{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Disclaimer","Results","Report Tables","Inputs","Traffic","Calc-1","Calc-2","Calc-3","Cal-4","Project Data","Project Costs","Emissions Rates","Traffic Projection","Deflation Factors"],"not_rendered":{"charts":1,"images":2,"macros":0,"external_links":0,"defined_names":150,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,24,11],[19,1,20,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[12,1,12,2],[13,1,15,11],[16,1,18,11]]}
[]
[]
[]
[null,"Oklahoma Department of Transportation"]
[null,"US 281 Bridgeport Bridge over South Canadian River"]
[null,"18/05/2020"]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer",null,null,""]
[null,{"$f":"\"The Model is provided to \"&Client.Name&\" on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior consent of HDR Inc. (HDR) or as required by law.\"","v":"The Model is provided to Oklahoma Department of Transportation on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior consent of HDR Inc. (HDR) or as required by law."}]
[]
[]
[null,{"$f":"\"HDR retains all intellectual property with respect to this Model. The Recipients agree to use this Model only for the purpose of performing analysis in support of the \"&Project.Name&\" project. The Model must not be used for any other purpose. \"","v":"HDR retains all intellectual property with respect to this Model. The Recipients agree to use this Model only for the purpose of performing analysis in support of the US 281 Bridgeport Bridge over South Canadian River project. The Model must not be used for any other purpose. "}]
[]
[]
[null,"By retaining and using this Model, the Recipients represent to HDR that they are capable of making their own independent assessment as to the validity of the assumptions, data and results contained in this Model."]
[]
[null,"The Model may be a development version and may not be complete or, in the event that development of the Model has concluded, material events may have occurred since completion which are not reflected in the Model. In consultation with the client, HDR used what was deemed the best available data at the time of analysis and makes no warranties as to the accuracy of this information or completeness of the Model."]

{"sheet":"Results","index":1,"n_rows":66,"n_cols":38,"rows_kept":66,"cut":false,"hidden":false,"merged":[[22,1,22,2],[23,1,23,2],[3,1,4,1],[3,2,4,2],[21,1,21,2],[17,1,17,2],[3,3,3,5],[15,1,15,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[16,1,16,2],[14,3,14,5]]}
[null,"Cost-Benefit Analysis Results"]
[]
[null,"All values are in 2018$ millions"]
[null,"Benefit Category","Impact #","Over Years 2019-2053"]
[null,null,null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Travel Time Savings",1,{"$f":"(SUM(D28:AL28))/10^6","v":104.58242182465422},{"$f":"(SUM(D42:AL42))/10^6","v":30.004442985615501},{"$f":"(SUM(D56:AL56))/10^6","v":58.145144939012859}]
[null,"Vehicle Operating Cost Savings",2,102.07135055701465,29.284022733643983,56.749053700526389]
[null,"Reduction in Accident Costs ",3,61.797494109790897,17.72955106910732,34.357822176905437]
[null,"Environmental Cost Savings",4,0.5689273255222469,0.23392429922912455,0.37549445879573451]
[null,"Agency Cost Saving",5,3.0067202302057892,1.111743299492314,1.8530730718083752]
[null,"O&M Costs",6,-13.295541681199861,-2.1938472469511185,-5.8199849073686529]
[null,"Capital Costs","C1",{"$f":"((SUM(D34:AL34))/10^6)","v":-35.021473602371827},{"$f":"((SUM(D48:AL48))/10^6)","v":-27.858433833683897},-31.680121919374287]
[null,"NPV",null,{"$f":"SUM(D6:D12)","v":223.70989876361614},{"$f":"SUM(E6:E12)","v":48.311403306453236},{"$f":"SUM(F6:F12)","v":113.98048152030587}]
[]
[null,"All values are in 2018$ millions",null,"Over Years 2019-2053"]
[null,"Financial Metrics",null,"Undiscounted",7.0000000000000007E-2,0.03]
[null,"Total Benefits",null,{"$f":"(SUM(D35:AL35))/10^6","v":272.0269140471878},{"$f":"(SUM(D49:AL49))/10^6","v":78.363684387088242},{"$f":"(SUM(D63:AL63))/10^6","v":151.48058834704884}]
[null,"Total O&M Costs",null,{"$f":"(-SUM(D33:AL33)/10^6)","v":13.295541681199861},{"$f":"-(SUM(D47:AL47)/10^6)","v":2.1938472469511185},{"$f":"-(SUM(D61:AL61)/10^6)","v":5.8199849073686529}]
[null,"Total Costs",null,{"$f":"((-SUM(D34:AL34))/10^6)","v":35.021473602371827},{"$f":"((-SUM(D48:AL48))/10^6)","v":27.858433833683897},{"$f":"(-SUM(D62:AL62))/10^6","v":31.680121919374287}]
[null,"NPV",null,{"$f":"D13","v":223.70989876361614},{"$f":"E13","v":48.311403306453236},{"$f":"F13","v":113.98048152030587}]
[null,"ROI",null,{"$f":"IFERROR(D20/D19,\"-\")","v":6.3877922814894177},{"$f":"IFERROR(E20/E19,\"-\")","v":1.7341751368678686},{"$f":"IFERROR(F20/F19,\"-\")","v":3.5978548886391755}]
[null,"BCR",null,{"$f":"IFERROR((D17-D18)/D19,\"-\")","v":7.3877922814894177},{"$f":"IFERROR((E17-E18)/E19,\"-\")","v":2.7341751368678682},{"$f":"IFERROR((F17-F18)/F19,\"-\")","v":4.5978548886391764}]
[null,"Payback Period",null,{"$f":"IFERROR((L27-H27+1)+(-L38/M37),\"-\")","v":5.9416205096669641}]
[null,"IRR",null,{"$f":"IFERROR(IRR(D37:AL37),\"-\")","v":0.18980602088627374}]
[]
[null,"Results - Undiscounted 2018$"]
[null,"Impact Category","Total",{"$f":"BaseYear","v":2019},{"$f":"D27+1","v":2020},{"$f":"E27+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB27+1","v":2044},{"$f":"AC27+1","v":2045},{"$f":"AD27+1","v":2046},{"$f":"AE27+1","v":2047},{"$f":"AF27+1","v":2048},{"$f":"AG27+1","v":2049},{"$f":"AH27+1","v":2050},{"$f":"AI27+1","v":2051},{"$f":"AJ27+1","v":2052},{"$f":"AK27+1","v":2053}]
[null,"Travel Time Savings",{"$f":"SUM(D28:AL28)/10^6","v":104.58242182465422},{"$f":"'Calc-1'!D35","v":0},{"$f":"'Calc-1'!E35","v":0},{"$f":"'Calc-1'!F35","v":0},{"$f":"'Calc-1'!G35","v":0},{"$f":"'Calc-1'!H35","v":0},{"$f":"'Calc-1'!I35","v":2586302.563203657},{"$f":"'Calc-1'!J35","v":2637494.1514069056},{"$f":"'Calc-1'!K35","v":2689698.992560545},{"$f":"'Calc-1'!L35","v":2742937.1423334368},{"$f":"'Calc-1'!M35","v":2797229.0533632869},{"$f":"'Calc-1'!N35","v":2852595.5831139898},{"$f":"'Calc-1'!O35","v":2909058.0018884926},{"$f":"'Calc-1'!P35","v":2966638.0010002642},{"$f":"'Calc-1'!Q35","v":3025357.7011065013},{"$f":"'Calc-1'!R35","v":3085239.6607062812},{"$f":"'Calc-1'!S35","v":3146306.8848069161},{"$f":"'Calc-1'!T35","v":3208582.833761848},{"$f":"'Calc-1'!U35","v":3272091.4322834713},{"$f":"'Calc-1'!V35","v":3336857.0786343557},{"$f":"'Calc-1'!W35","v":3402904.6540003819},{"$f":"'Calc-1'!X35","v":3470259.5320494222},{"$f":"'Calc-1'!Y35","v":3538947.5886791982},{"$f":"'Calc-1'!Z35","v":3608995.2119580992},{"$f":"'Calc-1'!AA35","v":3680429.3122627446},{"$f":"'Calc-1'!AB35","v":3753277.3326162249},{"$f":"'Calc-1'!AC35","v":3827567.2592309504},{"$f":"'Calc-1'!AD35","v":3903327.6322601885},{"$f":"'Calc-1'!AE35","v":3980587.5567624141},{"$f":"'Calc-1'!AF35","v":4059376.7138826614},{"$f":"'Calc-1'!AG35","v":4139725.3722552233},{"$f":"'Calc-1'!AH35","v":4221664.3996320218},{"$f":"'Calc-1'!AI35","v":4305225.2747411486},{"$f":"'Calc-1'!AJ35","v":4390440.0993801355},{"$f":"'Calc-1'!AK35","v":4477341.6107485872},{"$f":"'Calc-1'!AL35","v":4565963.1940249056}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D29:AL29)/10^6","v":102.07135055701465},{"$f":"'Calc-2'!D33","v":0},{"$f":"'Calc-2'!E33","v":0},{"$f":"'Calc-2'!F33","v":0},{"$f":"'Calc-2'!G33","v":0},{"$f":"'Calc-2'!H33","v":0},{"$f":"'Calc-2'!I33","v":2524204.2684560739},{"$f":"'Calc-2'!J33","v":2574166.7234642855},{"$f":"'Calc-2'!K33","v":2625118.1027610907},{"$f":"'Calc-2'!L33","v":2677077.980469666},{"$f":"'Calc-2'!M33","v":2730066.318150633},{"$f":"'Calc-2'!N33","v":2784103.4724707399},{"$f":"'Calc-2'!O33","v":2839210.2030233368},{"$f":"'Calc-2'!P33","v":2895407.6803036411},{"$f":"'Calc-2'!Q33","v":2952717.4938418628},{"$f":"'Calc-2'!R33","v":3011161.6604973073},{"$f":"'Calc-2'!S33","v":3070762.6329166535},{"$f":"'Calc-2'!T33","v":3131543.3081596424},{"$f":"'Calc-2'!U33","v":3193527.0364954988},{"$f":"'Calc-2'!V33","v":3256737.6303734677},{"$f":"'Calc-2'!W33","v":3321199.3735709027},{"$f":"'Calc-2'!X33","v":3386937.0305224257},{"$f":"'Calc-2'!Y33","v":3453975.8558337465},{"$f":"'Calc-2'!Z33","v":3522341.6039837948},{"$f":"'Calc-2'!AA33","v":3592060.5392188695},{"$f":"'Calc-2'!AB33","v":3663159.4456426622},{"$f":"'Calc-2'!AC33","v":3735665.6375059579},{"$f":"'Calc-2'!AD33","v":3809606.9697000328},{"$f":"'Calc-2'!AE33","v":3885011.8484577355},{"$f":"'Calc-2'!AF33","v":3961909.242266384},{"$f":"'Calc-2'!AG33","v":4040328.6929966621},{"$f":"'Calc-2'!AH33","v":4120300.3272518013},{"$f":"'Calc-2'!AI33","v":4201854.8679413907},{"$f":"'Calc-2'!AJ33","v":4285023.6460842798},{"$f":"'Calc-2'!AK33","v":4369838.612845093},{"$f":"'Calc-2'!AL33","v":4456332.3518089987}]
