.052,0.455,0.484,{"$nulls":4},"Bus Rapid Transit (BRT)",null,null,{"v":0.29,"d":"29%"},"-","-"]
[null,null,"Sales and Fuel Taxes",{"$nulls":15},"Cycling Journey Quality - Facility Preference Factors as Function of Distance by Facility Class",{"$nulls":6},"    Traveler Information",null,"TI","Enter model data, if avail, in sections 2A & 2C",null,null,"Source: California Department of Transportation, 2010-2012 California Household Travel",{"$nulls":11},33,0.0308,0.0784,{"$nulls":4},"Crash Type","Urban","Suburban","Rural","Average",{"$nulls":13},32,1.0561,300.6357,0.0675,{"v":1.4E-3,"d":"0.0014"},{"v":0.003,"d":"0.0030"},0.0184,{"v":1.4E-3,"d":"0.0014"},{"$nulls":4},32,0.6042,237.7997,{"v":0.022,"d":"0.0220"},0.0005,0.0024,0.0068,0.0005,{"$nulls":4},"FREIGHT LOCOMOTIVE EMISSIONS FACTORS",{"$nulls":26},0.054,0.453,0.476]
[{"$nulls":3},"State Sales Tax (gasoline)",{"v":0.115,"d":"11.50%"},"%",null,9,{"$nulls":11},"Class I",0.57,"-",null,21,null,"    Arterial Signal Management",null,"ASM","Complete only sections 1A, 1E & 2C",null,null,"Survey, Final Report Appendix, June 2013",{"$nulls":11},34,0.0304,0.0787,{"$nulls":4},"Fatal Crash",1.51,1.69,1.58,1.63,{"$nulls":13},33,1.0441,296.4979,0.0671,0.0013,0.0029,0.0178,0.0013,{"$nulls":4},33,0.5959,234.3147,0.0217,0.0005,{"v":2.3E-3,"d":"0.0023"},0.0065,0.0005,{"$nulls":4},"(g/gal)",{"$nulls":12},"IRI","Auto","Truck",{"$nulls":4},"IRI","Auto","Truck",{"$nulls":4},0.056,0.453,0.474]
[{"$nulls":3},"State Sales Tax (diesel)",{"v":0.115,"d":"11.50%"},"%",null,10,{"$nulls":11},"Class II",0.49,"-",null,21,null,"    Transit Vehicle Location (AVL)",null,"AVL","Enter transit agency costs in section 1D",{"$nulls":14},35,{"v":0.03,"d":"0.0300"},{"v":0.079,"d":"0.0790"},{"$nulls":4},"Injury Crash",1.82,{"v":2.1,"d":"2.10"},1.59,1.99,null,null,"Source: Combination of above two tables",{"$nulls":10},34,1.0323,292.4171,0.0667,0.0013,0.0029,0.0172,0.0013,{"$nulls":4},34,0.5877,230.8807,0.0215,0.0005,{"v":2.3E-3,"d":"0.0023"},{"v":6.3E-3,"d":"0.0063"},0.0005,{"$nulls":17},0,0.971,0.961,{"$nulls":4},0,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},0.058,0.453,0.473,{"$nulls":3},"Sources: FHWA ITS Deployment Analysis System (IDAS), California PATH"]
[{"$nulls":3},"Average Local Sales Tax",{"v":0.115,"d":"11.50%"},"%",null,9,{"$nulls":11},"Class III",0.92,"-",null,21,null,"    Transit Vehicle Signal Priority",null,"SigPriority","Check travel time in section 1D",{"$nulls":14},36,0.0298,0.0794,{"$nulls":4},"PDO Crash",{"v":1.8,"d":"1.80"},2.03,1.59,1.96,{"$nulls":13},35,1.0206,288.3924,0.0663,0.0012,0.0029,0.0167,0.0012,{"$nulls":4},35,0.5796,{"v":227.497,"d":"227.4970"},0.0212,0.0004,0.0022,{"v":0.006,"d":"0.0060"},0.0004,{"$nulls":4},"Mode","Year","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",{"$nulls":4},25,0.977,0.965,{"$nulls":4},25,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},{"v":0.06,"d":"0.060"},0.453,0.471]
[{"$nulls":3},"Federal Fuel Excise Tax (gasoline)",0,"$/gal",null,9,{"$nulls":11},"Class IV",{"$f":"CLASS2MRS","v":0.49},"-",null,21,null,"    Bus Rapid Transit (BRT)",null,"BRT","Enter free-flow bus lane speed in section 1B",{"$nulls":14},37,0.0297,0.0799,{"$nulls":22},36,1.0098,287.1873,0.0661,0.0012,{"v":2.8E-3,"d":"0.0028"},0.0163,0.0012,{"$nulls":4},36,0.5729,226.5716,0.0211,0.0004,0.0022,0.0058,0.0004,{"$nulls":4},"Freight Rail",2020,26.62,{"v":10217,"d":"10,217"},107.38,3.11,null,null,3.11,{"$nulls":4},50,{"v":0.98,"d":"0.980"},{"v":0.97,"d":"0.970"},{"$nulls":4},50,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},0.062,0.453,0.469,{"$nulls":22}," "]
[{"$nulls":3},"Federal Fuel Excise Tax (diesel)",0,"$/gal",null,9,{"$nulls":11},"Note: Class IV assumed to be the same as Class II",{"$nulls":23},38,0.0296,0.0803,{"$nulls":22},37,0.9991,285.9872,0.0658,0.0012,{"v":2.8E-3,"d":"0.0028"},0.0159,0.0012,{"$nulls":4},37,0.5664,225.6499,{"v":0.021,"d":"0.0210"},0.0004,0.0022,0.0057,0.0004,{"$nulls":5},2030,26.62,{"v":10217,"d":"10,217"},70.92,1.83,null,null,1.83,{"$nulls":4},75,0.982,0.975,{"$nulls":4},75,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},0.064,0.453,0.467]
[{"$nulls":3},"State Fuel Excise Tax (gasoline)",{"v":0.08,"d":"$0.080"},"$/gal",null,9,{"$nulls":17},"    TMS Lookup Code",null,"TMSLookup",{"$nulls":4},"AGE COHORTS FOR MORTALITY RISK REDUCTION",{"$nulls":10},39,0.0295,0.0808,{"$nulls":4},"DISTRIBUTION OF CRASH TYPES",{"$nulls":7},"HIGHWAY-RAIL GRADE CROSSING INCIDENTS",{"$nulls":9},38,0.9885,284.7922,0.0656,0.0011,{"v":2.8E-3,"d":"0.0028"},0.0155,0.0011,{"$nulls":4},38,0.5599,224.7319,0.0208,0.0004,0.0022,0.0055,0.0004,{"$nulls":17},100,0.985,{"v":0.98,"d":"0.980"},{"$nulls":4},100,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},0.066,0.453,0.466]
[{"$nulls":3},"State Fuel Excise Tax (diesel)",{"v":0.08,"d":"$0.080"},"$/gal",null,9,{"$nulls":10},"Walking Journey Quality Values per Mile by Amenity",{"$nulls":6},"    User Modified Inputs",null,"UserAdjInputs",{"$nulls":4},"(percent of population)",{"$nulls":10},40,0.0293,0.0812,{"$nulls":4},"(percent of crashes)",{"$nulls":7},"(units in table)",{"$nulls":9},39,{"v":0.978,"d":"0.9780"},283.6021,0.0653,0.0011,{"v":2.8E-3,"d":"0.0028"},0.0152,0.0011,{"$nulls":4},39,0.5535,223.8177,0.0207,0.0004,0.0022,{"v":5.3E-3,"d":"0.0053"},0.0004,{"$nulls":7},"Freight Rail Fuel Efficiency",480,"ton-miles/gal",{"$nulls":7},125,{"v":0.99,"d":"0.990"},0.986,{"$nulls":4},125,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},0.068,0.453,0.464]
[{"$nulls":19},"Street Lighting ",{"v":0.11,"d":"$0.110"},"$/mi",null,22,{"$nulls":19},41,0.0294,0.0813,{"$nulls":22},40,0.9677,{"v":282.417,"d":"282.4170"},0.0651,0.0011,{"v":2.8E-3,"d":"0.0028"},0.0148,0.0011,{"$nulls":4},40,0.5471,222.9072,0.0206,0.0004,0.0022,0.0052,0.0004,{"$nulls":7},"Fuel Burned at Idle",{"$f":"AVERAGE(3,5)","v":4},"gal/hr",{"$nulls":7},150,0.995,0.993,{"$nulls":4},150,1.017,1.018,{"$nulls":4},{"v":0.07,"d":"0.070"},0.453,0.462]
[null,null,"Fuel Cost Per Gallon (Exclude Taxes)",{"$nulls":16},"Curb Level ",{"v":0.078,"d":"$0.078"},"$/mi",null,22,{"$nulls":11},"Urban",{"$nulls":7},42,0.0294,0.0813,{"$nulls":4},"Crash Type","Urban","Suburban","Rural","Average",{"$nulls":3},"Value","Incident","Fatality","Injury",{"$nulls":6},41,0.9542,282.6316,0.0649,0.0011,{"v":2.8E-3,"d":"0.0028"},0.0146,0.0011,{"$nulls":4},41,0.5398,223.3585,0.0205,0.0004,0.0022,0.0051,0.0004,{"$nulls":17},175,{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"$nulls":4},175,1.034,1.038,{"$nulls":4},0.072,0.453,{"v":0.46,"d":"0.460"}]
[{"$nulls":3},"Automobile",{"$f":"ROUND((FuelPriceAuto/(1+SalesTaxGasState+SalesTaxLocal)-ExciseTaxGasFed-ExciseTaxGasState)/5,2)*5","v":{"v":3.5,"d":"$3.50"}},"$/gal",{"$nulls":13},"Crowding ",{"v":0.055,"d":"$0.055"},"$/mi",null,22,{"$nulls":8},"Mode","Age Cohort",null,"South","North","Rural",{"$nulls":5},43,0.0295,0.0814,{"$nulls":4},"Fatal Crash",{"$f":"ROUND(553/123662,4)","v":{"v":0.0045,"d":"0.45%"}},{"$f":"ROUND(250/34195,4)","v":{"v":0.0073,"d":"0.73%"}},{"$f":"ROUND(559/27456,4)","v":{"v":0.0204,"d":"2.04%"}},{"$f":"ROUND(1362/185313,4)","v":{"v":0.0073,"d":"0.73%"}},null,26,null,"Total Events",847,80,462,{"$nulls":6},42,0.9408,282.8464,0.0647,{"v":1E-3,"d":"0.0010"},{"v":2.8E-3,"d":"0.0028"},0.0144,{"v":1E-3,"d":"0.0010"},{"$nulls":4},42,0.5325,223.8107,0.0205,0.0004,0.0022,{"v":0.005,"d":"0.0050"},0.0004,{"$nulls":17},200,1.005,1.007,{"$nulls":4},200,1.052,1.058,{"$nulls":4},0.074,0.453,0.459]
[{"$nulls":3},"Truck",{"$f":"ROUND((FuelPriceTruck/(1+SalesTaxDieselState)-ExciseTaxDieselFed-ExciseTaxDieselState)/5,2)*5","v":{"v":3.85,"d":"$3.85"}},"$/gal",{"$nulls":13},"Pavement Evenness ",{"v":0.026,"d":"$0.026"},"$/mi",null,22,{"$nulls":8},"Cycling","Age 16-64",null,{"v":0.549,"d":"54.9%"},{"v":0.549,"d":"54.9%"},{"v":0.446,"d":"44.6%"},{"$nulls":5},44,0.0295,0.0814,{"$nulls":4},"Injury Crash",{"$f":"ROUND(39513/123662,4)","v":{"v":0.3195,"d":"31.95%"}},{"$f":"ROUND(11328/34195,4)","v":{"v":0.3313,"d":"33.13%"}},{"$f":"ROUND(9886/27456,4)","v":{"v":0.3601,"d":"36.01%"}},{"$f":"ROUND(60727/185313,4)","v":{"v":0.3277,"d":"32.77%"}},null,26,null,"Avg per Incident",null,{"$f":"ROUND(BI50/BH50,4)","v":0.0945},{"$f":"ROUND(BJ50/BH50,4)","v":0.5455},{"$nulls":6},43,0.9277,283.0613,0.0645,{"v":1E-3,"d":"0.0010"},{"v":2.8E-3,"d":"0.0028"},0.0142,{"v":1E-3,"d":"0.0010"},{"$nulls":4},43,0.5253,224.2638,0.0204,0.0004,0.0022,{"v":0.005,"d":"0.0050"},0.0004,{"$nulls":3},"Sources: Argonne National Laboratory, Energy Systems, GREET Model, 2021",{"$nulls":13},225,1.012,1.017,{"$nulls":4},225,{"v":1.07,"d":"1.070"},1.078,{"$nulls":4},0.076,0.453,0.457]
[{"$nulls":19},"Information Panels ",{"v":0.026,"d":"$0.026"},"$/mi",null,22,{"$nulls":8},"Walking","Age 16-74",null,{"v":0.805,"d":"80.5%"},{"v":0.805,"d":"80.5%"},{"v":0.799,"d":"79.9%"},{"$nulls":5},45,0.0295,0.0814,{"$nulls":4},"PDO Crash",{"$f":"ROUND(83596/123662,4)","v":{"v":0.676,"d":"67.60%"}},{"$f":"ROUND(22617/34195,4)","v":{"v":0.6614,"d":"66.14%"}},{"$f":"ROUND(17011/27456,4)","v":{"v":0.6196,"d":"61.96%"}},{"$f":"ROUND(123224/185313,4)","v":{"v":0.665,"d":"66.50%"}},null,26,null,"Cost per Event",null,{"$f":"BH26","v":{"v":11600000,"d":"$11,600,000"}},{"$f":"BH27","v":{"v":219000,"d":"$219,000"}},{"$nulls":6},44,0.9147,283.2764,0.0643,{"v":1E-3,"d":"0.0010"},{"v":2.8E-3,"d":"0.0028"},{"v":0.014,"d":"0.0140"},{"v":1E-3,"d":"0.0010"},{"$nulls":4},44,0.5182,224.7179,0.0203,0.0004,0.0022,0.0049,0.0004,{"$nulls":4},"FTA, National Transit Database, Fuel and Energy, 2019",{"$nulls":12},250,1.019,1.026,{"$nulls":4},250,1.088,1.097,{"$nulls":4},0.078,0.453,0.455]
[null,null,"Non-Fuel Cost Per Mile",{"$nulls":16},"Benches ",{"v":0.017,"d":"$0.017"},"$/mi",null,22,{"$nulls":19},46,0.0299,0.0786,{"$nulls":22},45,{"v":0.902,"d":"0.9020"},283.4917,0.0641,{"v":1E-3,"d":"0.0010"},{"v":2.8E-3,"d":"0.0028"},0.0138,{"v":1E-3,"d":"0.0010"},{"$nulls":4},45,0.5112,225.1728,0.0203,0.0004,0.0022,0.0048,0.0004,{"$nulls":4},"Energy Information Administration, Electricty Retail Sales, 2019",{"$nulls":12},275,1.027,1.036,{"$nulls":4},275,1.105,1.117,{"$nulls":4},{"v":0.08,"d":"0.080"},0.453,0.453]
[{"$nulls":3},"Automobile",{"$f":"ROUND((0.0955+3900/15000)*ValueUpdate,3)","v":{"v":0.435,"d":"$0.435"}},"$/mi",null,11,{"$nulls":11},"Directional Signage ",{"v":0.017,"d":"$0.017"},"$/mi",null,22,{"$nulls":19},47,0.0302,0.0758,{"$nulls":22},46,{"v":0.895,"d":"0.8950"},{"v":286.147,"d":"286.1470"},0.0643,{"v":1E-3,"d":"0.0010"},{"v":2.8E-3,"d":"0.0028"},0.0138,{"v":1E-3,"d":"0.0010"},{"$nulls":4},46,0.5081,228.0552,0.0203,0.0004,{"v":2.3E-3,"d":"0.0023"},0.0048,0.0004,{"$nulls":4},"Association of American Railroads, Freight Rail & Preserving the Environment, April 2021",{"$nulls":12},300,1.034,1.047,{"$nulls":4},300,1.123,1.137]
[{"$nulls":3},"Truck",{"$f":"ROUND((0.28+0.119+0.034)*(1.1578/1.1385)*ValueUpdate,3)","v":{"v":0.539,"d":"$0.539"}},"$/mi",null,12,{"$nulls":24},"AVERAGE DISTANCE PER ACTIVE TRANSPORTATION TRIP",{"$nulls":10},48,0.0305,0.0731,{"$nulls":3},"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",{"$nulls":7},"Source: FRA, Office of Safety Analysis, 5.10 - Hwy/Rail Incidents Summary",{"$nulls":10},47,0.8882,288.8273,0.0645,{"v":1E-3,"d":"0.0010"},0.0029,0.0138,{"v":1E-3,"d":"0.0010"},{"$nulls":4},47,0.5051,230.9745,0.0204,0.0004,{"v":2.3E-3,"d":"0.0023"},0.0048,0.0004,{"$nulls":4},"California Environmental Protection Agency / Air Resources Board, Technology Assessment: ",{"$nulls":12},325,1.041,1.058,{"$nulls":4},325,1.141,1.156]
[{"$nulls":18},"Health (Absenteeism Reduction)",{"$nulls":13},"(miles/trip)",{"$nulls":10},49,0.0309,0.0705,{"$nulls":4},"26) Crash Data on California State Highways 2018",{"$nulls":7},"Table, California, Motor Vehicles, Public Crossings, Jan 2011 to Dec 2020",{"$nulls":9},48,0.8814,291.5326,0.0647,{"v":1E-3,"d":"0.0010"},0.0029,0.0137,{"v":1E-3,"d":"0.0010"},{"$nulls":4},48,0.5021,233.9312,0.0205,0.0004,{"v":2.3E-3,"d":"0.0023"},0.0048,0.0004,{"$nulls":4},"Freight Locomotives, November 2016",{"$nulls":12},350,{"v":1.05,"d":"1.050"},{"v":1.07,"d":"1.070"},{"$nulls":4},350,1.159,1.176,{"$nulls":3},"Source: Fitzpatrick, Brewer, and Venglar, 2003"]