[null,"Reduction in Accident Costs ",61.797494109790897,{"$f":"'Calc-3'!D42","v":0},{"$f":"'Calc-3'!E42","v":0},{"$f":"'Calc-3'!F42","v":0},{"$f":"'Calc-3'!G42","v":0},{"$f":"'Calc-3'!H42","v":0},{"$f":"'Calc-3'!I42","v":1528239.7809039599},{"$f":"'Calc-3'!J42","v":1558488.7636227298},{"$f":"'Calc-3'!K42","v":1589336.4750010688},{"$f":"'Calc-3'!L42","v":1620794.7658840481},{"$f":"'Calc-3'!M42","v":1652875.721684648},{"$f":"'Calc-3'!N42","v":1685591.6670266408},{"$f":"'Calc-3'!O42","v":1718955.1704793726},{"$f":"'Calc-3'!P42","v":1752979.0493862641},{"$f":"'Calc-3'!Q42","v":1787676.3747888824},{"$f":"'Calc-3'!R42","v":1823060.4764484765},{"$f":"'Calc-3'!S42","v":1859144.9479669072},{"$f":"'Calc-3'!T42","v":1895943.652008936},{"$f":"'Calc-3'!U42","v":1933470.7256278782},{"$f":"'Calc-3'!V42","v":1971740.5856966763},{"$f":"'Calc-3'!W42","v":2010767.9344464627},{"$f":"'Calc-3'!X42","v":2050567.7651147561},{"$f":"'Calc-3'!Y42","v":2091155.3677054518},{"$f":"'Calc-3'!Z42","v":2132546.3348628241},{"$f":"'Calc-3'!AA42","v":2174756.567861788},{"$f":"'Calc-3'!AB42","v":2217802.2827167367},{"$f":"'Calc-3'!AC42","v":2261700.0164112914},{"$f":"'Calc-3'!AD42","v":2306466.6332513527},{"$f":"'Calc-3'!AE42","v":2352119.3313439069},{"$f":"'Calc-3'!AF42","v":2398675.6492040665},{"$f":"'Calc-3'!AG42","v":2446153.47249289},{"$f":"'Calc-3'!AH42","v":2494571.0408885572},{"$f":"'Calc-3'!AI42","v":2543946.9550935565},{"$f":"'Calc-3'!AJ42","v":2594300.1839805674},{"$f":"'Calc-3'!AK42","v":2645650.0718797762},{"$f":"'Calc-3'!AL42","v":2698016.34601044}]
[null,"Environmental Cost Savings",0.5689273255222469,{"$f":"'Cal-4'!D33","v":0},{"$f":"'Cal-4'!E33","v":0},{"$f":"'Cal-4'!F33","v":0},{"$f":"'Cal-4'!G33","v":0},{"$f":"'Cal-4'!H33","v":0},{"$f":"'Cal-4'!I33","v":30859.239372662549},{"$f":"'Cal-4'!J33","v":31470.047054913761},{"$f":"'Cal-4'!K33","v":32092.944666543724},{"$f":"'Cal-4'!L33","v":32728.17150773908},{"$f":"'Cal-4'!M33","v":33375.971615238537},{"$f":"'Cal-4'!N33","v":34036.593856085005},{"$f":"'Cal-4'!O33","v":34710.292023233567},{"$f":"'Cal-4'!P33","v":35397.324933051685},{"$f":"'Cal-4'!Q33","v":36097.956524749432},{"$f":"'Cal-4'!R33","v":36812.455961777669},{"$f":"'Cal-4'!S33","v":37541.097735233292},{"$f":"'Cal-4'!T33","v":38284.161769311118},{"$f":"'Cal-4'!U33","v":7276.4608876576967},{"$f":"'Cal-4'!V33","v":7420.4864145382817},{"$f":"'Cal-4'!W33","v":7567.3626888788604},{"$f":"'Cal-4'!X33","v":7717.1461365176583},{"$f":"'Cal-4'!Y33","v":7869.8943001491971},{"$f":"'Cal-4'!Z33","v":8025.6658614306016},{"$f":"'Cal-4'!AA33","v":8184.5206635254872},{"$f":"'Cal-4'!AB33","v":8346.5197340940867},{"$f":"'Cal-4'!AC33","v":8511.7253087383651},{"$f":"'Cal-4'!AD33","v":8680.2008549112597},{"$f":"'Cal-4'!AE33","v":8852.0110962991348},{"$f":"'Cal-4'!AF33","v":9027.2220376868318},{"$f":"'Cal-4'!AG33","v":9205.9009903149108},{"$f":"'Cal-4'!AH33","v":9388.1165977387827},{"$f":"'Cal-4'!AI33","v":9573.938862199675},{"$f":"'Cal-4'!AJ33","v":9763.4391715175916},{"$f":"'Cal-4'!AK33","v":9956.6903265165183},{"$f":"'Cal-4'!AL33","v":10153.766568992542}]
[null,"Agency Cost Saving",3.0067202302057892,{"$f":"'Project Data'!D18","v":0},{"$f":"'Project Data'!E18","v":44876.421346355077},{"$f":"'Project Data'!F18","v":89752.842692710154},{"$f":"'Project Data'!G18","v":89752.842692710154},{"$f":"'Project Data'!H18","v":89752.842692710154},{"$f":"'Project Data'!I18","v":89752.842692710154},{"$f":"'Project Data'!J18","v":89752.842692710154},{"$f":"'Project Data'!K18","v":89752.842692710154},{"$f":"'Project Data'!L18","v":89752.842692710154},{"$f":"'Project Data'!M18","v":89752.842692710154},{"$f":"'Project Data'!N18","v":89752.842692710154},{"$f":"'Project Data'!O18","v":89752.842692710154},{"$f":"'Project Data'!P18","v":89752.842692710154},{"$f":"'Project Data'!Q18","v":89752.842692710154},{"$f":"'Project Data'!R18","v":89752.842692710154},{"$f":"'Project Data'!S18","v":89752.842692710154},{"$f":"'Project Data'!T18","v":89752.842692710154},{"$f":"'Project Data'!U18","v":89752.842692710154},{"$f":"'Project Data'!V18","v":89752.842692710154},{"$f":"'Project Data'!W18","v":89752.842692710154},{"$f":"'Project Data'!X18","v":89752.842692710154},{"$f":"'Project Data'!Y18","v":89752.842692710154},{"$f":"'Project Data'!Z18","v":89752.842692710154},{"$f":"'Project Data'!AA18","v":89752.842692710154},{"$f":"'Project Data'!AB18","v":89752.842692710154},{"$f":"'Project Data'!AC18","v":89752.842692710154},{"$f":"'Project Data'!AD18","v":89752.842692710154},{"$f":"'Project Data'!AE18","v":89752.842692710154},{"$f":"'Project Data'!AF18","v":89752.842692710154},{"$f":"'Project Data'!AG18","v":89752.842692710154},{"$f":"'Project Data'!AH18","v":89752.842692710154},{"$f":"'Project Data'!AI18","v":89752.842692710154},{"$f":"'Project Data'!AJ18","v":89752.842692710154},{"$f":"'Project Data'!AK18","v":89752.842692710154},{"$f":"'Project Data'!AL18","v":89752.842692710154}]
[null,"O&M Costs",-13.295541681199861,{"$f":"'Project Data'!D15","v":0},{"$f":"-'Project Data'!E15","v":0},{"$f":"-'Project Data'!F15","v":0},{"$f":"-'Project Data'!G15","v":0},{"$f":"-'Project Data'!H15","v":0},{"$f":"-'Project Data'!I15","v":0},{"$f":"-'Project Data'!J15","v":-4809.9058249040809},{"$f":"-'Project Data'!K15","v":0},{"$f":"-'Project Data'!L15","v":-4809.9058249040809},{"$f":"-'Project Data'!M15","v":0},{"$f":"-'Project Data'!N15","v":-4809.9058249040809},{"$f":"-'Project Data'!O15","v":0},{"$f":"-'Project Data'!P15","v":-4809.9058249040809},{"$f":"-'Project Data'!Q15","v":0},{"$f":"-'Project Data'!R15","v":-1736376.0027903733},{"$f":"-'Project Data'!S15","v":0},{"$f":"-'Project Data'!T15","v":-4809.9058249040809},{"$f":"-'Project Data'!U15","v":0},{"$f":"-'Project Data'!V15","v":-4809.9058249040809},{"$f":"-'Project Data'!W15","v":-1025471.9218695501},{"$f":"-'Project Data'!X15","v":-4809.9058249040809},{"$f":"-'Project Data'!Y15","v":0},{"$f":"-'Project Data'!Z15","v":-4809.9058249040809},{"$f":"-'Project Data'!AA15","v":0},{"$f":"-'Project Data'!AB15","v":-1736376.0027903733},{"$f":"-'Project Data'!AC15","v":0},{"$f":"-'Project Data'!AD15","v":-4809.9058249040809},{"$f":"-'Project Data'!AE15","v":0},{"$f":"-'Project Data'!AF15","v":-4809.9058249040809},{"$f":"-'Project Data'!AG15","v":0},{"$f":"-'Project Data'!AH15","v":-4809.9058249040809},{"$f":"-'Project Data'!AI15","v":0},{"$f":"-'Project Data'!AJ15","v":-4809.9058249040809},{"$f":"-'Project Data'!AK15","v":0},{"$f":"-'Project Data'!AL15","v":-8739598.8838507161}]
[null,"Capital Costs",-35.021473602371827,{"$f":"-'Project Data'!D12","v":-661851.69933728641},{"$f":"-'Project Data'!E12","v":0},{"$f":"-'Project Data'!F12","v":-791289.15102895012},{"$f":"-'Project Data'!G12","v":-16784166.376002792},{"$f":"-'Project Data'!H12","v":-16784166.376002792},{"$f":"-'Project Data'!I12","v":0},{"$f":"-'Project Data'!J12","v":0},{"$f":"-'Project Data'!K12","v":0},{"$f":"-'Project Data'!L12","v":0},{"$f":"-'Project Data'!M12","v":0},{"$f":"-'Project Data'!N12","v":0},{"$f":"-'Project Data'!O12","v":0},{"$f":"-'Project Data'!P12","v":0},{"$f":"-'Project Data'!Q12","v":0},{"$f":"-'Project Data'!R12","v":0},{"$f":"-'Project Data'!S12","v":0},{"$f":"-'Project Data'!T12","v":0},{"$f":"-'Project Data'!U12","v":0},{"$f":"-'Project Data'!V12","v":0},{"$f":"-'Project Data'!W12","v":0},{"$f":"-'Project Data'!X12","v":0},{"$f":"-'Project Data'!Y12","v":0},{"$f":"-'Project Data'!Z12","v":0},{"$f":"-'Project Data'!AA12","v":0},{"$f":"-'Project Data'!AB12","v":0},{"$f":"-'Project Data'!AC12","v":0},{"$f":"-'Project Data'!AD12","v":0},{"$f":"-'Project Data'!AE12","v":0},{"$f":"-'Project Data'!AF12","v":0},{"$f":"-'Project Data'!AG12","v":0},{"$f":"-'Project Data'!AH12","v":0},{"$f":"-'Project Data'!AI12","v":0},{"$f":"-'Project Data'!AJ12","v":0},{"$f":"-'Project Data'!AK12","v":0},{"$f":"-'Project Data'!AL12","v":0}]
[null,"Total Benefits",{"$f":"SUM(D35:AL35)/10^6","v":272.0269140471878},{"$f":"SUM(D28:D32)","v":0},{"$f":"SUM(E28:E32)","v":44876.421346355077},{"$f":"SUM(F28:F32)","v":89752.842692710154},89752.842692710154,89752.842692710154,6759358.6946290629,6891372.528241545,7025999.3576819589,7163290.9028876014,7303299.9075065162,7446080.159160166,7591686.5101071456,7740174.8983159317,7891602.368954706,8046027.0963065531,8203508.4061184209,8364106.7983924476,8496118.4979872163,8662508.6238117497,8832192.1673993375,9005234.3165158331,9181701.5492112562,9361661.6593588609,9545183.782699639,9732338.4234024286,{"$f":"SUM(AC28:AC32)","v":9923197.4811496492},10117834.278759195,10316323.590353064,10518741.670083508,10725166.281427801,10935676.727062829,11150353.879331006,11369280.211309209,11592539.828492684,11820218.501106046]
[null,"Total Costs",{"$f":"SUM(D36:AL36)/10^6","v":-48.317015283571735},{"$f":"SUM(D33:D34)","v":-661851.69933728641},{"$f":"SUM(E33:E34)","v":0},-791289.15102895012,-16784166.376002792,-16784166.376002792,0,-4809.9058249040809,0,-4809.9058249040809,0,-4809.9058249040809,0,-4809.9058249040809,0,-1736376.0027903733,0,-4809.9058249040809,0,-4809.9058249040809,-1025471.9218695501,-4809.9058249040809,0,-4809.9058249040809,0,-1736376.0027903733,{"$f":"SUM(AC33:AC34)","v":0},-4809.9058249040809,0,-4809.9058249040809,0,-4809.9058249040809,0,-4809.9058249040809,0,-8739598.8838507161]
[null,"Net Impacts",{"$f":"SUM(D37:AL37)/10^6","v":223.70989876361614},{"$f":"SUM(D28:D34)","v":-661851.69933728641},{"$f":"SUM(E28:E34)","v":44876.421346355077},{"$f":"SUM(F28:F34)","v":-701536.30833624001},-16694413.533310082,-16694413.533310082,6759358.6946290629,6886562.6224166406,7025999.3576819589,7158480.9970626971,7303299.9075065162,7441270.2533352617,7591686.5101071456,7735364.9924910273,7891602.368954706,6309651.0935161803,8203508.4061184209,8359296.8925675433,8496118.4979872163,8657698.7179868463,7806720.2455297876,9000424.4106909297,9181701.5492112562,9356851.7535339575,9545183.782699639,{"$f":"SUM(AB28:AB34)","v":7995962.4206120558},{"$f":"SUM(AC28:AC34)","v":9923197.4811496492},10113024.372934291,10316323.590353064,10513931.764258604,10725166.281427801,10930866.821237925,11150353.879331006,11364470.305484306,11592539.828492684,3080619.6172553301]
[null,"Cumulative Net Impacts",null,{"$f":"D37","v":-661851.69933728641},{"$f":"D38+E37","v":-616975.2779909313},{"$f":"E38+F37","v":-1318511.5863271714},{"$f":"F38+G37","v":-18012925.119637255},{"$f":"G38+H37","v":-34707338.652947336},-27947979.958318274,-21061417.335901633,-14035417.978219673,-6876936.981156976,426362.92634954024,7867633.179684802,15459319.689791948,23194684.682282977,31086287.051237684,37395938.144753866,45599446.550872289,53958743.443439834,62454861.941427052,71112560.659413904,78919280.90494369,87919705.315634623,97101406.864845872,106458258.61837983,116003442.40107948,123999404.82169153,{"$f":"AB38+AC37","v":133922602.30284117},{"$f":"AC38+AD37","v":144035626.67577547},{"$f":"AD38+AE37","v":154351950.26612854},{"$f":"AE38+AF37","v":164865882.03038713},{"$f":"AF38+AG37","v":175591048.31181493},{"$f":"AG38+AH37","v":186521915.13305286},{"$f":"AH38+AI37","v":197672269.01238385},{"$f":"AI38+AJ37","v":209036739.31786814},{"$f":"AJ38+AK37","v":220629279.14636081},{"$f":"AK38+AL37","v":223709898.76361614}]
[]
[null,"Results - 7% 2018$"]
[null,"Impact Category","Total",{"$f":"BaseYear","v":2019},{"$f":"D41+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB41+1","v":2044},{"$f":"AC41+1","v":2045},{"$f":"AD41+1","v":2046},{"$f":"AE41+1","v":2047},{"$f":"AF41+1","v":2048},{"$f":"AG41+1","v":2049},{"$f":"AH41+1","v":2050},{"$f":"AI41+1","v":2051},{"$f":"AJ41+1","v":2052},{"$f":"AK41+1","v":2053}]
[null,"Travel Time Savings",{"$f":"SUM(D42:AL42)/10^6","v":30.004442985615501},{"$f":"'Calc-1'!D36","v":0},{"$f":"'Calc-1'!E36","v":0},{"$f":"'Calc-1'!F36","v":0},{"$f":"'Calc-1'!G36","v":0},{"$f":"'Calc-1'!H36","v":0},{"$f":"'Calc-1'!I36","v":1843997.9835273942},{"$f":"'Calc-1'!J36","v":1757473.718151523},{"$f":"'Calc-1'!K36","v":1675009.353364324},{"$f":"'Calc-1'!L36","v":1596414.3900876688},{"$f":"'Calc-1'!M36","v":1521507.2678610063},{"$f":"'Calc-1'!N36","v":1450114.9454226193},{"$f":"'Calc-1'!O36","v":1382072.5009708893},{"$f":"'Calc-1'!P36","v":1317222.7511821457},{"$f":"'Calc-1'!Q36","v":1255415.8881049945},{"$f":"'Calc-1'!R36","v":1196509.1330923375},{"$f":"'Calc-1'!S36","v":1140366.406971619},{"$f":"'Calc-1'!T36","v":1086858.0156913879},{"$f":"'Calc-1'!U36","v":1035860.3507179772},{"$f":"'Calc-1'!V36","v":987255.60349020781},{"$f":"'Calc-1'!W36","v":940931.4932724731},{"$f":"'Calc-1'!X36","v":896781.00777753431},{"$f":"'Calc-1'!Y36","v":854702.15595983516},{"$f":"'Calc-1'!Z36","v":814597.73240827909},{"$f":"'Calc-1'!AA36","v":776375.09279418841},{"$f":"'Calc-1'!AB36","v":739945.93985572306},{"$f":"'Calc-1'!AC36","v":705226.11942435533},{"$f":"'Calc-1'!AD36","v":672135.42602221551},{"$f":"'Calc-1'!AE36","v":640597.41758121748},{"$f":"'Calc-1'!AF36","v":610539.23885595205},{"$f":"'Calc-1'!AG36","v":581891.4531224214},{"$f":"'Calc-1'!AH36","v":554587.88177382085},{"$f":"'Calc-1'!AI36","v":528565.45144282375},{"$f":"'Calc-1'!AJ36","v":503764.04829721292},{"$f":"'Calc-1'!AK36","v":480126.37917226536},{"$f":"'Calc-1'!AL36","v":457597.83921909775}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D43:AL43)/10^6","v":29.284022733643983},{"$f":"'Calc-2'!D34","v":0},{"$f":"'Calc-2'!E34","v":0},{"$f":"'Calc-2'!F34","v":0},{"$f":"'Calc-2'!G34","v":0},{"$f":"'Calc-2'!H34","v":0},{"$f":"'Calc-2'!I34","v":1799722.7576028642},{"$f":"'Calc-2'!J34","v":1715275.9789876577},{"$f":"'Calc-2'!K34","v":1634791.6209110366},{"$f":"'Calc-2'!L34","v":1558083.7582639316},{"$f":"'Calc-2'!M34","v":1484975.1899345992},{"$f":"'Calc-2'!N34","v":1415297.0294603105},{"$f":"'Calc-2'!O34","v":1348888.3148865248},{"$f":"'Calc-2'!P34","v":1285595.6369322923},{"$f":"'Calc-2'!Q34","v":1225272.7846029149},{"$f":"'Calc-2'!R34","v":1167780.4074312125},{"$f":"'Calc-2'!S34","v":1112985.6935671335},{"$f":"'Calc-2'!T34","v":1060762.0629720839},{"$f":"'Calc-2'!U34","v":1010988.8750092187},{"$f":"'Calc-2'!V34","v":963551.14975421585},{"$f":"'Calc-2'!W34","v":918339.30238273472},{"$f":"'Calc-2'!X34","v":875248.89002097084},{"$f":"'Calc-2'!Y34","v":834180.37047451909},{"$f":"'Calc-2'!Z34","v":795038.87227818591},{"$f":"'Calc-2'!AA34","v":757733.97553554259},{"$f":"'Calc-2'!AB34","v":722179.50304195751},{"$f":"'Calc-2'!AC34","v":688293.3212085655},{"$f":"'Calc-2'!AD34","v":655997.1503273109},{"$f":"'Calc-2'!AE34","v":625216.38373874873},{"$f":"'Calc-2'!AF34","v":595879.91548487742},{"$f":"'Calc-2'!AG34","v":567919.9760488593},{"$f":"'Calc-2'!AH34","v":541271.9758021821},{"$f":"'Calc-2'!AI34","v":515874.35579760751},{"$f":"'Calc-2'!AJ34","v":491668.44556322915},{"$f":"'Calc-2'!AK34","v":468598.32756913145},{"$f":"'Calc-2'!AL34","v":446610.70805356011}]
[null,"Reduction in Accident Costs ",17.72955106910732,{"$f":"'Calc-3'!D43","v":0},{"$f":"'Calc-3'!E43","v":0},{"$f":"'Calc-3'!F43","v":0},{"$f":"'Calc-3'!G43","v":0},{"$f":"'Calc-3'!H43","v":0},{"$f":"'Calc-3'!I43","v":1089613.8427216727},{"$f":"'Calc-3'!J43","v":1038486.868545417},{"$f":"'Calc-3'!K43","v":989758.8795746814},{"$f":"'Calc-3'!L43","v":943317.31037587591},{"$f":"'Calc-3'!M43","v":899054.87732240523},{"$f":"'Calc-3'!N43","v":856869.33076117188},{"$f":"'Calc-3'!O43","v":816663.21880794596},{"$f":"'Calc-3'!P43","v":778343.6622259568},{"$f":"'Calc-3'!Q43","v":741822.13986765104},{"$f":"'Calc-3'!R43","v":707014.28418397799},{"$f":"'Calc-3'!S43","v":673839.68632880738},{"$f":"'Calc-3'!T43","v":642221.71040825988},{"$f":"'Calc-3'!U43","v":612087.31644584634},{"$f":"'Calc-3'!V43","v":583366.89165446057},{"$f":"'Calc-3'!W43","v":555994.08962544042},{"$f":"'Calc-3'!X43","v":529905.67706321855},{"$f":"'Calc-3'!Y43","v":505041.38771150634},{"$f":"'Calc-3'!Z43","v":481343.7831335676},{"$f":"'Calc-3'!AA43","v":458758.12002497446},{"$f":"'Calc-3'!AB43","v":437232.22375232953},{"$f":"'Calc-3'!AC43","v":416716.36782581621},{"$f":"'Calc-3'!AD43","v":397163.15902715025},{"$f":"'Calc-3'!AE43","v":378527.42792757001},{"$f":"'Calc-3'!AF43","v":360766.12454295345},{"$f":"'Calc-3'!AG43","v":343838.21888501575},{"$f":"'Calc-3'!AH43","v":327704.60617885418},{"$f":"'Calc-3'!AI43","v":312328.01652788522},{"$f":"'Calc-3'!AJ43","v":297672.92881749413},{"$f":"'Calc-3'!AK43","v":283705.4886585038},{"$f":"'Calc-3'!AL43","v":270393.43018091103}]
[null,"Environmental Cost Savings",0.23392429922912455,{"$f":"'Cal-4'!D34","v":0},{"$f":"'Cal-4'!E34","v":0},{"$f":"'Cal-4'!F34","v":0},{"$f":"'Cal-4'!G34","v":0},{"$f":"'Cal-4'!H34","v":0},{"$f":"'Cal-4'!I34","v":22002.211182086667},{"$f":"'Cal-4'!J34","v":20969.821138181527},{"$f":"'Cal-4'!K34","v":19985.873007406568},{"$f":"'Cal-4'!L34","v":19048.093793270225},{"$f":"'Cal-4'!M34","v":18154.31715305899},{"$f":"'Cal-4'!N34","v":17302.478393417696},{"$f":"'Cal-4'!O34","v":16490.60970074778},{"$f":"'Cal-4'!P34","v":15716.835595405208},{"$f":"'Cal-4'!Q34","v":14979.368599197081},{"$f":"'Cal-4'!R34","v":14276.50510616839},{"$f":"'Cal-4'!S34","v":13606.621447140111},{"$f":"'Cal-4'!T34","v":12968.17013890749},{"$f":"'Cal-4'!U34","v":2303.5411702461734},{"$f":"'Cal-4'!V34","v":2195.4541716165108},{"$f":"'Cal-4'!W34","v":2092.4388423903179},{"$f":"'Cal-4'!X34","v":1994.2572091677928},{"$f":"'Cal-4'!Y34","v":1900.68246476178},{"$f":"'Cal-4'!Z34","v":1811.4984442555722},{"$f":"'Cal-4'!AA34","v":1726.499125645189},{"$f":"'Cal-4'!AB34","v":1645.4881539125759},{"$f":"'Cal-4'!AC34","v":1568.2783874302745},{"$f":"'Cal-4'!AD34","v":1494.6914656497577},{"$f":"'Cal-4'!AE34","v":1424.5573970747259},{"$f":"'Cal-4'!AF34","v":1357.714166567569},{"$f":"'Cal-4'!AG34","v":1294.007361081831},{"$f":"'Cal-4'!AH34","v":1233.2898129560999},{"$f":"'Cal-4'!AI34","v":1175.421259945294},{"$f":"'Cal-4'!AJ34","v":1120.2680212040025},{"$f":"'Cal-4'!AK34","v":1067.7026884733568},{"$f":"'Cal-4'!AL34","v":1017.6038317580785}]
[null,"Agency Cost Saving",1.111743299492314,{"$f":"'Project Data'!D18*'Project Data'!D$5","v":0},{"$f":"'Project Data'!E18*'Project Data'!E$5","v":41940.580697528108},{"$f":"'Project Data'!F18*'Project Data'!F$5","v":78393.608780426366},{"$f":"'Project Data'!G18*'Project Data'!G$5","v":73265.054934977903},{"$f":"'Project Data'!H18*'Project Data'!H$5","v":68472.013957923278},{"$f":"'Project Data'!I18*'Project Data'!I$5","v":63992.536409274093},{"$f":"'Project Data'!J18*'Project Data'!J$5","v":59806.108793714113},{"$f":"'Project Data'!K18*'Project Data'!K$5","v":55893.559620293556},{"$f":"'Project Data'!L18*'Project Data'!L$5","v":52236.971607750987},{"$f":"'Project Data'!M18*'Project Data'!M$5","v":48819.599633412137},{"$f":"'Project Data'!N18*'Project Data'!N$5","v":45625.794049917888},{"$f":"'Project Data'!O18*'Project Data'!O$5","v":42640.929018614843},{"$f":"'Project Data'!P18*'Project Data'!P$5","v":39851.335531415745},{"$f":"'Project Data'!Q18*'Project Data'!Q$5","v":37244.238814407232},{"$f":"'Project Data'!R18*'Project Data'!R$5","v":34807.699826548822},{"$f":"'Project Data'!S18*'Project Data'!S$5","v":32530.56058555964},{"$f":"'Project Data'!T18*'Project Data'!T$5","v":30402.393070616494},{"$f":"'Project Data'!U18*'Project Data'!U$5","v":28413.451467865882},{"$f":"'Project Data'!V18*'Project Data'!V$5","v":26554.627540061567},{"$f":"'Project Data'!W18*'Project Data'!W$5","v":24817.408915945391},{"$f":"'Project Data'!X18*'Project Data'!X$5","v":23193.840108360182},{"$f":"'Project Data'!Y18*'Project Data'!Y$5","v":21676.486082579606},{"$f":"'Project Data'!Z18*'Project Data'!Z$5","v":20258.398208018323},{"$f":"'Project Data'!AA18*'Project Data'!AA$5","v":18933.082437400302},{"$f":"'Project Data'!AB18*'Project Data'!AB$5","v":17694.469567663833},{"$f":"'Project Data'!AC18*'Project Data'!AC$5","v":16536.887446414796},{"$f":"'Project Data'!AD18*'Project Data'!AD$5","v":15455.034996649345},{"$f":"'Project Data'!AE18*'Project Data'!AE$5","v":14443.957940793776},{"$f":"'Project Data'!AF18*'Project Data'!AF$5","v":13499.026112891383},{"$f":"'Project Data'!AG18*'Project Data'!AG$5","v":12615.912255038675},{"$f":"'Project Data'!AH18*'Project Data'!AH$5","v":11790.572200970726},{"$f":"'Project Data'!AI18*'Project Data'!AI$5","v":11019.226356047404},{"$f":"'Project Data'!AJ18*'Project Data'!AJ$5","v":10298.342388829351},{"$f":"'Project Data'!AK18*'Project Data'!AK$5","v":9624.6190549807015},{"$f":"'Project Data'!AL18*'Project Data'!AL$5","v":8994.9710794212169}]