[null,null,"Idling Speed for Op. Costs and Emissions",null,5,"mph",{"$nulls":13},"Average Absence of Employees",{"v":3.5,"d":"3.50"},"days/yr",null,23,{"$nulls":19},50,0.0312,{"v":0.068,"d":"0.0680"},{"$nulls":22},49,0.8746,294.2633,0.0649,{"v":1E-3,"d":"0.0010"},0.0029,0.0137,{"v":1E-3,"d":"0.0010"},{"$nulls":4},49,0.4991,236.9257,0.0206,0.0004,{"v":2.3E-3,"d":"0.0023"},0.0048,0.0004,{"$nulls":17},375,1.061,1.085,{"$nulls":4},375,1.176,1.196]
[{"$nulls":19},"Percentage Covered by Short-Term Sick Leave",{"v":0.66,"d":"66%"},"%",null,23,{"$nulls":11},"Urban",{"$nulls":7},51,0.0316,0.0707,{"$nulls":22},50,0.8679,297.0195,0.0652,{"v":1E-3,"d":"0.0010"},0.0029,0.0137,{"v":1E-3,"d":"0.0010"},{"$nulls":4},50,0.4961,239.9586,0.0207,0.0004,0.0024,0.0048,0.0004,{"$nulls":17},400,1.072,{"v":1.1,"d":"1.100"},{"$nulls":4},400,1.194,1.216]
[null,"Accident Cost Parameters",{"$nulls":17},"Percentage of Sick Days Reduced When Active at Least 30 Minutes per Day",{"v":0.06,"d":"6%"},"%",null,24,{"$nulls":8},"Mode","Age Cohort",null,"South","North","Rural",{"$nulls":5},52,0.0321,0.0735,{"$nulls":22},51,0.8608,300.5677,0.0655,{"v":1E-3,"d":"0.0010"},{"v":0.003,"d":"0.0030"},0.0138,{"v":1E-3,"d":"0.0010"},{"$nulls":4},51,0.4937,243.8377,0.0209,0.0004,0.0024,0.0049,0.0004,{"$nulls":17},425,1.082,1.114,{"$nulls":4},425,1.212,1.235]
[{"$nulls":32},"Cycling","Adults",null,2.29,2.29,7.89,{"$nulls":5},53,0.0325,0.0764,{"$nulls":4},"COST OF HIGHWAY CRASHES",{"$nulls":7},"PASSING LANE CRASH REDUCTION FACTORS",{"$nulls":9},52,0.8537,304.1583,0.0659,{"v":1E-3,"d":"0.0010"},{"v":0.003,"d":"0.0030"},0.0139,{"v":1E-3,"d":"0.0010"},{"$nulls":4},52,0.4913,247.7794,0.0211,0.0004,0.0024,0.0049,0.0004,{"$nulls":17},450,1.093,1.129,{"$nulls":4},450,{"v":1.23,"d":"1.230"},1.255]
[null,null,"Cost of a Fatality",null,{"v":11600000,"d":"$11,600,000"},"$/event",null,13,{"$nulls":10},"Health (Mortality Reduction)",{"$nulls":14},"Children <16",null,0.99,0.99,0.78,{"$nulls":5},54,{"v":0.033,"d":"0.0330"},0.0794,{"$nulls":4},"($/crash)",{"$nulls":7},"(rate with passing lane/rate without passing lane)",{"$nulls":9},53,0.8467,307.7918,0.0663,{"v":1E-3,"d":"0.0010"},{"v":0.003,"d":"0.0030"},{"v":0.014,"d":"0.0140"},{"v":1E-3,"d":"0.0010"},{"$nulls":4},53,0.4889,251.7849,0.0213,0.0004,0.0025,{"v":0.005,"d":"0.0050"},0.0004]
[{"$nulls":19},"Percentage of Cyclists Aged 16-64",{"$f":"IF(ProjLoc=1,AJ51,IF(ProjLoc=2,AK51,AL51))","v":{"v":0.446,"d":"44.6%"}},"%",{"$nulls":10},"Walking","Adults",null,0.68,0.68,{"v":0.6,"d":"0.60"},{"$nulls":5},55,0.0334,0.0826,{"$nulls":22},54,0.8398,311.4687,0.0667,{"v":1E-3,"d":"0.0010"},0.0031,0.0141,{"v":1E-3,"d":"0.0010"},{"$nulls":4},54,0.4866,255.8552,0.0215,0.0004,0.0025,0.0051,0.0004]
[null,null,"Cost of an Injury",{"$nulls":16},"Percentage of Pedestrians Aged 16-74",{"$f":"IF(ProjLoc=1,AJ52,IF(ProjLoc=2,AK52,AL52))","v":{"v":0.799,"d":"79.9%"}},"%",{"$nulls":11},"Children <16",null,0.63,0.63,1.08,{"$nulls":5},56,0.0337,0.0865,{"$nulls":4},"Crash Type","Urban","Suburban","Rural","Average",{"$nulls":3},"Minimum ADT","Fatality","Injury","PDO",{"$nulls":6},55,0.8329,315.1895,0.0671,{"v":1E-3,"d":"0.0010"},0.0031,0.0142,{"v":1E-3,"d":"0.0010"},{"$nulls":4},55,0.4842,259.9912,0.0217,0.0004,0.0026,0.0051,0.0004,{"$nulls":16},"Source: Texas Transportation Institute, 1994",{"$nulls":6},"Source: ARRB Research Board TR VOC Model"]
[{"$nulls":3},"Level A (Severe)",{"v":554800,"d":"$554,800"},"$/event",null,13,{"$nulls":35},57,{"v":0.034,"d":"0.0340"},0.0907,{"$nulls":4},"Fatal Crash",{"$f":"ROUND(FatValue*AZ26+(InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ33+NoInjValue*AZ41,-5)","v":{"v":12700000,"d":"$12,700,000"}},{"$f":"ROUND(FatValue*BA26+(InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA33+NoInjValue*BA41,-5)","v":{"v":12600000,"d":"$12,600,000"}},{"$f":"ROUND(FatValue*BB26+(InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB33+NoInjValue*BB41,-5)","v":{"v":13400000,"d":"$13,400,000"}},{"$f":"ROUND(FatValue*BC26+(InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC33+NoInjValue*BC41,-5)","v":{"v":13000000,"d":"$13,000,000"}},{"$nulls":3},0,{"v":0.25,"d":"25.0%"},{"v":0.694,"d":"69.4%"},{"v":0.926,"d":"92.6%"},{"$nulls":6},56,0.8167,317.3875,0.0668,{"v":1E-3,"d":"0.0010"},0.0031,0.0143,{"v":1E-3,"d":"0.0010"},{"$nulls":4},56,0.4772,{"v":262.646,"d":"262.6460"},0.0218,0.0004,0.0026,0.0052,0.0004]
[{"$nulls":3},"Level B (Moderate)",{"v":151100,"d":"$151,100"},"$/event",null,13,{"$nulls":11},"Percentage Reduction in Mortality per 365 Annual Cycling Miles",{"v":0.045,"d":"4.5%"},"%",null,20,{"$nulls":19},58,0.0343,{"v":0.095,"d":"0.0950"},{"$nulls":4},"Injury Crash",{"$f":"ROUND((InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ34+NoInjValue*AZ42,-2)","v":{"v":181700,"d":"$181,700"}},{"$f":"ROUND((InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA34+NoInjValue*BA42,-2)","v":{"v":181700,"d":"$181,700"}},{"$f":"ROUND((InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB34+NoInjValue*BB42,-2)","v":{"v":187800,"d":"$187,800"}},{"$f":"ROUND((InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC34+NoInjValue*BC42,-2)","v":{"v":182400,"d":"$182,400"}},{"$nulls":3},{"v":5000,"d":"5,000"},{"v":0.192,"d":"19.2%"},{"v":0.803,"d":"80.3%"},{"v":0.965,"d":"96.5%"},{"$nulls":6},57,0.8008,319.6009,0.0666,{"v":1E-3,"d":"0.0010"},0.0032,0.0144,{"v":1E-3,"d":"0.0010"},{"$nulls":4},57,0.4703,265.3279,{"v":0.022,"d":"0.0220"},0.0004,0.0026,{"v":5.3E-3,"d":"0.0053"},0.0004]
[{"$nulls":3},"Level C (Minor)",{"v":77200,"d":"$77,200"},"$/event",null,13,{"$nulls":11},"Percentage Reduction in Mortality per 365 Annual Walking Miles",{"v":0.09,"d":"9.0%"},"%",null,20,{"$nulls":8},"TRIP PURPOSE FOR ACTIVE TRANSPORTATION TRIPS",{"$nulls":10},59,0.0345,0.0995,{"$nulls":4},"PDO Crash",{"$f":"ROUND(NoInjValue*AZ43*2,-2)","v":{"v":16600,"d":"$16,600"}},{"$f":"ROUND(NoInjValue*BA43*2,-2)","v":{"v":18700,"d":"$18,700"}},{"$f":"ROUND(NoInjValue*BB43*2,-2)","v":{"v":14600,"d":"$14,600"}},{"$f":"ROUND(NoInjValue*BC43*2,-2)","v":{"v":18000,"d":"$18,000"}},{"$nulls":3},{"v":10000,"d":"10,000"},{"v":0.84,"d":"84.0%"},{"v":0.577,"d":"57.7%"},{"v":0.978,"d":"97.8%"},{"$nulls":6},58,0.7852,321.8297,0.0664,0.0011,0.0032,0.0144,0.0011,{"$nulls":4},58,0.4635,268.0372,0.0222,0.0004,0.0026,0.0054,0.0004]