[null,"O&M Costs",-2.1938472469511185,{"$f":"('Project Data'!D$15)*'Project Data'!D$5","v":0},{"$f":"-('Project Data'!E$15)*'Project Data'!E$5","v":0},{"$f":"-('Project Data'!F$15)*'Project Data'!F$5","v":0},{"$f":"-('Project Data'!G$15)*'Project Data'!G$5","v":0},{"$f":"-('Project Data'!H$15)*'Project Data'!H$5","v":0},{"$f":"-('Project Data'!I$15)*'Project Data'!I$5","v":0},{"$f":"-('Project Data'!J$15)*'Project Data'!J$5","v":-3205.0433437145825},{"$f":"-('Project Data'!K$15)*'Project Data'!K$5","v":0},{"$f":"-('Project Data'!L$15)*'Project Data'!L$5","v":-2799.4089821945863},{"$f":"-('Project Data'!M$15)*'Project Data'!M$5","v":0},{"$f":"-('Project Data'!N$15)*'Project Data'!N$5","v":-2445.1122213246454},{"$f":"-('Project Data'!O$15)*'Project Data'!O$5","v":0},{"$f":"-('Project Data'!P$15)*'Project Data'!P$5","v":-2135.6557090790861},{"$f":"-('Project Data'!Q$15)*'Project Data'!Q$5","v":0},{"$f":"-('Project Data'!R$15)*'Project Data'!R$5","v":-673396.55077085341},{"$f":"-('Project Data'!S$15)*'Project Data'!S$5","v":0},{"$f":"-('Project Data'!T$15)*'Project Data'!T$5","v":-1629.2815150383972},{"$f":"-('Project Data'!U$15)*'Project Data'!U$5","v":0},{"$f":"-('Project Data'!V$15)*'Project Data'!V$5","v":-1423.0775744941891},{"$f":"-('Project Data'!W$15)*'Project Data'!W$5","v":-283551.53166557115},{"$f":"-('Project Data'!X$15)*'Project Data'!X$5","v":-1242.9710669003312},{"$f":"-('Project Data'!Y$15)*'Project Data'!Y$5","v":0},{"$f":"-('Project Data'!Z$15)*'Project Data'!Z$5","v":-1085.6590679538224},{"$f":"-('Project Data'!AA$15)*'Project Data'!AA$5","v":0},{"$f":"-('Project Data'!AB$15)*'Project Data'!AB$5","v":-342320.65991032391},{"$f":"-('Project Data'!AC$15)*'Project Data'!AC$5","v":0},{"$f":"-('Project Data'!AD$15)*'Project Data'!AD$5","v":-828.24410485794988},{"$f":"-('Project Data'!AE$15)*'Project Data'!AE$5","v":0},{"$f":"-('Project Data'!AF$15)*'Project Data'!AF$5","v":-723.42047764691222},{"$f":"-('Project Data'!AG$15)*'Project Data'!AG$5","v":0},{"$f":"-('Project Data'!AH$15)*'Project Data'!AH$5","v":-631.86346200271839},{"$f":"-('Project Data'!AI$15)*'Project Data'!AI$5","v":0},{"$f":"-('Project Data'!AJ$15)*'Project Data'!AJ$5","v":-551.89401869396295},{"$f":"-('Project Data'!AK$15)*'Project Data'!AK$5","v":0},{"$f":"-('Project Data'!AL$15)*'Project Data'!AL$5","v":-875876.87306046905}]
[null,{"$f":"B34","v":"Capital Costs"},-27.858433833683897,{"$f":"-(('Project Data'!D$12)*'Project Data'!D$5)","v":-661851.69933728641},{"$f":"-(('Project Data'!E$12)*'Project Data'!E$5)","v":0},{"$f":"-(('Project Data'!F$12)*'Project Data'!F$5)","v":-691142.58977111545},{"$f":"-(('Project Data'!G$12)*'Project Data'!G$5)","v":-13700879.378113903},{"$f":"-(('Project Data'!H$12)*'Project Data'!H$5)","v":-12804560.166461593},{"$f":"-(('Project Data'!I$12)*'Project Data'!I$5)","v":0},{"$f":"-(('Project Data'!J$12)*'Project Data'!J$5)","v":0},{"$f":"-(('Project Data'!K$12)*'Project Data'!K$5)","v":0},{"$f":"-(('Project Data'!L$12)*'Project Data'!L$5)","v":0},{"$f":"-(('Project Data'!M$12)*'Project Data'!M$5)","v":0},{"$f":"-(('Project Data'!N$12)*'Project Data'!N$5)","v":0},{"$f":"-(('Project Data'!O$12)*'Project Data'!O$5)","v":0},{"$f":"-(('Project Data'!P$12)*'Project Data'!P$5)","v":0},{"$f":"-(('Project Data'!Q$12)*'Project Data'!Q$5)","v":0},{"$f":"-(('Project Data'!R$12)*'Project Data'!R$5)","v":0},{"$f":"-(('Project Data'!S$12)*'Project Data'!S$5)","v":0},{"$f":"-(('Project Data'!T$12)*'Project Data'!T$5)","v":0},{"$f":"-(('Project Data'!U$12)*'Project Data'!U$5)","v":0},{"$f":"-(('Project Data'!V$12)*'Project Data'!V$5)","v":0},{"$f":"-(('Project Data'!W$12)*'Project Data'!W$5)","v":0},{"$f":"-(('Project Data'!X$12)*'Project Data'!X$5)","v":0},{"$f":"-(('Project Data'!Y$12)*'Project Data'!Y$5)","v":0},{"$f":"-(('Project Data'!Z$12)*'Project Data'!Z$5)","v":0},{"$f":"-(('Project Data'!AA$12)*'Project Data'!AA$5)","v":0},{"$f":"-(('Project Data'!AB$12)*'Project Data'!AB$5)","v":0},{"$f":"-(('Project Data'!AC$12)*'Project Data'!AC$5)","v":0},{"$f":"-(('Project Data'!AD$12)*'Project Data'!AD$5)","v":0},{"$f":"-(('Project Data'!AE$12)*'Project Data'!AE$5)","v":0},{"$f":"-(('Project Data'!AF$12)*'Project Data'!AF$5)","v":0},{"$f":"-(('Project Data'!AG$12)*'Project Data'!AG$5)","v":0},{"$f":"-(('Project Data'!AH$12)*'Project Data'!AH$5)","v":0},{"$f":"-(('Project Data'!AI$12)*'Project Data'!AI$5)","v":0},{"$f":"-(('Project Data'!AJ$12)*'Project Data'!AJ$5)","v":0},{"$f":"-(('Project Data'!AK$12)*'Project Data'!AK$5)","v":0},{"$f":"-(('Project Data'!AL$12)*'Project Data'!AL$5)","v":0}]
[null,"Total Benefits",{"$f":"SUM(D49:AL49)/10^6","v":78.363684387088242},{"$f":"SUM(D42:D46)","v":0},{"$f":"SUM(E42:E46)","v":41940.580697528108},78393.608780426366,73265.054934977903,68472.013957923278,4819329.3314432921,4592012.4956164937,4375439.2864777427,4169100.5241284976,3972511.2519044816,3785209.578087437,3606755.5733847227,3436730.2214672156,3274734.4199891649,3120388.0296402453,2973328.9689002596,2833212.3522812561,2689653.534811154,2562923.7266105628,2442174.7330389838,2327123.6721792519,2217501.082693202,2113050.2844723067,2013526.769917751,1918697.6243715866,{"$f":"SUM(AC42:AC46)","v":1828340.9742925819},1742245.4618389755,1660209.7445854046,1582042.0191632418,1507559.567672417,1436588.3257687837,1368962.471384309,1304524.0330879698,1243122.5171433548,1184614.5523647482]
[null,"Total Costs",{"$f":"SUM(D50:AL50)/10^6","v":-30.052281080635019},{"$f":"SUM(D47:D48)","v":-661851.69933728641},{"$f":"SUM(E47:E48)","v":0},{"$f":"SUM(F47:F48)","v":-691142.58977111545},{"$f":"SUM(G47:G48)","v":-13700879.378113903},-12804560.166461593,0,-3205.0433437145825,0,-2799.4089821945863,0,-2445.1122213246454,0,-2135.6557090790861,0,-673396.55077085341,0,-1629.2815150383972,0,-1423.0775744941891,-283551.53166557115,-1242.9710669003312,0,-1085.6590679538224,0,{"$f":"SUM(AB47:AB48)","v":-342320.65991032391},{"$f":"SUM(AC47:AC48)","v":0},-828.24410485794988,0,-723.42047764691222,0,-631.86346200271839,0,-551.89401869396295,0,-875876.87306046905]
[null,"Net Impacts",{"$f":"SUM(D51:AL51)/10^6","v":48.311403306453236},{"$f":"SUM(D42:D48)","v":-661851.69933728641},{"$f":"SUM(E42:E48)","v":41940.580697528108},-612748.98099068913,-13627614.323178925,-12736088.152503669,4819329.3314432921,4588807.4522727793,4375439.2864777427,4166301.1151463031,3972511.2519044816,3782764.4658661122,3606755.5733847227,3434594.5657581366,3274734.4199891649,2446991.4788693916,2973328.9689002596,2831583.0707662175,2689653.534811154,2561500.6490360685,2158623.2013734127,2325880.7011123514,2217501.082693202,2111964.6254043528,2013526.769917751,{"$f":"SUM(AB42:AB48)","v":1576376.9644612628},{"$f":"SUM(AC42:AC48)","v":1828340.9742925819},1741417.2177341175,1660209.7445854046,1581318.598685595,1507559.567672417,1435956.462306781,1368962.471384309,1303972.1390692757,1243122.5171433548,308737.67930427915]
[null,"Cumulative Net Impacts",null,{"$f":"D51","v":-661851.69933728641},{"$f":"D52+E51","v":-619911.11863975832},{"$f":"E52+F51","v":-1232660.0996304476},-14860274.422809372,-27596362.575313039,-22777033.243869748,-18188225.791596968,-13812786.505119225,{"$f":"K52+L51","v":-9646485.3899729215},-5673974.1380684394,-1891209.6722023273,1715545.9011823954,5150140.4669405315,8424874.8869296964,10871866.365799088,13845195.334699348,16676778.405465566,19366431.94027672,21927932.589312788,24086555.790686201,26412436.491798554,28629937.574491754,30741902.199896108,32755428.969813861,34331805.93427512,{"$f":"AB52+AC51","v":36160146.908567704},{"$f":"AC52+AD51","v":37901564.126301825},{"$f":"AD52+AE51","v":39561773.870887227},{"$f":"AE52+AF51","v":41143092.46957282},{"$f":"AF52+AG51","v":42650652.037245236},{"$f":"AG52+AH51","v":44086608.499552019},{"$f":"AH52+AI51","v":45455570.970936328},{"$f":"AI52+AJ51","v":46759543.110005602},{"$f":"AJ52+AK51","v":48002665.627148956},{"$f":"AK52+AL51","v":48311403.306453235}]
[]
[null,"Results - 3% 2018$"]
[null,"Impact Category","Total",{"$f":"BaseYear","v":2019},{"$f":"D55+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB55+1","v":2044},{"$f":"AC55+1","v":2045},{"$f":"AD55+1","v":2046},{"$f":"AE55+1","v":2047},{"$f":"AF55+1","v":2048},{"$f":"AG55+1","v":2049},{"$f":"AH55+1","v":2050},{"$f":"AI55+1","v":2051},{"$f":"AJ55+1","v":2052},{"$f":"AK55+1","v":2053}]
[null,"Travel Time Savings",{"$f":"SUM(D56:AL56)/10^6","v":58.145144939012859},{"$f":"'Calc-1'!D37","v":0},{"$f":"'Calc-1'!E37","v":0},{"$f":"'Calc-1'!F37","v":0},{"$f":"'Calc-1'!G37","v":0},{"$f":"'Calc-1'!H37","v":0},{"$f":"'Calc-1'!I37","v":2230967.3100947542},{"$f":"'Calc-1'!J37","v":2208859.8288984983},{"$f":"'Calc-1'!K37","v":2186971.4189197496},{"$f":"'Calc-1'!L37","v":2165299.9093006933},{"$f":"'Calc-1'!M37","v":2143843.1506953472},{"$f":"'Calc-1'!N37","v":2122599.0150563954},{"$f":"'Calc-1'!O37","v":2101565.3954241294},{"$f":"'Calc-1'!P37","v":2080740.205717487},{"$f":"'Calc-1'!Q37","v":2060121.3805271522},{"$f":"'Calc-1'!R37","v":2039706.8749107178},{"$f":"'Calc-1'!S37","v":2019494.6641898674},{"$f":"'Calc-1'!T37","v":1999482.7437495717},{"$f":"'Calc-1'!U37","v":1979669.1288392728},{"$f":"'Calc-1'!V37","v":1960051.8543760427},{"$f":"'Calc-1'!W37","v":1940628.9747496862},{"$f":"'Calc-1'!X37","v":1921398.5636297816},{"$f":"'Calc-1'!Y37","v":1902358.7137746278},{"$f":"'Calc-1'!Z37","v":1883507.5368420891},{"$f":"'Calc-1'!AA37","v":1864843.1632023088},{"$f":"'Calc-1'!AB37","v":1846363.7417522871},{"$f":"'Calc-1'!AC37","v":1828067.4397322885},{"$f":"'Calc-1'!AD37","v":1809952.4425440712},{"$f":"'Calc-1'!AE37","v":1792016.9535709226},{"$f":"'Calc-1'!AF37","v":1774259.1939994653},{"$f":"'Calc-1'!AG37","v":1756677.4026432473},{"$f":"'Calc-1'!AH37","v":1739269.8357680633},{"$f":"'Calc-1'!AI37","v":1722034.766919015},{"$f":"'Calc-1'!AJ37","v":1704970.4867492868},{"$f":"'Calc-1'!AK37","v":1688075.3028506127},{"$f":"'Calc-1'!AL37","v":1671347.5395854264}]
[null,"Vehicle Operating Cost Savings",{"$f":"SUM(D57:AL57)/10^6","v":56.749053700526389},{"$f":"'Calc-2'!D35","v":0},{"$f":"'Calc-2'!E35","v":0},{"$f":"'Calc-2'!F35","v":0},{"$f":"'Calc-2'!G35","v":0},{"$f":"'Calc-2'!H35","v":0},{"$f":"'Calc-2'!I35","v":2177400.7755502122},{"$f":"'Calc-2'!J35","v":2155824.1049802853},{"$f":"'Calc-2'!K35","v":2134461.2456288128},{"$f":"'Calc-2'!L35","v":2113310.0787612563},{"$f":"'Calc-2'!M35","v":2092368.5066384049},{"$f":"'Calc-2'!N35","v":2071634.4523083197},{"$f":"'Calc-2'!O35","v":2051105.8594003501},{"$f":"'Calc-2'!P35","v":2030780.6919211824},{"$f":"'Calc-2'!Q35","v":2010656.9340529146},{"$f":"'Calc-2'!R35","v":1990732.5899531299},{"$f":"'Calc-2'!S35","v":1971005.6835569553},{"$f":"'Calc-2'!T35","v":1951474.2583810757},{"$f":"'Calc-2'!U35","v":1932136.3773296918},{"$f":"'Calc-2'!V35","v":1912990.1225024054},{"$f":"'Calc-2'!W35","v":1894033.5950040042},{"$f":"'Calc-2'!X35","v":1875264.9147561297},{"$f":"'Calc-2'!Y35","v":1856682.220310817},{"$f":"'Calc-2'!Z35","v":1838283.6686658803},{"$f":"'Calc-2'!AA35","v":1820067.4350821208},{"$f":"'Calc-2'!AB35","v":1802031.7129023608},{"$f":"'Calc-2'!AC35","v":1784174.7133722536},{"$f":"'Calc-2'!AD35","v":1766494.6654628837},{"$f":"'Calc-2'!AE35","v":1748989.8156951168},{"$f":"'Calc-2'!AF35","v":1731658.4279656922},{"$f":"'Calc-2'!AG35","v":1714498.7833750392},{"$f":"'Calc-2'!AH35","v":1697509.1800568004},{"$f":"'Calc-2'!AI35","v":1680687.933009041},{"$f":"'Calc-2'!AJ35","v":1664033.3739271362},{"$f":"'Calc-2'!AK35","v":1647543.8510383065},{"$f":"'Calc-2'!AL35","v":1631217.7289378038}]
[null,"Reduction in Accident Costs ",34.357822176905437,{"$f":"'Calc-3'!D44","v":0},{"$f":"'Calc-3'!E44","v":0},{"$f":"'Calc-3'!F44","v":0},{"$f":"'Calc-3'!G44","v":0},{"$f":"'Calc-3'!H44","v":0},{"$f":"'Calc-3'!I44","v":1318273.0596530861},{"$f":"'Calc-3'!J44","v":1305209.8037524095},{"$f":"'Calc-3'!K44","v":1292275.9964917374},{"$f":"'Calc-3'!L44","v":1279470.3551165611},{"$f":"'Calc-3'!M44","v":1266791.6095836621},{"$f":"'Calc-3'!N44","v":1254238.5024351503},{"$f":"'Calc-3'!O44","v":1241809.7886737515},{"$f":"'Calc-3'!P44","v":1229504.23563933},{"$f":"'Calc-3'!Q44","v":1217320.6228866361},{"$f":"'Calc-3'!R44","v":1205257.7420642634},{"$f":"'Calc-3'!S44","v":1193314.3967948083},{"$f":"'Calc-3'!T44","v":1181489.4025562142},{"$f":"'Calc-3'!U44","v":1169781.5865642896},{"$f":"'Calc-3'!V44","v":1158189.7876563985},{"$f":"'Calc-3'!W44","v":1146712.8561762944},{"$f":"'Calc-3'!X44","v":1135349.6538600998},{"$f":"'Calc-3'!Y44","v":1124099.0537234163},{"$f":"'Calc-3'!Z44","v":1112959.9399495509},{"$f":"'Calc-3'!AA44","v":1101931.2077788513},{"$f":"'Calc-3'!AB44","v":1091011.7633991372},{"$f":"'Calc-3'!AC44","v":1080200.5238372199},{"$f":"'Calc-3'!AD44","v":1069496.416851491},{"$f":"'Calc-3'!AE44","v":1058898.3808255829},{"$f":"'Calc-3'!AF44","v":1048405.3646630761},{"$f":"'Calc-3'!AG44","v":1038016.3276832567},{"$f":"'Calc-3'!AH44","v":1027730.2395178996},{"$f":"'Calc-3'!AI44","v":1017546.0800090801},{"$f":"'Calc-3'!AJ44","v":1007462.8391079979},{"$f":"'Calc-3'!AK44","v":997479.51677479839},{"$f":"'Calc-3'!AL44","v":987595.12287939282}]
[null,"Environmental Cost Savings",0.37549445879573451,{"$f":"'Cal-4'!D35","v":0},{"$f":"'Cal-4'!E35","v":0},{"$f":"'Cal-4'!F35","v":0},{"$f":"'Cal-4'!G35","v":0},{"$f":"'Cal-4'!H35","v":0},{"$f":"'Cal-4'!I35","v":26619.450962272374},{"$f":"'Cal-4'!J35","v":26355.668965584078},{"$f":"'Cal-4'!K35","v":26094.500882378663},{"$f":"'Cal-4'!L35","v":25835.920810419473},{"$f":"'Cal-4'!M35","v":25579.903104144763},{"$f":"'Cal-4'!N35","v":25326.422372124114},{"$f":"'Cal-4'!O35","v":25075.453474540231},{"$f":"'Cal-4'!P35","v":24826.971520695537},{"$f":"'Cal-4'!Q35","v":24580.951866543604},{"$f":"'Cal-4'!R35","v":24337.370112245},{"$f":"'Cal-4'!S35","v":24096.202099747348},{"$f":"'Cal-4'!T35","v":23857.423910389327},{"$f":"'Cal-4'!U35","v":4402.3785045791483},{"$f":"'Cal-4'!V35","v":4358.7537057896707},{"$f":"'Cal-4'!W35","v":4315.5612012855308},{"$f":"'Cal-4'!X35","v":4272.7967073025757},{"$f":"'Cal-4'!Y35","v":4230.455982526064},{"$f":"'Cal-4'!Z35","v":4188.534827670007},{"$f":"'Cal-4'!AA35","v":4147.0290850606934},{"$f":"'Cal-4'!AB35","v":4105.934638224353},{"$f":"'Cal-4'!AC35","v":4065.2474114788624},{"$f":"'Cal-4'!AD35","v":4024.9633695295502},{"$f":"'Cal-4'!AE35","v":3985.0785170689755},{"$f":"'Cal-4'!AF35","v":3945.588898380674},{"$f":"'Cal-4'!AG35","v":3906.4905969468418},{"$f":"'Cal-4'!AH35","v":3867.7797350599021},{"$f":"'Cal-4'!AI35","v":3829.4524734379147},{"$f":"'Cal-4'!AJ35","v":3791.5050108438149},{"$f":"'Cal-4'!AK35","v":3753.9335837083895},{"$f":"'Cal-4'!AL35","v":3716.7344657570347}]
[null,"Agency Cost Saving",1.8530730718083752,{"$f":"'Project Data'!D18*'Project Data'!D$6","v":0},{"$f":"'Project Data'!E18*'Project Data'!E$6","v":43569.341112966096},{"$f":"'Project Data'!F18*'Project Data'!F$6","v":84600.662355273962},{"$f":"'Project Data'!G18*'Project Data'!G$6","v":82136.565393469878},{"$f":"'Project Data'!H18*'Project Data'!H$6","v":79744.238246087261},{"$f":"'Project Data'!I18*'Project Data'!I$6","v":77421.590530181813},{"$f":"'Project Data'!J18*'Project Data'!J$6","v":75166.592747749324},{"$f":"'Project Data'!K18*'Project Data'!K$6","v":72977.27451237799},{"$f":"'Project Data'!L18*'Project Data'!L$6","v":70851.72282755145},{"$f":"'Project Data'!M18*'Project Data'!M$6","v":68788.080415098491},{"$f":"'Project Data'!N18*'Project Data'!N$6","v":66784.544092328637},{"$f":"'Project Data'!O18*'Project Data'!O$6","v":64839.363196435566},{"$f":"'Project Data'!P18*'Project Data'!P$6","v":62950.83805479182},{"$f":"'Project Data'!Q18*'Project Data'!Q$6","v":61117.31849979789},{"$f":"'Project Data'!R18*'Project Data'!R$6","v":59337.202426988231},{"$f":"'Project Data'!S18*'Project Data'!S$6","v":57608.934395134202},{"$f":"'Project Data'!T18*'Project Data'!T$6","v":55931.004267120596},{"$f":"'Project Data'!U18*'Project Data'!U$6","v":54301.945890408344},{"$f":"'Project Data'!V18*'Project Data'!V$6","v":52720.335815930426},{"$f":"'Project Data'!W18*'Project Data'!W$6","v":51184.79205430139},{"$f":"'Project Data'!X18*'Project Data'!X$6","v":49693.972868253775},{"$f":"'Project Data'!Y18*'Project Data'!Y$6","v":48246.57560024639},{"$f":"'Project Data'!Z18*'Project Data'!Z$6","v":46841.335534219797},{"$f":"'Project Data'!AA18*'Project Data'!AA$6","v":45477.024790504649},{"$f":"'Project Data'!AB18*'Project Data'!AB$6","v":44152.451252917141},{"$f":"'Project Data'!AC18*'Project Data'!AC$6","v":42866.457527104023},{"$f":"'Project Data'!AD18*'Project Data'!AD$6","v":41617.919929227202},{"$f":"'Project Data'!AE18*'Project Data'!AE$6","v":40405.747504104082},{"$f":"'Project Data'!AF18*'Project Data'!AF$6","v":39228.881071945711},{"$f":"'Project Data'!AG18*'Project Data'!AG$6","v":38086.292302859918},{"$f":"'Project Data'!AH18*'Project Data'!AH$6","v":36976.9828183106},{"$f":"'Project Data'!AI18*'Project Data'!AI$6","v":35899.983318748149},{"$f":"'Project Data'!AJ18*'Project Data'!AJ$6","v":34854.352736648696},{"$f":"'Project Data'!AK18*'Project Data'!AK$6","v":33839.177414222031},{"$f":"'Project Data'!AL18*'Project Data'!AL$6","v":32853.570305069938}]