[{"$nulls":32},"(percent of trips)",{"$nulls":10},60,0.0348,0.1043,{"$nulls":4},"All Types",{"$f":"ROUND(AZ50*AZ64+AZ51*AZ65+AZ52*AZ66,-2)","v":{"v":126400,"d":"$126,400"}},{"$f":"ROUND(BA50*BA64+BA51*BA65+BA52*BA66,-2)","v":{"v":164500,"d":"$164,500"}},{"$f":"ROUND(BB50*BB64+BB51*BB65+BB52*BB66,-2)","v":{"v":350000,"d":"$350,000"}},{"$f":"ROUND(BC50*BC64+BC51*BC65+BC52*BC66,-2)","v":{"v":166600,"d":"$166,600"}},{"$nulls":13},59,0.7699,{"v":324.074,"d":"324.0740"},0.0662,0.0011,0.0032,0.0145,0.0011,{"$nulls":4},59,0.4568,270.7741,0.0223,0.0004,0.0027,0.0055,0.0004]
[null,null,"Cost of Property Damage",null,{"v":4600,"d":"$4,600"},"$/event",null,14,{"$nulls":11},"Morality Rate - All Causes (Aged 20-64)",252,"#/100,000 people",null,25,{"$nulls":19},61,0.0351,0.1062,{"$nulls":22},60,0.7549,{"v":326.334,"d":"326.3340"},{"v":0.066,"d":"0.0660"},0.0011,0.0032,0.0146,0.0011,{"$nulls":4},60,0.4502,{"v":273.539,"d":"273.5390"},0.0225,0.0004,0.0027,0.0057,0.0004]
[{"$nulls":19},"Morality Rate - All Causes (Aged 20-74)",392,"#/100,000 people",null,25,{"$nulls":11},"Urban",{"$nulls":7},62,0.0353,0.1083,{"$nulls":22},61,0.7519,328.7321,0.0672,0.0011,0.0032,0.0151,0.0011,{"$nulls":4},61,0.4455,275.3018,0.0227,0.0004,0.0027,0.0058,0.0004]
[null,null,"Cost of Highway Crash",{"$nulls":29},"Mode","Trip Purpose",null,"South","North","Rural",{"$nulls":5},63,0.0356,0.1104,{"$nulls":3},"Source: Combination of above four tables",{"$nulls":7},"Source: Taylor and Jain, 1991",{"$nulls":10},62,{"v":0.749,"d":"0.7490"},331.1477,0.0684,0.0011,{"v":3.3E-3,"d":"0.0033"},0.0156,0.0011,{"$nulls":4},62,0.4408,{"v":277.076,"d":"277.0760"},0.0229,0.0004,0.0027,0.0059,0.0004]
[{"$nulls":3},"Fatal Crash",{"$f":"IF(ProjLoc=3,HwyFatCostR,HwyFatCostU)","v":{"v":13400000,"d":"$13,400,000"}},"$/crash",{"$nulls":26},"Cycling","Commuting",null,{"v":0.186,"d":"18.6%"},{"v":0.186,"d":"18.6%"},{"v":0.099,"d":"9.9%"},{"$nulls":5},64,0.0358,0.1125,{"$nulls":22},63,{"v":0.746,"d":"0.7460"},333.5812,0.0697,0.0012,{"v":3.3E-3,"d":"0.0033"},{"v":0.016,"d":"0.0160"},0.0012,{"$nulls":4},63,0.4362,278.8616,0.0231,0.0004,{"v":2.8E-3,"d":"0.0028"},0.0061,0.0004]
[{"$nulls":3},"Injury Crash",{"$f":"IF(ProjLoc=3,HwyInjCostR,HwyInjCostU)","v":{"v":187800,"d":"$187,800"}},"$/crash",{"$nulls":11},"Sources: 19) 2017 National Household Travel Survey, 20) 2017 WHO HEAT Model Documentation, 21) Hood et al., 2011, 22) Heuman et al., 2005, ",{"$nulls":15},"Recreation",null,{"v":0.461,"d":"46.1%"},{"v":0.461,"d":"46.1%"},{"v":0.622,"d":"62.2%"},{"$nulls":5},65,0.0361,0.1146,{"$nulls":22},64,{"v":0.743,"d":"0.7430"},336.0325,{"v":0.071,"d":"0.0710"},0.0012,{"v":3.3E-3,"d":"0.0033"},0.0165,0.0012,{"$nulls":4},64,0.4316,280.6587,0.0233,0.0005,{"v":2.8E-3,"d":"0.0028"},0.0062,0.0005]
[{"$nulls":3},"PDO Crash",{"$f":"IF(ProjLoc=3,HwyPDOCostR,HwyPDOCostU)","v":{"v":14600,"d":"$14,600"}},"$/crash",{"$nulls":11},"23) Maestas et al., 2018, 24) World Health Organization, 2003, 25) California Health and Human Services Agency, 2019 Final Deaths",{"$nulls":15},"Other Destination",null,{"v":0.353,"d":"35.3%"},{"v":0.353,"d":"35.3%"},{"v":0.279,"d":"27.9%"},{"$nulls":5},66,0.0361,0.1138,{"$nulls":22},65,0.7401,338.5018,0.0723,0.0012,{"v":3.3E-3,"d":"0.0033"},0.0171,0.0012,{"$nulls":4},65,0.4271,282.4673,0.0235,0.0005,{"v":2.8E-3,"d":"0.0028"},0.0064,0.0005]
[{"$nulls":3},"Average Cost",{"$f":"IF(ProjLoc=3,AvgAccCostR,AvgAccCostU)","v":{"v":350000,"d":"$350,000"}},"$/crash",{"$nulls":26},"Walking","Commuting",null,{"v":0.052,"d":"5.2%"},{"v":0.052,"d":"5.2%"},{"v":0.062,"d":"6.2%"},{"$nulls":5},67,0.0362,{"v":0.113,"d":"0.1130"},{"$nulls":22},66,{"v":0.738,"d":"0.7380"},339.0778,0.0728,0.0012,0.0034,0.0172,0.0012,{"$nulls":4},66,{"v":0.425,"d":"0.4250"},283.2451,0.0236,0.0005,{"v":2.8E-3,"d":"0.0028"},0.0065,0.0005]
[{"$nulls":33},"Recreation",null,{"v":0.55,"d":"55.0%"},{"v":0.55,"d":"55.0%"},{"v":0.635,"d":"63.5%"},{"$nulls":5},68,0.0363,0.1123,{"$nulls":22},67,0.7359,339.6547,0.0732,0.0013,0.0034,0.0173,0.0013,{"$nulls":4},67,0.4229,{"v":284.025,"d":"284.0250"},0.0237,0.0005,{"v":2.8E-3,"d":"0.0028"},{"v":6.6E-3,"d":"0.0066"},0.0005]
[null,null,"Statewide Highway Crash Rates",{"$nulls":30},"Other Destination",null,{"v":0.398,"d":"39.8%"},{"v":0.398,"d":"39.8%"},{"v":0.303,"d":"30.3%"},{"$nulls":5},69,0.0364,0.1115,{"$nulls":22},68,0.7338,340.2326,0.0737,0.0013,0.0034,0.0175,0.0013,{"$nulls":4},68,0.4208,{"v":284.807,"d":"284.8070"},0.0238,0.0005,{"v":2.8E-3,"d":"0.0028"},0.0067,0.0005]
[{"$nulls":3},"Fatal Crash",{"$f":"ROUND(3628/773922,3)","v":0.005},"per mil veh-mi",null,15,{"$nulls":35},70,0.0365,0.1107,{"$nulls":22},69,0.7318,340.8115,0.0742,0.0013,0.0034,0.0176,0.0013,{"$nulls":4},69,0.4187,285.5912,0.0239,0.0005,{"v":2.8E-3,"d":"0.0028"},0.0068,0.0005]
[{"$nulls":3},"Injury Crash",{"$f":"ROUND(218217/773922,2)","v":0.28},"per mil veh-mi",null,15,{"$nulls":60},70,0.7297,341.3914,0.0746,0.0013,0.0034,0.0178,0.0013,{"$nulls":4},70,0.4166,286.3775,0.0241,0.0005,{"v":2.8E-3,"d":"0.0028"},0.0069,0.0005]
[{"$nulls":3},"PDO Crash",{"$f":"ROUND(474304/773922,2)","v":0.61},"per mil veh-mi",null,15,{"$nulls":23},"Source: 2017 National Household Travel Survey, California Sample",{"$nulls":10},"* Includes motorcycles & medium duty vehicles"]
[{"$nulls":3},"Non-Freeway",1.04,"per mil veh-mi",null,15,{"$nulls":34},"Note: Five mph is best estimate for idling",{"$nulls":24},"Truck",0,{"v":1.315,"d":"1.3150"},11.0294,1.0065,{"v":1E-4,"d":"0.0001"},{"v":1E-4,"d":"0.0001"},0.0703,{"v":1E-4,"d":"0.0001"},{"$nulls":3},"Truck",0,0.6659,5.1023,0.7656,{"v":0,"d":"0.0000"},{"v":1E-4,"d":"0.0001"},0.0203,{"v":0,"d":"0.0000"}]