[null,"O&M Costs",-5.8199849073686529,{"$f":"(('Project Data'!D$15)*'Project Data'!D$6)","v":0},{"$f":"-(('Project Data'!E$15)*'Project Data'!E$6)","v":0},{"$f":"-(('Project Data'!F$15)*'Project Data'!F$6)","v":0},{"$f":"-(('Project Data'!G$15)*'Project Data'!G$6)","v":0},{"$f":"-(('Project Data'!H$15)*'Project Data'!H$6)","v":0},{"$f":"-(('Project Data'!I$15)*'Project Data'!I$6)","v":0},{"$f":"-(('Project Data'!J$15)*'Project Data'!J$6)","v":-4028.2204044881742},{"$f":"-(('Project Data'!K$15)*'Project Data'!K$6)","v":0},{"$f":"-(('Project Data'!L$15)*'Project Data'!L$6)","v":-3796.9840743596701},{"$f":"-(('Project Data'!M$15)*'Project Data'!M$6)","v":0},{"$f":"-(('Project Data'!N$15)*'Project Data'!N$6)","v":-3579.02165553744},{"$f":"-(('Project Data'!O$15)*'Project Data'!O$6)","v":0},{"$f":"-(('Project Data'!P$15)*'Project Data'!P$6)","v":-3373.5711712107086},{"$f":"-(('Project Data'!Q$15)*'Project Data'!Q$6)","v":0},{"$f":"-(('Project Data'!R$15)*'Project Data'!R$6)","v":-1147949.0930408763},{"$f":"-(('Project Data'!S$15)*'Project Data'!S$6)","v":0},{"$f":"-(('Project Data'!T$15)*'Project Data'!T$6)","v":-2997.3742908424751},{"$f":"-(('Project Data'!U$15)*'Project Data'!U$6)","v":0},{"$f":"-(('Project Data'!V$15)*'Project Data'!V$6)","v":-2825.3127446908052},{"$f":"-(('Project Data'!W$15)*'Project Data'!W$6)","v":-584812.30793017452},{"$f":"-(('Project Data'!X$15)*'Project Data'!X$6)","v":-2663.1282351690124},{"$f":"-(('Project Data'!Y$15)*'Project Data'!Y$6)","v":0},{"$f":"-(('Project Data'!Z$15)*'Project Data'!Z$6)","v":-2510.2537799689062},{"$f":"-(('Project Data'!AA$15)*'Project Data'!AA$6)","v":0},{"$f":"-(('Project Data'!AB$15)*'Project Data'!AB$6)","v":-854181.93474293081},{"$f":"-(('Project Data'!AC$15)*'Project Data'!AC$6)","v":0},{"$f":"-(('Project Data'!AD$15)*'Project Data'!AD$6)","v":-2230.3279704837728},{"$f":"-(('Project Data'!AE$15)*'Project Data'!AE$6)","v":0},{"$f":"-(('Project Data'!AF$15)*'Project Data'!AF$6)","v":-2102.2980210045935},{"$f":"-(('Project Data'!AG$15)*'Project Data'!AG$6)","v":0},{"$f":"-(('Project Data'!AH$15)*'Project Data'!AH$6)","v":-1981.6175143789173},{"$f":"-(('Project Data'!AI$15)*'Project Data'!AI$6)","v":0},{"$f":"-(('Project Data'!AJ$15)*'Project Data'!AJ$6)","v":-1867.8645625213662},{"$f":"-(('Project Data'!AK$15)*'Project Data'!AK$6)","v":0},{"$f":"-(('Project Data'!AL$15)*'Project Data'!AL$6)","v":-3199085.5972300153}]
[null,{"$f":"B48","v":"Capital Costs"},-31.680121919374287,{"$f":"-(('Project Data'!D$12)*'Project Data'!D$6)","v":-661851.69933728641},{"$f":"-(('Project Data'!E$12)*'Project Data'!E$6)","v":0},{"$f":"-(('Project Data'!F$12)*'Project Data'!F$6)","v":-745865.91670180985},{"$f":"-(('Project Data'!G$12)*'Project Data'!G$6)","v":-15359889.868194703},{"$f":"-(('Project Data'!H$12)*'Project Data'!H$6)","v":-14912514.435140489},{"$f":"-(('Project Data'!I$12)*'Project Data'!I$6)","v":0},{"$f":"-(('Project Data'!J$12)*'Project Data'!J$6)","v":0},{"$f":"-(('Project Data'!K$12)*'Project Data'!K$6)","v":0},{"$f":"-(('Project Data'!L$12)*'Project Data'!L$6)","v":0},{"$f":"-(('Project Data'!M$12)*'Project Data'!M$6)","v":0},{"$f":"-(('Project Data'!N$12)*'Project Data'!N$6)","v":0},{"$f":"-(('Project Data'!O$12)*'Project Data'!O$6)","v":0},{"$f":"-(('Project Data'!P$12)*'Project Data'!P$6)","v":0},{"$f":"-(('Project Data'!Q$12)*'Project Data'!Q$6)","v":0},{"$f":"-(('Project Data'!R$12)*'Project Data'!R$6)","v":0},{"$f":"-(('Project Data'!S$12)*'Project Data'!S$6)","v":0},{"$f":"-(('Project Data'!T$12)*'Project Data'!T$6)","v":0},{"$f":"-(('Project Data'!U$12)*'Project Data'!U$6)","v":0},{"$f":"-(('Project Data'!V$12)*'Project Data'!V$6)","v":0},{"$f":"-(('Project Data'!W$12)*'Project Data'!W$6)","v":0},{"$f":"-(('Project Data'!X$12)*'Project Data'!X$6)","v":0},{"$f":"-(('Project Data'!Y$12)*'Project Data'!Y$6)","v":0},{"$f":"-(('Project Data'!Z$12)*'Project Data'!Z$6)","v":0},{"$f":"-(('Project Data'!AA$12)*'Project Data'!AA$6)","v":0},{"$f":"-(('Project Data'!AB$12)*'Project Data'!AB$6)","v":0},{"$f":"-(('Project Data'!AC$12)*'Project Data'!AC$6)","v":0},{"$f":"-(('Project Data'!AD$12)*'Project Data'!AD$6)","v":0},{"$f":"-(('Project Data'!AE$12)*'Project Data'!AE$6)","v":0},{"$f":"-(('Project Data'!AF$12)*'Project Data'!AF$6)","v":0},{"$f":"-(('Project Data'!AG$12)*'Project Data'!AG$6)","v":0},{"$f":"-(('Project Data'!AH$12)*'Project Data'!AH$6)","v":0},{"$f":"-(('Project Data'!AI$12)*'Project Data'!AI$6)","v":0},{"$f":"-(('Project Data'!AJ$12)*'Project Data'!AJ$6)","v":0},{"$f":"-(('Project Data'!AK$12)*'Project Data'!AK$6)","v":0},{"$f":"-(('Project Data'!AL$12)*'Project Data'!AL$6)","v":0}]
[null,"Total Benefits",{"$f":"SUM(D63:AL63)/10^6","v":151.48058834704884},{"$f":"SUM(D56:D60)","v":0},{"$f":"SUM(E56:E60)","v":43569.341112966096},84600.662355273962,82136.565393469878,79744.238246087261,5830682.1867905073,5771415.9993445259,5712780.4364350569,5654767.9868164817,5597371.250436658,5540582.9362643184,5484395.8601692067,5428802.9428534871,5373797.2078330452,5319371.7794673452,5265519.8810365126,5212234.8328643721,5140291.4171282407,5088310.854056567,5036875.7791855717,4985979.9018215667,4935617.0193916326,4885781.0158194099,4836465.8599388469,4787665.6039449265,{"$f":"SUM(AC56:AC60)","v":4739374.3818803448},4691586.4081572024,4644295.9761127951,4597497.4565985603,4551185.2966013504,4505354.0178961325,4459998.2157293223,4415112.5575319137,4370691.7816616483,4326730.69617345]
[null,"Total Costs",{"$f":"SUM(D64:AL64)/10^6","v":-37.500106826742929},{"$f":"SUM(D61:D62)","v":-661851.69933728641},{"$f":"SUM(E61:E62)","v":0},{"$f":"SUM(F61:F62)","v":-745865.91670180985},-15359889.868194703,-14912514.435140489,0,-4028.2204044881742,0,-3796.9840743596701,0,-3579.02165553744,0,-3373.5711712107086,0,-1147949.0930408763,0,-2997.3742908424751,0,-2825.3127446908052,-584812.30793017452,-2663.1282351690124,0,-2510.2537799689062,0,-854181.93474293081,{"$f":"SUM(AC61:AC62)","v":0},-2230.3279704837728,0,-2102.2980210045935,0,-1981.6175143789173,0,-1867.8645625213662,0,-3199085.5972300153]
[null,"Net Impacts",{"$f":"SUM(D65:AL65)/10^6","v":113.9804815203059},{"$f":"SUM(D56:D62)","v":-661851.69933728641},{"$f":"SUM(E56:E62)","v":43569.341112966096},-661265.25434653589,-15277753.302801233,-14832770.196894402,5830682.1867905073,5767387.7789400378,5712780.4364350569,5650971.0027421219,5597371.250436658,5537003.9146087812,5484395.8601692067,5425429.371682276,5373797.2078330452,4171422.6864264691,5265519.8810365126,5209237.4585735295,5140291.4171282407,5085485.5413118759,4452063.4712553974,4983316.773586398,4935617.0193916326,4883270.7620394407,4836465.8599388469,{"$f":"SUM(AB56:AB62)","v":3933483.6692019957},{"$f":"SUM(AC56:AC62)","v":4739374.3818803448},4689356.0801867191,4644295.9761127951,4595395.1585775558,4551185.2966013504,4503372.4003817532,4459998.2157293223,4413244.6929693921,4370691.7816616483,1127645.0989434347]
[null,"Cumulative Net Impacts",null,{"$f":"D65","v":-661851.69933728641},{"$f":"D66+E65","v":-618282.35822432034},{"$f":"E66+F65","v":-1279547.6125708562},-16557300.915372089,-31390071.112266488,-25559388.925475981,-19792001.146535944,-14079220.710100887,-8428249.7073587663,-2830878.4569221083,2706125.4576866729,8190521.3178558797,13615950.689538155,18989747.897371199,23161170.583797667,28426690.46483418,33635927.923407711,38776219.340535954,43861704.881847829,48313768.353103228,53297085.126689628,58232702.146081261,63115972.908120699,67952438.768059552,71885922.437261552,{"$f":"AB66+AC65","v":76625296.819141895},{"$f":"AC66+AD65","v":81314652.899328619},{"$f":"AD66+AE65","v":85958948.875441417},{"$f":"AE66+AF65","v":90554344.034018978},{"$f":"AF66+AG65","v":95105529.330620334},{"$f":"AG66+AH65","v":99608901.731002092},{"$f":"AH66+AI65","v":104068899.94673142},{"$f":"AI66+AJ65","v":108482144.63970082},{"$f":"AJ66+AK65","v":112852836.42136246},{"$f":"AK66+AL65","v":113980481.5203059}]

{"sheet":"Report Tables","index":2,"n_rows":149,"n_cols":6,"rows_kept":149,"cut":false,"hidden":false,"merged":[[17,2,17,3],[21,0,22,0],[21,1,21,3],[3,0,7,0],[3,1,7,1],[146,0,147,0],[142,0,143,0],[144,0,145,0],[140,0,140,1],[131,0,132,0],[131,1,131,3],[107,0,108,0],[107,1,108,1],[107,2,108,2],[107,3,108,3],[128,2,128,3],[117,0,118,0],[117,1,118,1],[117,2,118,2],[117,3,118,3],[86,3,87,3],[81,1,82,1],[65,0,66,0],[65,1,66,1],[65,2,66,2],[65,3,66,3],[86,0,87,0],[86,1,87,1],[86,2,87,2]]}
[]
["Table ES-1"]
["Current Status or Baseline & Problems to be Addressed","Changes to Baseline / Alternatives","Type of Impacts","Population Affected by Impacts","Economic Benefit/Impact","Summary of Results"]
["Bridgeport Bride over the South Canadian River is one of the historically significant bridges in Oklahoma and a key feature of the Oklahoma Route 66 National Scenic Byway. Currently Bridgeport bridge is a 2-lane undivided bridge assessed as being in poor conditions. If no action is taken, the bridge will be closed to all traffic in 2021. All travelers will be forced to take a lengthy detour.","Full bridge replacement, a new structure along the same alignment; slightly wider structure with similar trusses on the outside of the structure for aesthetics.","Safety: reduction in number of crashes due to avoidance of traffic detours","Auto Users, Truck Operators, Tourist driving down Route 66","Reductions in fatalities, injuries, and property losses, reduction in accident costs on highway segment.","$13.06 million in accident cost savings to auto users and truck operators."]
[null,null,"Economic Competitiveness: impact on travel times due to avoidance of traffic detours","Auto Users, Truck Operators, Tourist driving down Route 66","Travel time savings to highway users. ","$24.27 million in travel time savings to auto users."]
[null,null,"Economic Competitiveness: impacts on vehicle operating costs due to avoidance of detours.","Auto Users, Truck Operators, , Tourist driving down Route 66","Vehicle operating cost impacts to highway users.","$23.69 million in vehicle operating costs"]
[null,null,"Environmental Sustainability: impacts on vehicle emissions due to avoidance of traffic detours","Citizens of Canadian and Caddo Counties","Vehicle emissions cost savings.","$0.22 million in vehicle emission"]
[null,null,"State of good repair","Agency operating US-281, Oklahoma residents","Agency Cost Saving","$0.99 million in agency cost saving"]
[]
[]
["Table ES-2"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Benefits",{"$f":"Results!D17","v":272.0269140471878},{"$f":"Results!E17","v":78.363684387088242},{"$f":"Results!F17","v":151.48058834704884}]
["Total O&M Costs",{"$f":"Results!D18","v":13.295541681199861},{"$f":"Results!E18","v":2.1938472469511185},{"$f":"Results!F18","v":5.8199849073686529}]
["Total Costs",{"$f":"Results!D19","v":35.021473602371827},{"$f":"Results!E19","v":27.858433833683897},{"$f":"Results!F19","v":31.680121919374287}]
["Net Present Value",{"$f":"Results!D20","v":223.70989876361614},{"$f":"Results!E20","v":48.311403306453236},{"$f":"Results!F20","v":113.98048152030587}]
["Benefit / Cost Ratio",{"$f":"Results!D22","v":7.3877922814894177},{"$f":"Results!E22","v":2.7341751368678682},{"$f":"Results!F22","v":4.5978548886391764}]
["Internal Rate of Return (%)",{"$f":"Results!D24","v":0.18980602088627374}]
[]
[]
["Table 1"]
[null,"Over the Project Lifecycle"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
["Construction & Development Costs",{"$f":"Results!D19","v":35.021473602371827},{"$f":"Results!E19","v":27.858433833683897},{"$f":"Results!F19","v":31.680121919374287}]
["Operations and Maintenance",{"$f":"Results!D18","v":13.295541681199861},{"$f":"Results!E18","v":2.1938472469511185},{"$f":"Results!F18","v":5.8199849073686529}]
["Total",{"$f":"SUM(B24:B25)","v":48.317015283571692},{"$f":"SUM(C24:C25)","v":30.052281080635016},{"$f":"SUM(D24:D25)","v":37.500106826742936}]
[]
[]
["Table 3"]
["Data Item","Unit","Value","Source"]
["Current Traffic Crossing Bridge","ADT",{"$f":"Inputs!D18","v":1800},"Oklahoma Department Of Transportation's Collision Analysis and Safety Branch "]
["Future Traffic","ADT",4100,"Oklahoma Department Of Transportation's Collision Analysis and Safety Branch "]
["Average Annual Rate of Growth","Percent",{"$f":"(C32/C31)^(1/(2060-2018))-1","v":1.9793348594078219E-2},"Calculated from above."]
["Truck Share","Percent",{"$f":"Inputs!D21","v":0.21},"Oklahoma Department Of Transportation's Collision Analysis and Safety Branch "]
[]
["Table 4"]
["Year","Total ADT"]
[2019,{"$f":"Traffic!D5","v":1835.6280274693409}]
["2022 (Construction Starts)",{"$f":"Traffic!G5","v":1946.7994068787677}]
["2024 (First Year of Benefits) ",{"$f":"Traffic!I5","v":2024.6294760320188}]
[2025,{"$f":"Traffic!J5","v":2064.7036730249665}]
["….","…."]
[2041,{"$f":"Traffic!Z5","v":2825.2216847891723}]
[2043,{"$f":"Traffic!AB5","v":2938.1697359974592}]
[2053,{"$f":"Traffic!AL5","v":3574.3627990876271}]
[]
["Table 5"]
["Variable Name","Unit","Value","Source"]
["Fatality","$/Victim",{"$f":"AccidentCost_Fatality","v":9600000},{"$f":"Inputs!E48","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Injury","$/Victim",{"$f":"AccidentCost_Injury","v":174000},{"$f":"Inputs!E49","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["No Injury/ PDO","$/PDO Crash ",{"$f":"AccidentCost_PDO","v":4400},{"$f":"Inputs!E50","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Accident rate, current","rate, number per million VMT",{"$f":"CrashRate_Bridge","v":124.82},{"$f":"Inputs!E28","v":"Oklahoma Department of Transportation- Collision Analysis and Safety Branch ."}]
["Fatality ",{"$f":"Inputs!C29","v":"% of total"},{"$f":"PercentFatal_Bridge","v":0},{"$f":"Inputs!E29","v":"Calculated from ODOT collision Data for the bridge over period 2014-2018. "}]
["Injury Accidents",{"$f":"Inputs!C30","v":"% of total"},{"$f":"PercentInjury_Bridge","v":0},{"$f":"Inputs!E30","v":"Calculated from ODOT collision Data for the bridge over period 2014-2018. "}]
["No injury/ PDO ",{"$f":"Inputs!C31","v":"% of total"},{"$f":"PercentPDO_Bridge","v":1},{"$f":"Inputs!E31","v":"Calculated from ODOT collision Data for the bridge over period 2014-2018. "}]
["Accident rate, detour route ","rate, number per million VMT",{"$f":"CrashRate_Detour","v":64.510000000000005},{"$f":"Inputs!E32","v":"Oklahoma Department of Transportation- Collision Analysis and Safety Branch."}]
["Fatality ",{"$f":"Inputs!C33","v":"% of total"},{"$f":"PercentFatal_Detour","v":2.0580000000000001E-2},{"$f":"Inputs!E33","v":"Calculated from ODOT collision Data for the bridge over period 2013-2018. "}]
["Injury Accidents",{"$f":"Inputs!C34","v":"% of total"},{"$f":"PercentInjury_Detour","v":0.29630000000000001},{"$f":"Inputs!E34","v":"Calculated from ODOT collision Data for the bridge over period 2013-2018. "}]
["No injury/ PDO ",{"$f":"Inputs!C35","v":"% of total"},{"$f":"PercentPDO_Detour","v":0.68311999999999995},{"$f":"Inputs!E35","v":"Calculated from ODOT collision Data for the bridge over period 2013-2018. "}]
[{"$f":"Inputs!B36","v":"Number of injured per injury crash on bridge"},"Number per Crash",{"$f":"Inputs!D36","v":0},{"$f":"Inputs!E36","v":"Calculated from bridge crash statistics 2013 to 2018 provided By Oklahoma Department of Transportation- Collision Analysis and Safety Branch."}]
[{"$f":"Inputs!B37","v":"Number of injured per injury crash on detour"},"Number per Crash",{"$f":"Inputs!D37","v":1.57},{"$f":"Inputs!E37","v":"Calculated from detour crash statistics 2014 to 2018 provided By Oklahoma Department of Transportation- Collision Analysis and Safety Branch."}]
["Damaged vehicles per PDO crash","Number per Crash",{"$f":"DamagedVeh_PDOcrash","v":1.59},{"$f":"Inputs!E38","v":"California Department of Transportation, TASAS Unit, 2010 to 2013 average."}]
[{"$f":"Inputs!B40","v":"Crash Modification Factors - Widen Lane (add 2 ft. to both sides) - All crash type"},{"$f":"Inputs!C40","v":"CMF"},{"$f":"Inputs!D40","v":0.77},{"$f":"Inputs!E40","v":"CMF Clearinghouse, CMF ID 894. CMFs determined to mirror installation feature. "}]
[]
["Table  6"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Safety Benefits",{"$f":"Results!D8","v":61.797494109790897},{"$f":"Results!E8","v":17.72955106910732},{"$f":"Results!F8","v":34.357822176905437}]
[]
["Table 7"]
["Data Item","Unit","Value","Source and Comments"]
["Typical route "]
["Route length","Miles",{"$f":"Inputs!D22","v":5},{"$f":"Inputs!E23","v":"Calculated based on Google maps."}]
["Travel time","Minutes",{"$f":"Inputs!D23","v":5},{"$f":"Inputs!E24","v":"Calculated based on Google maps."}]
["Detour "]
["Full detour route length","Miles",{"$f":"Inputs!D24","v":11.5},{"$f":"Inputs!E25","v":"Calculated based on Google maps."}]
["Full detour travel time","Minutes",{"$f":"Inputs!D25","v":13},{"$f":"Inputs!E26","v":"Reasoned Assumption."}]
["Auto Traffic that would take detour","%",{"$f":"Inputs!D26","v":1},{"$f":"Inputs!E26","v":"Reasoned Assumption."}]
[{"$f":"Inputs!B27","v":"Truck Traffic that would be detoured"},{"$f":"Inputs!C27","v":"%"},{"$f":"Inputs!D27","v":1},{"$f":"Inputs!E27","v":"Reasoned Assumption."}]
["Timing/date when bridge would be closed to traffic under no-build","-",{"$f":"Inputs!D11","v":"2021-01-01"},"Engineering assessment."]
[{"$f":"Inputs!B51","v":"Vehicle Operating Costs"}]
["Passenger Vehicles","$ per mile",{"$f":"OperatingCost_Passenger","v":0.41},{"$f":"Inputs!E52","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Trucks",null,{"$f":"OperatingCost_Trucks","v":0.96},{"$f":"Inputs!E53","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
[]
[]
["Table 8"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Travel Time Saving",{"$f":"Results!D6","v":104.58242182465422},{"$f":"Results!E6","v":30.004442985615501},{"$f":"Results!F6","v":58.145144939012859}]
["Monetary Value of Vehicle Operating Cost Savings",{"$f":"Results!D7","v":102.07135055701465},{"$f":"Results!E7","v":29.284022733643983},{"$f":"Results!F7","v":56.749053700526389}]
["Total",{"$f":"SUM(B89:B90)","v":206.65377238166889},{"$f":"SUM(C89:C90)","v":59.288465719259484},{"$f":"SUM(D89:D90)","v":114.89419863953924}]
[]
[]
["Table 9"]
["Variable Name","Unit","Value","Source"]
["Nitrogen Oxides (NOx)","$ per metric ton",{"$f":"Inputs!D57","v":9480},{"$f":"Inputs!E57","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Fine Particulate Matter (PM2.5)","$ per metric ton",{"$f":"Inputs!D58","v":426925},{"$f":"Inputs!E58","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Sulfur Dioxide (SO2)","$ per metric ton",{"$f":"Inputs!D59","v":55226},{"$f":"Inputs!E59","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Volatile Organic Compounds (VOC)","$ per metric ton",{"$f":"Inputs!D60","v":2315},{"$f":"Inputs!E60","v":"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."}]
["Calculated Aggregate Emission Costs, 2019-2035"]
["Auto","$/mile",{"$f":"EmissionCost_Auto1","v":2.5410190999999994E-3},"Calculated by HDR for assumed average speed of 65mph."]
["Truck","$/mile",{"$f":"EmissionCost_Truck1","v":2.1033370199999998E-2},"Calculated by HDR for assumed average speed of 65mph."]
["Calculated Aggregate Emission Costs, 2036-2043"]
["Auto","$/mile",{"$f":"EmissionCost_Auto1","v":2.5410190999999994E-3},"Calculated by HDR for assumed average speed of 65mph."]
["Truck","$/mile",{"$f":"EmissionCost_Truck1","v":2.1033370199999998E-2},"Calculated by HDR for assumed average speed of 65mph."]