[{"$nulls":68},5,2.3136,1696.8926,2.1959,{"v":0.046,"d":"0.0460"},0.0164,0.3065,{"v":0.046,"d":"0.0460"},{"$nulls":4},5,0.6516,865.1623,0.4277,0.0095,0.0083,0.0478,0.0095]
[{"$nulls":42},"Source: California Air Resources Board,",{"$nulls":25},6,2.2436,1668.3322,2.2233,0.0443,0.0161,0.2881,0.0443,{"$nulls":4},6,0.6625,866.0485,0.5016,0.0092,0.0083,0.0465,0.0092]
[null,"Sources: 1) Office of Management and Budget (OMB), 2) Review of OMB and State",{"$nulls":40},"EMFAC2021, 2024 & 2044 average",{"$nulls":25},7,2.1757,1640.2524,2.2511,0.0426,0.0157,0.2708,0.0426,{"$nulls":4},7,0.6737,866.9357,0.5882,{"v":0.009,"d":"0.0090"},0.0082,0.0453,{"v":0.009,"d":"0.0090"}]
[null,"Treasurer's Office data, 3) Bureau of Labor Statistics (BLS) OES 2020, 4) BLS Employment",{"$nulls":66},8,2.1098,1612.6453,2.2792,{"v":0.041,"d":"0.0410"},0.0154,0.2546,{"v":0.041,"d":"0.0410"},{"$nulls":4},8,{"v":0.685,"d":"0.6850"},867.8238,0.6897,0.0087,0.0082,0.0441,0.0087]
[null,"Cost Index, 5) USDOT Department Guidance 2021, 6) California Department of Transportation",{"$nulls":66},9,{"v":2.046,"d":"2.0460"},1585.5029,2.3076,0.0395,0.0151,0.2393,0.0395,{"$nulls":4},9,0.6966,868.7128,0.8088,0.0084,0.0082,{"v":0.043,"d":"0.0430"},0.0084]
[null,"TSI and Traffic Operations, 7) IDAS model, 8) AAA Daily Fuel Gauge Report 2021, 9) California",{"$nulls":66},10,1.9841,1558.8172,2.3365,{"v":0.038,"d":"0.0380"},0.0148,0.2249,{"v":0.038,"d":"0.0380"},{"$nulls":4},10,0.7083,869.6027,0.9484,0.0082,0.0081,0.0419,0.0082]
[null,"Board of Equalization, 10) Caltrans Transportation Funding in California 2020, 11) AAA Your",{"$nulls":66},11,1.8688,1490.2476,2.1839,{"v":0.036,"d":"0.0360"},0.0141,0.2111,{"v":0.036,"d":"0.0360"},{"$nulls":4},11,{"v":0.66,"d":"0.6600"},836.5388,0.8852,0.0079,0.0078,0.0398,0.0079]
[null,"Driving Costs 2021, 12) American Transportation Research Institute 2021, 13) USDOT VSL, ",{"$nulls":66},12,1.7601,1424.6943,2.0413,0.0341,0.0135,0.1981,0.0341,{"$nulls":4},12,{"v":0.615,"d":"0.6150"},804.7321,0.8261,0.0077,0.0075,0.0378,0.0077]
[null,"14) NHTSA 2010, 15) Crash Data on California State Highways 2018",{"$nulls":66},13,1.6578,1362.0246,{"v":1.908,"d":"1.9080"},0.0323,0.0129,{"v":0.186,"d":"0.1860"},0.0323,{"$nulls":4},13,0.5731,774.1348,{"v":0.771,"d":"0.7710"},0.0074,0.0073,0.0359,0.0074]
[{"$nulls":68},14,1.5615,1302.1116,1.7834,0.0306,0.0124,0.1746,0.0306,{"$nulls":4},14,{"v":0.534,"d":"0.5340"},744.7008,0.7196,0.0072,{"v":0.007,"d":"0.0070"},0.0341,0.0072]
[{"$nulls":68},15,1.4707,{"v":1244.834,"d":"1244.8340"},{"v":1.667,"d":"1.6670"},{"v":0.029,"d":"0.0290"},0.0118,0.1639,{"v":0.029,"d":"0.0290"},{"$nulls":4},15,0.4976,{"v":716.386,"d":"716.3860"},0.6716,{"v":0.007,"d":"0.0070"},0.0067,0.0324,{"v":0.007,"d":"0.0070"}]
[{"$nulls":68},16,1.3769,1231.6228,1.6477,0.0269,0.0117,0.1517,0.0269,{"$nulls":4},16,0.4584,{"v":707.567,"d":"707.5670"},0.6712,{"v":6.6E-3,"d":"0.0066"},0.0067,0.0303,{"v":6.6E-3,"d":"0.0066"}]
[{"$nulls":68},17,{"v":1.289,"d":"1.2890"},1218.5517,1.6286,0.0251,0.0116,0.1404,0.0251,{"$nulls":4},17,0.4222,698.8566,0.6709,0.0062,{"v":6.6E-3,"d":"0.0066"},0.0283,0.0062]
[{"$nulls":68},18,1.2067,1205.6194,1.6097,0.0233,0.0115,{"v":0.13,"d":"0.1300"},0.0233,{"$nulls":4},18,{"v":0.389,"d":"0.3890"},690.2534,0.6706,0.0058,0.0065,0.0265,0.0058]
[{"$nulls":68},19,1.1297,1192.8244,{"v":1.591,"d":"1.5910"},0.0217,0.0113,0.1204,0.0217,{"$nulls":4},19,0.3583,681.7562,0.6703,0.0055,0.0064,0.0247,0.0055]
[{"$nulls":68},20,1.0576,1180.1651,1.5726,0.0201,0.0112,0.1114,0.0201,{"$nulls":4},20,{"v":0.33,"d":"0.3300"},673.3635,0.6699,0.0052,{"v":6.3E-3,"d":"0.0063"},0.0231,0.0052]
[{"$nulls":68},21,1.0154,1138.1322,1.5314,0.0199,0.0108,0.1089,0.0199,{"$nulls":4},21,0.3157,654.8921,0.6323,0.0051,0.0062,{"v":0.023,"d":"0.0230"},0.0051]
[{"$nulls":68},22,0.9749,1097.5964,1.4913,0.0197,0.0104,0.1065,0.0197,{"$nulls":4},22,0.3021,636.9274,0.5968,0.0051,{"v":0.006,"d":"0.0060"},0.0229,0.0051]
[{"$nulls":68},23,0.9361,1058.5043,1.4522,0.0195,0.0101,0.1041,0.0195,{"$nulls":4},23,{"v":0.289,"d":"0.2890"},619.4555,0.5632,{"v":0.005,"d":"0.0050"},0.0058,0.0227,{"v":0.005,"d":"0.0050"}]
[{"$nulls":68},24,0.8988,1020.8046,1.4141,0.0192,0.0097,0.1017,0.0192,{"$nulls":4},24,0.2765,602.4629,0.5316,{"v":0.005,"d":"0.0050"},0.0057,0.0226,{"v":0.005,"d":"0.0050"}]
[{"$nulls":68},25,0.8629,984.4475,1.3771,{"v":0.019,"d":"0.0190"},0.0093,0.0995,{"v":0.019,"d":"0.0190"},{"$nulls":4},25,0.2645,585.9364,0.5017,0.0049,0.0055,0.0225,0.0049]
[{"$nulls":68},26,0.8297,974.5904,1.3491,{"v":0.018,"d":"0.0180"},0.0092,0.0935,{"v":0.018,"d":"0.0180"},{"$nulls":4},26,0.2525,579.6648,0.4836,0.0047,0.0054,0.0213,0.0047]
[{"$nulls":68},27,0.7977,964.8319,1.3216,{"v":0.017,"d":"0.0170"},0.0091,0.0879,{"v":0.017,"d":"0.0170"},{"$nulls":4},27,{"v":0.241,"d":"0.2410"},573.4603,0.4662,0.0045,0.0054,0.0202,0.0045]
[{"$nulls":68},28,{"v":0.767,"d":"0.7670"},955.1712,1.2948,0.0161,{"v":0.009,"d":"0.0090"},0.0827,0.0161,{"$nulls":4},28,{"v":0.23,"d":"0.2300"},567.3222,0.4493,{"v":4.3E-3,"d":"0.0043"},{"v":5.3E-3,"d":"0.0053"},0.0191,{"v":4.3E-3,"d":"0.0043"}]
[{"$nulls":68},29,0.7374,945.6072,1.2684,0.0152,0.0089,0.0777,0.0152,{"$nulls":4},29,0.2196,561.2498,0.4331,0.0041,{"v":5.3E-3,"d":"0.0053"},0.0181,0.0041]
[{"$nulls":68},30,{"v":0.709,"d":"0.7090"},936.1389,1.2426,0.0144,0.0088,0.0731,0.0144,{"$nulls":4},30,0.2096,555.2424,0.4175,0.0039,0.0052,0.0172,0.0039]
[{"$nulls":68},31,0.6779,941.2716,1.2298,0.0137,0.0089,0.0682,0.0137,{"$nulls":4},31,0.2018,559.8303,0.4131,{"v":3.8E-3,"d":"0.0038"},0.0052,0.0162,{"v":3.8E-3,"d":"0.0038"}]
[{"$nulls":68},32,0.6482,946.4323,1.2171,0.0131,0.0089,0.0636,0.0131,{"$nulls":4},32,0.1942,564.4561,0.4088,{"v":3.8E-3,"d":"0.0038"},{"v":5.3E-3,"d":"0.0053"},0.0153,{"v":3.8E-3,"d":"0.0038"}]
[{"$nulls":68},33,0.6198,951.6214,1.2046,0.0126,0.0089,0.0593,0.0126,{"$nulls":4},33,{"v":0.187,"d":"0.1870"},569.1201,0.4045,0.0037,{"v":5.3E-3,"d":"0.0053"},0.0144,0.0037]
[{"$nulls":68},34,0.5926,956.8389,1.1921,{"v":0.012,"d":"0.0120"},{"v":0.009,"d":"0.0090"},0.0553,{"v":0.012,"d":"0.0120"},{"$nulls":4},34,{"v":0.18,"d":"0.1800"},573.8226,0.4003,0.0036,{"v":5.3E-3,"d":"0.0053"},0.0136,0.0036]
[{"$nulls":68},35,0.5666,{"v":962.085,"d":"962.0850"},1.1798,0.0115,{"v":0.009,"d":"0.0090"},0.0516,0.0115,{"$nulls":4},35,0.1733,{"v":578.564,"d":"578.5640"},0.3961,0.0035,0.0054,0.0128,0.0035]
[{"$nulls":68},36,0.5505,967.4195,1.1663,0.0113,0.0091,0.0488,0.0113,{"$nulls":4},36,0.1688,584.0671,0.3883,0.0036,0.0054,0.0122,0.0036]
[{"$nulls":68},37,0.5349,972.7836,1.1529,{"v":0.011,"d":"0.0110"},0.0091,0.0462,{"v":0.011,"d":"0.0110"},{"$nulls":4},37,0.1645,589.6225,0.3806,0.0037,0.0055,0.0116,0.0037]
[{"$nulls":68},38,0.5197,978.1775,1.1396,0.0108,0.0091,0.0437,0.0108,{"$nulls":4},38,0.1603,595.2308,0.3731,{"v":3.8E-3,"d":"0.0038"},0.0055,0.0111,{"v":3.8E-3,"d":"0.0038"}]
[{"$nulls":68},39,{"v":0.505,"d":"0.5050"},983.6013,1.1266,0.0106,0.0092,0.0413,0.0106,{"$nulls":4},39,0.1561,600.8924,0.3658,{"v":3.8E-3,"d":"0.0038"},0.0056,0.0105,{"v":3.8E-3,"d":"0.0038"}]
[{"$nulls":68},40,0.4906,989.0551,1.1136,0.0104,0.0092,0.0391,0.0104,{"$nulls":4},40,0.1521,606.6079,0.3586,0.0039,0.0056,{"v":0.01,"d":"0.0100"},0.0039]
[{"$nulls":68},41,0.4868,984.5077,1.0994,0.0105,0.0092,0.0382,0.0105,{"$nulls":4},41,0.1479,611.8629,{"v":0.353,"d":"0.3530"},0.0042,0.0057,0.0098,0.0042]
[{"$nulls":68},42,0.4829,979.9812,1.0854,0.0106,0.0091,0.0374,0.0106,{"$nulls":4},42,0.1438,617.1633,0.3474,0.0044,0.0057,0.0096,0.0044]
[{"$nulls":68},43,0.4791,975.4754,1.0715,0.0106,0.0091,0.0366,0.0106,{"$nulls":4},43,0.1399,622.5096,{"v":0.342,"d":"0.3420"},0.0047,0.0058,0.0094,0.0047]
[{"$nulls":68},44,0.4753,970.9904,1.0579,0.0107,0.0091,0.0359,0.0107,{"$nulls":4},44,{"v":0.136,"d":"0.1360"},627.9023,0.3366,{"v":0.005,"d":"0.0050"},0.0058,0.0093,{"v":0.005,"d":"0.0050"}]
[{"$nulls":68},45,0.4716,966.5261,1.0444,0.0108,{"v":0.009,"d":"0.0090"},0.0351,0.0108,{"$nulls":4},45,0.1323,633.3417,0.3314,{"v":5.3E-3,"d":"0.0053"},0.0059,0.0091,{"v":5.3E-3,"d":"0.0053"}]
[{"$nulls":68},46,0.4762,930.2224,1.0417,{"v":0.011,"d":"0.0110"},0.0087,0.0368,{"v":0.011,"d":"0.0110"},{"$nulls":4},46,{"v":0.13,"d":"0.1300"},609.3532,0.3103,0.0054,0.0057,0.0093,0.0054]
[{"$nulls":68},47,0.4809,895.2823,1.0391,0.0112,0.0084,0.0386,0.0112,{"$nulls":4},47,0.1278,586.2732,0.2906,0.0055,0.0055,0.0096,0.0055]
[{"$nulls":68},48,0.4857,861.6546,1.0364,0.0115,0.0081,0.0405,0.0115,{"$nulls":4},48,0.1256,564.0674,0.2722,0.0056,{"v":5.3E-3,"d":"0.0053"},0.0099,0.0056]
[{"$nulls":68},49,0.4905,829.2899,1.0338,0.0117,0.0078,0.0425,0.0117,{"$nulls":4},49,0.1234,542.7027,0.2549,0.0057,0.0051,0.0102,0.0057]
[{"$nulls":68},50,0.4953,{"v":798.141,"d":"798.1410"},1.0311,{"v":0.012,"d":"0.0120"},0.0075,0.0445,{"v":0.012,"d":"0.0120"},{"$nulls":4},50,0.1213,522.1472,0.2387,0.0058,0.0049,0.0105,0.0058]
[{"$nulls":68},51,0.4801,830.7086,1.0417,0.0125,0.0078,0.0425,0.0125,{"$nulls":4},51,0.1184,546.1226,0.2548,0.0064,0.0051,0.0101,0.0064]
[{"$nulls":68},52,0.4653,864.6052,1.0523,{"v":0.013,"d":"0.0130"},0.0081,0.0405,{"v":0.013,"d":"0.0130"},{"$nulls":4},52,0.1156,571.1989,0.2719,{"v":0.007,"d":"0.0070"},{"v":5.3E-3,"d":"0.0053"},0.0098,{"v":0.007,"d":"0.0070"}]
[{"$nulls":68},53,{"v":0.451,"d":"0.4510"},899.8848,1.0631,0.0136,0.0085,0.0386,0.0136,{"$nulls":4},53,0.1129,597.4266,0.2902,{"v":7.6E-3,"d":"0.0076"},0.0056,0.0094,{"v":7.6E-3,"d":"0.0076"}]
[{"$nulls":68},54,0.4371,{"v":936.604,"d":"936.6040"},1.0739,0.0142,0.0088,0.0369,0.0142,{"$nulls":4},54,0.1102,624.8585,0.3097,0.0083,0.0058,0.0091,0.0083]
[{"$nulls":68},55,0.4236,974.8216,1.0849,0.0148,0.0091,0.0352,0.0148,{"$nulls":4},55,0.1076,653.5501,0.3306,0.0091,0.0061,0.0088,0.0091]
[{"$nulls":68},56,{"v":0.41,"d":"0.4100"},1022.8646,1.0832,0.0157,0.0096,0.0315,0.0157,{"$nulls":4},56,0.1045,686.2747,0.3648,{"v":0.01,"d":"0.0100"},0.0064,0.0085,{"v":0.01,"d":"0.0100"}]
[{"$nulls":68},57,0.3969,1073.2754,1.0815,0.0165,0.0101,0.0282,0.0165,{"$nulls":4},57,0.1015,720.6379,0.4025,0.0111,0.0067,0.0083,0.0111]
[{"$nulls":68},58,0.3841,1126.1707,1.0797,0.0175,0.0105,0.0252,0.0175,{"$nulls":4},58,0.0986,756.7217,0.4442,0.0123,0.0071,{"v":0.008,"d":"0.0080"},0.0123]
[{"$nulls":68},59,0.3718,1181.6728,{"v":1.078,"d":"1.0780"},0.0184,0.0111,0.0226,0.0184,{"$nulls":4},59,0.0957,794.6123,0.4902,0.0137,0.0074,0.0078,0.0137]
[{"$nulls":68},60,0.3599,1239.9103,1.0763,0.0195,0.0116,0.0202,0.0195,{"$nulls":4},60,{"v":0.093,"d":"0.0930"},834.4002,0.5409,0.0151,0.0078,{"v":7.6E-3,"d":"0.0076"},0.0151]
[{"$nulls":68},61,0.3501,1264.0964,1.1266,0.0206,0.0118,0.0202,0.0206,{"$nulls":4},61,0.0918,852.4879,0.5861,0.0162,{"v":0.008,"d":"0.0080"},0.0078,0.0162]
[{"$nulls":68},62,0.3406,1288.7544,1.1792,0.0219,0.0121,0.0201,0.0219,{"$nulls":4},62,0.0907,870.9677,0.6351,0.0173,0.0082,0.0081,0.0173]
[{"$nulls":68},63,0.3313,1313.8933,1.2343,0.0232,0.0123,0.0201,0.0232,{"$nulls":4},63,0.0896,889.8481,0.6882,0.0185,0.0083,0.0084,0.0185]
[{"$nulls":68},64,0.3223,1339.5226,{"v":1.292,"d":"1.2920"},0.0247,0.0126,0.0201,0.0247,{"$nulls":4},64,0.0885,909.1377,0.7457,0.0197,0.0085,{"v":8.6E-3,"d":"0.0086"},0.0197]
[{"$nulls":68},65,0.3135,1365.6518,1.3524,0.0262,0.0128,{"v":0.02,"d":"0.0200"},0.0262,{"$nulls":4},65,0.0874,928.8456,0.8081,0.0211,0.0087,0.0089,0.0211]
[{"$nulls":68},66,0.3131,1350.2912,1.3589,0.0264,0.0127,0.0209,0.0264,{"$nulls":4},66,0.0866,929.4837,0.8155,0.0213,0.0087,0.0091,0.0213]
[{"$nulls":68},67,0.3127,1335.1033,1.3655,0.0266,0.0125,0.0218,0.0266,{"$nulls":4},67,0.0858,930.1224,{"v":0.823,"d":"0.8230"},0.0216,0.0087,0.0092,0.0216]
[{"$nulls":68},68,0.3124,1320.0862,1.3722,0.0269,0.0124,0.0228,0.0269,{"$nulls":4},68,{"v":0.085,"d":"0.0850"},930.7614,0.8306,0.0218,0.0087,0.0094,0.0218]
[{"$nulls":68},69,{"v":0.312,"d":"0.3120"},1305.2381,1.3788,0.0271,0.0123,0.0238,0.0271,{"$nulls":4},69,0.0842,931.4009,0.8383,{"v":0.022,"d":"0.0220"},0.0088,0.0095,{"v":0.022,"d":"0.0220"}]
[{"$nulls":68},70,0.3116,1290.5569,1.3855,0.0273,0.0122,0.0248,0.0273,{"$nulls":4},70,0.0834,932.0408,{"v":0.846,"d":"0.8460"},0.0223,0.0088,0.0097,0.0223]
[]
[{"$nulls":67},"Bus",0,1.7524,13.2318,0.5397,{"v":1E-4,"d":"0.0001"},{"v":1E-4,"d":"0.0001"},0.0815,{"v":1E-4,"d":"0.0001"},{"$nulls":3},"Bus",0,0.7539,6.0009,0.3925,{"v":1E-4,"d":"0.0001"},{"v":1E-4,"d":"0.0001"},0.0363,{"v":1E-4,"d":"0.0001"}]
[{"$nulls":68},5,31.9638,5318.2891,4.1913,0.0368,0.0162,{"v":0.355,"d":"0.3550"},0.0368,{"$nulls":4},5,4.4133,{"v":1358.904,"d":"1358.9040"},0.8621,{"v":5.3E-3,"d":"0.0053"},0.0083,0.0694,{"v":5.3E-3,"d":"0.0053"}]
[{"$nulls":68},6,29.9626,4954.2773,3.8723,0.0346,0.0157,0.3264,0.0346,{"$nulls":4},6,3.5422,1229.3096,0.7928,0.0049,0.0079,{"v":0.061,"d":"0.0610"},0.0049]
[{"$nulls":68},7,28.0868,4615.1803,3.5776,0.0325,0.0153,{"v":0.3,"d":"0.3000"},0.0325,{"$nulls":4},7,2.8431,1112.0741,{"v":0.729,"d":"0.7290"},0.0046,0.0075,0.0537,0.0046]
[{"$nulls":68},8,26.3284,4299.2929,3.3053,0.0306,0.0149,0.2758,0.0306,{"$nulls":4},8,{"v":2.282,"d":"2.2820"},1006.0191,0.6704,0.0042,0.0071,0.0472,0.0042]
[{"$nulls":68},9,24.6801,4005.0265,3.0537,0.0287,0.0145,0.2536,0.0287,{"$nulls":4},9,1.8316,910.0782,0.6165,0.0039,0.0067,0.0415,0.0039]
[{"$nulls":68},10,23.1349,3730.9013,2.8213,{"v":0.027,"d":"0.0270"},0.0141,0.2331,{"v":0.027,"d":"0.0270"},{"$nulls":4},10,1.4701,823.2868,0.5669,0.0037,{"v":6.3E-3,"d":"0.0063"},0.0365,0.0037]
[{"$nulls":68},11,21.8499,3416.1438,2.5833,0.0241,0.0133,0.2059,0.0241,{"$nulls":4},11,1.2749,759.9968,0.5047,{"v":3.3E-3,"d":"0.0033"},0.0059,0.0308,{"v":3.3E-3,"d":"0.0033"}]
[{"$nulls":68},12,20.6362,3127.9409,2.3655,0.0216,0.0127,0.1819,0.0216,{"$nulls":4},12,1.1056,701.5721,0.4493,0.0029,0.0055,0.0259,0.0029]
[{"$nulls":68},13,19.4899,2864.0522,{"v":2.166,"d":"2.1660"},0.0193,{"v":0.012,"d":"0.0120"},0.1606,0.0193,{"$nulls":4},13,0.9588,647.6388,{"v":0.4,"d":"0.4000"},0.0026,0.0052,0.0219,0.0026]
[{"$nulls":68},14,18.4073,2622.4265,1.9833,0.0172,0.0114,0.1419,0.0172,{"$nulls":4},14,0.8315,597.8517,0.3561,0.0024,0.0048,0.0184,0.0024]
[{"$nulls":68},15,17.3848,2401.1855,{"v":1.816,"d":"1.8160"},0.0154,0.0108,0.1253,0.0154,{"$nulls":4},15,0.7211,551.8919,0.3171,0.0021,0.0045,0.0155,0.0021]
[{"$nulls":68},16,19.1133,2343.2881,1.5686,{"v":0.012,"d":"0.0120"},0.0092,0.1068,{"v":0.012,"d":"0.0120"},{"$nulls":4},16,0.5336,427.0975,0.2446,0.0016,0.0035,0.0113,0.0016]
[{"$nulls":68},17,21.0138,2286.7867,1.3549,0.0093,0.0078,{"v":0.091,"d":"0.0910"},0.0093,{"$nulls":4},17,0.3949,330.5218,0.1888,0.0012,0.0027,0.0082,0.0012]
[{"$nulls":68},18,23.1031,2231.6477,1.1703,0.0073,{"v":6.6E-3,"d":"0.0066"},0.0776,0.0073,{"$nulls":4},18,0.2922,255.7839,0.1456,0.0009,0.0021,{"v":0.006,"d":"0.0060"},0.0009]
[{"$nulls":68},19,25.4002,2177.8382,1.0108,0.0057,0.0056,0.0661,0.0057,{"$nulls":4},19,0.2162,197.9458,0.1124,0.0007,0.0017,0.0044,0.0007]
[{"$nulls":68},20,27.9257,2125.3262,0.8731,0.0044,0.0047,0.0563,0.0044,{"$nulls":4},20,{"v":0.16,"d":"0.1600"},153.1861,0.0867,0.0005,0.0013,0.0032,0.0005]
[{"$nulls":68},21,21.3276,1958.9478,0.9662,{"v":5.3E-3,"d":"0.0053"},0.0055,0.0589,{"v":5.3E-3,"d":"0.0053"},{"$nulls":4},21,0.1995,195.5079,{"v":0.11,"d":"0.1100"},0.0007,0.0016,0.0039,0.0007]
[{"$nulls":68},22,16.2884,1805.5941,1.0692,{"v":6.3E-3,"d":"0.0063"},0.0064,0.0616,{"v":6.3E-3,"d":"0.0063"},{"$nulls":4},22,0.2487,249.5223,0.1395,0.0009,0.0021,0.0049,0.0009]
[{"$nulls":68},23,12.4399,1664.2455,1.1832,{"v":7.6E-3,"d":"0.0076"},0.0075,0.0644,{"v":7.6E-3,"d":"0.0076"},{"$nulls":4},23,{"v":0.31,"d":"0.3100"},318.4596,{"v":0.177,"d":"0.1770"},0.0011,0.0027,0.0061,0.0011]
[{"$nulls":68},24,9.5006,1533.9621,1.3094,0.0091,0.0087,0.0673,0.0091,{"$nulls":4},24,0.3864,406.4427,0.2246,{"v":1.4E-3,"d":"0.0014"},0.0034,{"v":7.6E-3,"d":"0.0076"},{"v":1.4E-3,"d":"0.0014"}]
[{"$nulls":68},25,7.2559,1413.8779,{"v":1.449,"d":"1.4490"},0.0109,0.0101,0.0704,0.0109,{"$nulls":4},25,0.4817,518.7335,{"v":0.285,"d":"0.2850"},{"v":1.8E-3,"d":"0.0018"},0.0044,0.0094,{"v":1.8E-3,"d":"0.0018"}]
[{"$nulls":68},26,7.1789,1378.7891,1.4072,0.0106,0.0099,0.0677,0.0106,{"$nulls":4},26,0.4524,503.8763,0.2716,0.0017,{"v":4.3E-3,"d":"0.0043"},0.0089,0.0017]
[{"$nulls":68},27,7.1028,{"v":1344.571,"d":"1344.5710"},1.3666,0.0103,0.0097,0.0651,0.0103,{"$nulls":4},27,0.4249,489.4446,0.2589,0.0017,0.0042,0.0085,0.0017]
[{"$nulls":68},28,7.0275,1311.2022,1.3272,{"v":0.01,"d":"0.0100"},0.0095,0.0626,{"v":0.01,"d":"0.0100"},{"$nulls":4},28,0.3991,475.4262,0.2468,0.0017,{"v":0.004,"d":"0.0040"},0.0081,0.0017]
[{"$nulls":68},29,6.9529,1278.6615,{"v":1.289,"d":"1.2890"},0.0097,0.0094,0.0602,0.0097,{"$nulls":4},29,0.3748,461.8094,0.2352,0.0016,0.0039,0.0077,0.0016]
[{"$nulls":68},30,6.8792,1246.9284,1.2518,0.0095,0.0092,0.0579,0.0095,{"$nulls":4},30,{"v":0.352,"d":"0.3520"},448.5826,0.2242,0.0016,{"v":3.8E-3,"d":"0.0038"},0.0073,0.0016]
[{"$nulls":68},31,6.6944,1222.2643,{"v":1.234,"d":"1.2340"},0.0095,0.0091,0.0564,0.0095,{"$nulls":4},31,0.3357,444.9934,{"v":0.218,"d":"0.2180"},0.0016,{"v":3.8E-3,"d":"0.0038"},0.0071,0.0016]
[{"$nulls":68},32,6.5146,{"v":1198.088,"d":"1198.0880"},1.2165,0.0096,{"v":0.009,"d":"0.0090"},{"v":0.055,"d":"0.0550"},0.0096,{"$nulls":4},32,0.3202,441.4329,0.2121,0.0016,{"v":3.8E-3,"d":"0.0038"},{"v":0.007,"d":"0.0070"},0.0016]
[{"$nulls":68},33,6.3396,{"v":1174.39,"d":"1174.3900"},1.1992,0.0096,0.0089,0.0536,0.0096,{"$nulls":4},33,0.3054,437.9009,0.2062,0.0017,{"v":3.8E-3,"d":"0.0038"},0.0068,0.0017]
[{"$nulls":68},34,6.1693,1151.1607,1.1822,0.0097,0.0088,0.0523,0.0097,{"$nulls":4},34,0.2913,434.3972,0.2006,0.0017,{"v":3.8E-3,"d":"0.0038"},{"v":6.6E-3,"d":"0.0066"},0.0017]
[{"$nulls":68},35,6.0035,1128.3909,1.1654,0.0097,0.0087,{"v":0.051,"d":"0.0510"},0.0097,{"$nulls":4},35,0.2779,430.9215,0.1951,0.0017,0.0037,0.0065,0.0017]
[{"$nulls":68},36,5.7912,1115.9714,1.1584,0.0099,0.0087,0.0498,0.0099,{"$nulls":4},36,0.2673,436.4497,0.1926,{"v":1.8E-3,"d":"0.0018"},{"v":3.8E-3,"d":"0.0038"},0.0064,{"v":1.8E-3,"d":"0.0018"}]
[{"$nulls":68},37,5.5864,1103.6886,1.1514,{"v":0.01,"d":"0.0100"},0.0087,0.0487,{"v":0.01,"d":"0.0100"},{"$nulls":4},37,0.2571,442.0488,0.1902,{"v":1.9E-3,"d":"0.0019"},0.0039,0.0064,{"v":1.9E-3,"d":"0.0019"}]
[{"$nulls":68},38,5.3889,{"v":1091.541,"d":"1091.5410"},1.1445,0.0101,0.0087,0.0476,0.0101,{"$nulls":4},38,0.2473,447.7198,0.1877,{"v":2E-3,"d":"0.0020"},0.0039,{"v":6.3E-3,"d":"0.0063"},{"v":2E-3,"d":"0.0020"}]
[{"$nulls":68},39,5.1983,1079.5271,1.1376,0.0102,0.0087,0.0466,0.0102,{"$nulls":4},39,0.2378,453.4634,0.1854,0.0021,{"v":0.004,"d":"0.0040"},{"v":6.3E-3,"d":"0.0063"},0.0021]
[{"$nulls":68},40,5.0145,1067.6455,1.1308,0.0103,0.0087,0.0455,0.0103,{"$nulls":4},40,0.2288,459.2808,{"v":0.183,"d":"0.1830"},0.0022,0.0041,0.0062,0.0022]
[{"$nulls":68},41,4.8804,1062.5605,1.1354,0.0104,0.0087,0.0446,0.0104,{"$nulls":4},41,0.2233,464.4658,0.1794,0.0022,0.0041,0.0061,0.0022]
[{"$nulls":68},42,4.7499,1057.4997,1.1399,0.0105,0.0087,0.0436,0.0105,{"$nulls":4},42,0.2179,469.7092,0.1759,{"v":2.3E-3,"d":"0.0023"},0.0042,{"v":0.006,"d":"0.0060"},{"v":2.3E-3,"d":"0.0023"}]
[{"$nulls":68},43,4.6229,{"v":1052.463,"d":"1052.4630"},1.1446,0.0105,0.0087,0.0427,0.0105,{"$nulls":4},43,0.2127,475.0119,0.1724,0.0024,0.0042,0.0059,0.0024]
[{"$nulls":68},44,4.4993,1047.4503,1.1492,0.0106,0.0087,0.0418,0.0106,{"$nulls":4},44,0.2076,480.3744,0.1691,0.0025,{"v":4.3E-3,"d":"0.0043"},0.0059,0.0025]
[{"$nulls":68},45,4.3791,1042.4615,1.1538,0.0106,0.0088,0.0409,0.0106,{"$nulls":4},45,0.2026,485.7975,0.1657,0.0026,0.0044,0.0058,0.0026]
[{"$nulls":68},46,4.3262,1046.1259,{"v":1.144,"d":"1.1440"},0.0105,0.0088,0.0401,0.0105,{"$nulls":4},46,0.2012,489.0084,0.1615,0.0026,0.0044,0.0057,0.0026]
[{"$nulls":68},47,{"v":4.274,"d":"4.2740"},1049.8033,1.1342,0.0104,0.0089,0.0392,0.0104,{"$nulls":4},47,0.1997,492.2406,0.1573,0.0027,0.0044,0.0056,0.0027]
[{"$nulls":68},48,4.2223,1053.4936,1.1245,0.0103,0.0089,0.0384,0.0103,{"$nulls":4},48,0.1983,495.4942,0.1532,{"v":2.8E-3,"d":"0.0028"},0.0045,0.0055,{"v":2.8E-3,"d":"0.0028"}]
[{"$nulls":68},49,4.1714,1057.1969,1.1148,0.0101,{"v":0.009,"d":"0.0090"},0.0377,0.0101,{"$nulls":4},49,0.1969,498.7693,0.1493,{"v":2.8E-3,"d":"0.0028"},0.0045,0.0054,{"v":2.8E-3,"d":"0.0028"}]
[{"$nulls":68},50,{"v":4.121,"d":"4.1210"},1060.9131,1.1053,{"v":0.01,"d":"0.0100"},{"v":0.009,"d":"0.0090"},0.0369,{"v":0.01,"d":"0.0100"},{"$nulls":4},50,0.1955,{"v":502.066,"d":"502.0660"},0.1454,0.0029,0.0045,0.0054,0.0029]
[{"$nulls":68},51,4.0545,1079.6318,1.1102,0.0102,0.0092,0.0371,0.0102,{"$nulls":4},51,0.1974,514.7106,0.1497,0.0031,0.0047,0.0054,0.0031]
[{"$nulls":68},52,3.9891,1098.6808,{"v":1.115,"d":"1.1150"},0.0104,0.0094,0.0373,0.0104,{"$nulls":4},52,0.1995,527.6737,{"v":0.154,"d":"0.1540"},{"v":3.3E-3,"d":"0.0033"},0.0048,0.0055,{"v":3.3E-3,"d":"0.0033"}]
[{"$nulls":68},53,3.9248,1118.0659,1.1199,0.0105,0.0096,0.0374,0.0105,{"$nulls":4},53,0.2015,540.9633,0.1585,0.0035,0.0049,0.0056,0.0035]
[{"$nulls":68},54,3.8615,1137.7929,1.1249,0.0107,0.0098,0.0376,0.0107,{"$nulls":4},54,0.2036,554.5876,0.1632,0.0037,{"v":0.005,"d":"0.0050"},0.0057,0.0037]
[{"$nulls":68},55,3.7992,1157.8681,1.1298,0.0109,0.0101,0.0378,0.0109,{"$nulls":4},55,0.2056,{"v":568.555,"d":"568.5550"},{"v":0.168,"d":"0.1680"},0.0039,0.0052,0.0058,0.0039]
[{"$nulls":68},56,{"v":3.683,"d":"3.6830"},1184.1948,1.1319,0.0113,0.0103,{"v":0.038,"d":"0.0380"},0.0113,{"$nulls":4},56,0.1997,594.1363,0.1821,0.0044,0.0054,{"v":0.006,"d":"0.0060"},0.0044]
[{"$nulls":68},57,3.5703,1211.1202,1.1339,0.0117,0.0106,0.0382,0.0117,{"$nulls":4},57,{"v":0.194,"d":"0.1940"},620.8686,0.1975,0.0048,0.0057,0.0062,0.0048]
[{"$nulls":68},58,3.4611,1238.6578,{"v":1.136,"d":"1.1360"},0.0121,0.0109,0.0384,0.0121,{"$nulls":4},58,0.1885,648.8037,0.2141,{"v":5.3E-3,"d":"0.0053"},0.0059,0.0065,{"v":5.3E-3,"d":"0.0053"}]
[{"$nulls":68},59,3.3552,1266.8214,{"v":1.138,"d":"1.1380"},0.0125,0.0113,0.0386,0.0125,{"$nulls":4},59,0.1831,677.9957,0.2321,0.0059,0.0062,0.0067,0.0059]
[{"$nulls":68},60,3.2525,1295.6255,1.1401,{"v":0.013,"d":"0.0130"},0.0116,0.0388,{"v":0.013,"d":"0.0130"},{"$nulls":4},60,0.1778,708.5012,0.2517,0.0065,0.0065,{"v":0.007,"d":"0.0070"},0.0065]
[{"$nulls":68},61,3.1682,1321.8235,1.1445,0.0135,0.0119,0.0393,0.0135,{"$nulls":4},61,0.1746,{"v":731.121,"d":"731.1210"},0.2735,0.0071,0.0068,0.0072,0.0071]
[{"$nulls":68},62,{"v":3.086,"d":"3.0860"},1348.5512,{"v":1.149,"d":"1.1490"},0.0139,0.0122,0.0397,0.0139,{"$nulls":4},62,0.1715,{"v":754.463,"d":"754.4630"},0.2971,0.0077,{"v":0.007,"d":"0.0070"},0.0075,0.0077]
[{"$nulls":68},63,{"v":3.006,"d":"3.0060"},1375.8194,1.1535,0.0144,0.0125,0.0402,0.0144,{"$nulls":4},63,0.1684,778.5503,0.3228,0.0084,0.0072,0.0078,0.0084]
[{"$nulls":68},64,{"v":2.928,"d":"2.9280"},1403.6389,{"v":1.158,"d":"1.1580"},0.0149,0.0128,0.0407,0.0149,{"$nulls":4},64,0.1654,803.4065,0.3508,0.0091,0.0075,0.0081,0.0091]
[{"$nulls":68},65,2.8521,1432.0209,1.1625,0.0154,0.0131,0.0412,0.0154,{"$nulls":4},65,0.1624,829.0563,0.3811,0.0099,0.0078,0.0084,0.0099]
[{"$nulls":68},66,2.7293,1425.6288,1.1936,0.0165,{"v":0.013,"d":"0.0130"},0.0378,0.0165,{"$nulls":4},66,0.1669,857.6148,0.4042,0.0107,{"v":0.008,"d":"0.0080"},0.0083,0.0107]
[{"$nulls":68},67,2.6119,1419.2653,1.2256,0.0176,0.0129,0.0348,0.0176,{"$nulls":4},67,0.1715,{"v":887.157,"d":"887.1570"},0.4288,0.0115,0.0083,0.0082,0.0115]
[{"$nulls":68},68,2.4994,1412.9301,1.2584,0.0188,0.0128,{"v":0.032,"d":"0.0320"},0.0188,{"$nulls":4},68,0.1762,917.7169,0.4548,0.0125,0.0085,0.0081,0.0125]
[{"$nulls":68},69,2.3919,1406.6232,1.2922,0.0201,0.0127,0.0294,0.0201,{"$nulls":4},69,0.1811,949.3294,0.4824,0.0135,0.0088,0.0081,0.0135]
[{"$nulls":68},70,2.2889,1400.3445,1.3268,0.0215,0.0126,{"v":0.027,"d":"0.0270"},0.0215,{"$nulls":4},70,0.1861,{"v":982.031,"d":"982.0310"},0.5116,0.0146,0.0091,{"v":0.008,"d":"0.0080"},0.0146]
[]
[]
[{"$nulls":66},"Source: California Air Resources Board, EMFAC 2021"]
[]
[{"$nulls":66},"Notes: 1) Zero mph corresponds to starts, 2) Other emissions factors include idling emissions and exclude diurnal and evaporative emissions, 3) Five mph is best estimate for idling"]