[]
["Table 10"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Environmental Benefits",{"$f":"Results!D9","v":0.5689273255222469},{"$f":"Results!E9","v":0.23392429922912455},{"$f":"Results!F9","v":0.37549445879573451}]
[]
["Table 11"]
["Variable Name","Unit","Value","Source"]
["Annual Operating and Maintenance Cost in 2020","$",{"$f":"'Project Costs'!C93","v":46650},"Oklahoma Department of Transportation"]
["Annual Operating and Maintenance Cost after Bridge Closure","$",{"$f":"'Project Costs'!C94","v":93300},"Oklahoma Department of Transportation"]
[]
["Table 12"]
[null,"In Constant Dollars","Discounted at 7 Percent","Discounted at 3 Percent"]
[]
["Monetary Value of Agency Costs Savings",{"$f":"Results!D10","v":3.0067202302057892},{"$f":"Results!E10","v":1.111743299492314},{"$f":"Results!F10","v":1.8530730718083752}]
[]
["Table 13"]
["Project Evaluation Metric","Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Total Discounted Benefits",{"$f":"Results!D17","v":272.0269140471878},{"$f":"Results!E17","v":78.363684387088242},{"$f":"Results!F17","v":151.48058834704884}]
["Total O&M Costs",{"$f":"Results!D18","v":13.295541681199861},{"$f":"Results!E18","v":2.1938472469511185},{"$f":"Results!F18","v":5.8199849073686529}]
["Total Discounted Costs",{"$f":"Results!D19","v":35.021473602371827},{"$f":"Results!E19","v":27.858433833683897},{"$f":"Results!F19","v":31.680121919374287}]
["Net Present Value",{"$f":"Results!D20","v":223.70989876361614},{"$f":"Results!E20","v":48.311403306453236},{"$f":"Results!F20","v":113.98048152030587}]
["Benefit / Cost Ratio",{"$f":"Results!D22","v":7.3877922814894177},{"$f":"Results!E22","v":2.7341751368678682},{"$f":"Results!F22","v":4.5978548886391764}]
["Internal Rate of Return (%)",{"$f":"Results!D24","v":0.18980602088627374}]
[]
["Table 14"]
["Benefit Categories","Over Project Lifecycle"]
[null,"Undiscounted","Present Value at 7% Discount Rate","Present Value at 3% Discount Rate"]
["Travel Time Savings",{"$f":"Results!D6","v":104.58242182465422},{"$f":"Results!E6","v":30.004442985615501},{"$f":"Results!F6","v":58.145144939012859},{"$f":"C134/$C$139","v":0.38288708883829919}]
["Vehicle Operating Cost Savings",{"$f":"Results!D7","v":102.07135055701465},{"$f":"Results!E7","v":29.284022733643983},{"$f":"Results!F7","v":56.749053700526389},{"$f":"C135/$C$139","v":0.37369379659322172}]
["Reduction in Accident Costs ",{"$f":"Results!D8","v":61.797494109790897},{"$f":"Results!E8","v":17.72955106910732},{"$f":"Results!F8","v":34.357822176905437},0.22624703276494443]
["Environmental Cost Savings",{"$f":"Results!D9","v":0.5689273255222469},{"$f":"Results!E9","v":0.23392429922912455},{"$f":"Results!F9","v":0.37549445879573451},2.9851110378325647E-3]
[{"$f":"Results!B10","v":"Agency Cost Saving"},{"$f":"Results!D10","v":3.0067202302057892},{"$f":"Results!E10","v":1.111743299492314},{"$f":"Results!F10","v":1.8530730718083752},1.4186970765701933E-2]
["Total Benefits",{"$f":"SUM(B134:B138)","v":272.0269140471878},{"$f":"SUM(C134:C138)","v":78.363684387088256},{"$f":"SUM(D134:D138)","v":151.48058834704881}]
[]
["Table 15"]
["Parameters","Change in Parameter Value","New NPV","% Change in NPV","New B/C Ratio"]
["Value of Travel Time","Lower Bound of Range Recommended by US DOT (Auto $10.63 and Truck $23.58)",39.99198512770473,{"$f":"(C143-Results!$E$13)/Results!$E$13","v":-0.17220402657269185},2.4355431955169728]
[null,"Upper Bound of Range Recommended by US DOT (Auto $18.17 and Truck $35.42)",54.204026746102151,{"$f":"(C144-Results!$E$13)/Results!$E$13","v":0.12197168859431171},2.9456954066299148]
["Value of Statistical Life","Lower Bound of Range Recommended by US DOT ($5.4 million)",42.811894572179064,{"$f":"(C145-Results!$E$13)/Results!$E$13","v":-0.11383458889383101},2.5367660230926115]
[null,"Upper Bound of Range Recommended by US DOT ($13.4 million)",53.283298148917801,{"$f":"(C146-Results!$E$13)/Results!$E$13","v":0.10291348423324395},2.9126451424736048]
["Capital Cost Estimate ","25% Reduction",54.935741336110773,{"$f":"(C147-Results!$E$13)/Results!$E$13","v":0.13711748316722328},3.587394028103208]
[null,"25% Increase",41.683021563823026,{"$f":"(C148-Results!$E$13)/Results!$E$13","v":-0.13720118417145666},2.2087362883036898]
["Rate of Growth in Traffic","Reduction from 1.98% to 1% Annually",36.815059399962188,{"$f":"(C149-Results!$E$13)/Results!$E$13","v":-0.23796336102196011},2.3215049926980731]

{"sheet":"Inputs","index":3,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Inputs"]
[]
[null,"General Inputs","Units","Value","Source/Comment"]
[null,"Real Discount Factor","%",7.0000000000000007E-2,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"Real Discount Factor - Sensitivity","%",0.03,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"Base Year of Analysis","-",2019,"Reasoned Assumption."]
[null,"First Year of Benefits","-",2024,"Reasoned Assumption."]
[null,"Length of Analysis","-",20,"Reasoned Assumption."]
[null,"End Year of Analysis","-",{"$f":"D9+(D8)-1","v":2043},"Reasoned Assumption."]
[null,"First Year of Bridge Closures under No-Build","-","2021-01-01","Engineering assessment."]
[null,"National Bridge Inventory (NBI) Identifier (Bridge #)","Number",40850000000000,"NBI."]
[null,"Time/Data start construction ","-","2022-01-01","Engineering assessment."]
[null,"Time/Data end construction ","-","2023-07-25","Engineering assessment."]
[null,"GDP Deflator 2020 to 2018","Index",{"$f":"'Deflation Factors'!C95","v":1.0395213923132705},"Office of Management and Budget- Table 10.1 Gross Domestic Product and Deflators used in the historical Tables: 1940-2025."]
[]
[null,"Traffic Inputs","Units","Value","Source/Comment"]
[null,"Current traffic (2018)","ADT",1800,"Oklahoma Department of Transportation (ODOT), See tab \"Traffic Projection\"."]
[null,"Future Traffic (2060)","ADT",4100,"ODOT, See tab \"Traffic Projection\"."]
[null,"Traffic Rate of Growth","%",{"$f":"(D19/D18)^(1/(2060-2018))-1-G20","v":1.9793348594078219E-2},"Calculated from above.",null,0,"<<< for sensitivity testing"]
[null,"Percent of Truck Traffic","%",0.21,"Oklahoma Department of Transportation's Collision Analysis and Safety Branch."]
[null,"Typical Route Length","Miles",5,"Calculated based on Google maps."]
[null,"Typical Route Travel Time","Minutes",5,"Calculated based on Google maps."]
[null,"Detour Route Length","Miles",11.5,"Calculated based on Google maps."]
[null,"Detour Route Travel Time","Minutes",13,"Calculated based on Google maps."]
[null,"Auto Traffic that would be detoured","%",1,"Reasoned Assumption."]
[null,"Truck Traffic that would be detoured","%",1,"Reasoned Assumption."]
[null,"Crash Rate on Bridge ","Number per 100m VMT",124.82,"Oklahoma Department of Transportation- Collision Analysis and Safety Branch ."]
[null,"Fatal Accidents","% of total",0,"Calculated from ODOT collision Data for the bridge over period 2014-2018. "]
[null,"Injury Accidents","% of total",0,"Calculated from ODOT collision Data for the bridge over period 2014-2018. "]
[null,"PDO Accidents","% of total",1,"Calculated from ODOT collision Data for the bridge over period 2014-2018. "]
[null,"Crash Rate on Detour Route","Number per 100m VMT",64.510000000000005,"Oklahoma Department of Transportation- Collision Analysis and Safety Branch."]
[null,"Fatal Accidents","% of total",2.0580000000000001E-2,"Calculated from ODOT collision Data for the bridge over period 2013-2018. "]
[null,"Injury Accidents","% of total",{"$f":"14.815%+14.815%","v":0.29630000000000001},"Calculated from ODOT collision Data for the bridge over period 2013-2018. "]
[null,"PDO Accidents","% of total",{"$f":"1-PercentFatal_Detour-D34","v":0.68311999999999995},"Calculated from ODOT collision Data for the bridge over period 2013-2018. "]
[null,"Number of injured per injury crash on bridge","Number per event",0,"Calculated from bridge crash statistics 2013 to 2018 provided By Oklahoma Department of Transportation- Collision Analysis and Safety Branch."]
[null,"Number of injured per injury crash on detour","Number per event",1.57,"Calculated from detour crash statistics 2014 to 2018 provided By Oklahoma Department of Transportation- Collision Analysis and Safety Branch."]
[null,"Number of damaged vehicles per PDO crash","Number per event",1.59,"California Department of Transportation, TASAS Unit, 2010 to 2013 average."]
[null,"Average Vehicle Occupancy","persons per vehicle",1.67,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"Crash Modification Factors - Widen Lane (add 2 ft. to both sides) - All crash type","CMF",0.77,"CMF Clearinghouse, CMF ID 894. CMFs determined to mirror installation feature. "]
[null,"Annualization Factor","Number",365]
[]
[null,"Valuation Parameters","Units","Value","Source/Comment",null,null,"Alternative Values"]
[null,"Value of Time",null,null,null,null,null,"Low","High"]
[null,"Autos","$/h",{"$f":"G45","v":15.2},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020.",null,15.2,10.627642276422762,18.165853658536584,"<<< for sensiivity testing"]
[null,"Trucks","$/h",{"$f":"G46","v":29.5},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020.",null,29.5,23.576771653543307,35.423228346456696]
[null,"Accident Costs"]
[null,"Fatality","$/Victim",{"$f":"G48","v":9600000},"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020.",null,9600000,5400000,13400000]
[null,"Injury","$/Victim",174000,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"No Injury/ PDO","$/vehicle",4400,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"Vehicle Operating Costs"]
[null,"Passenger Vehicles","$ per mile ",0.41,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"Trucks","$ per mile ",0.96,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[]
[null,"Emissions Inputs","Units","Value","Source/Comment"]
[null,"Emission Cost"]
[null,"NOX","$/metric tonne",9480,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"PM","$/metric tonne",426925,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"SOX","$/metric tonne",55226,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]
[null,"VOC","$/metric tonne",2315,"US DOT, Benefit-Cost Analysis Guidance for Discretionary Grants Program, January 2020."]

{"sheet":"Traffic","index":4,"n_rows":21,"n_cols":38,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Traffic Projections "]
[null,null,null,null,null,null,null,null,1,{"$f":"I2+1","v":2},{"$f":"J2+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Unit","Value ",{"$f":"2019","v":2019},{"$f":"D3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[]
["Total Traffic","ADT",null,{"$f":"Inputs!D18*(1+Inputs!$D$20)","v":1835.6280274693409},{"$f":"D5*(1+Inputs!$D$20)","v":1871.9612529061017},{"$f":"E5*(1+Inputs!$D$20)","v":1909.0136345394797},{"$f":"F5*(1+Inputs!$D$20)","v":1946.7994068787677},{"$f":"G5*(1+Inputs!$D$20)","v":1985.333086181864},{"$f":"H5*(1+Inputs!$D$20)","v":2024.6294760320188},{"$f":"I5*(1+Inputs!$D$20)","v":2064.7036730249665},{"$f":"J5*(1+Inputs!$D$20)","v":2105.5710725686235},{"$f":"K5*(1+Inputs!$D$20)","v":2147.2473747975814},{"$f":"L5*(1+Inputs!$D$20)","v":2189.7485906046691},{"$f":"M5*(1+Inputs!$D$20)","v":2233.0910477918987},{"$f":"N5*(1+Inputs!$D$20)","v":2277.2913973431591},{"$f":"O5*(1+Inputs!$D$20)","v":2322.3666198210676},{"$f":"P5*(1+Inputs!$D$20)","v":2368.334031890437},{"$f":"Q5*(1+Inputs!$D$20)","v":2415.2112929708633},{"$f":"R5*(1+Inputs!$D$20)","v":2463.0164120209897},{"$f":"S5*(1+Inputs!$D$20)","v":2511.767754457057},{"$f":"T5*(1+Inputs!$D$20)","v":2561.4840492083904},{"$f":"U5*(1+Inputs!$D$20)","v":2612.1843959125431},{"$f":"V5*(1+Inputs!$D$20)","v":2663.8882722528515},{"$f":"W5*(1+Inputs!$D$20)","v":2716.6155414412287},{"$f":"X5*(1+Inputs!$D$20)","v":2770.3864598490654},{"$f":"Y5*(1+Inputs!$D$20)","v":2825.2216847891723},{"$f":"Z5*(1+Inputs!$D$20)","v":2881.1422824517535},{"$f":"AA5*(1+Inputs!$D$20)","v":2938.1697359974592},{"$f":"AB5*(1+Inputs!$D$20)","v":2996.3259538106277},{"$f":"AC5*(1+Inputs!$D$20)","v":3055.6332779158852},{"$f":"AD5*(1+Inputs!$D$20)","v":3116.1144925613403},{"$f":"AE5*(1+Inputs!$D$20)","v":3177.792832971666},{"$f":"AF5*(1+Inputs!$D$20)","v":3240.6919942744375},{"$f":"AG5*(1+Inputs!$D$20)","v":3304.8361406031499},{"$f":"AH5*(1+Inputs!$D$20)","v":3370.2499143804162},{"$f":"AI5*(1+Inputs!$D$20)","v":3436.9584457849101},{"$f":"AJ5*(1+Inputs!$D$20)","v":3504.9873624056922},{"$f":"AK5*(1+Inputs!$D$20)","v":3574.3627990876271}]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21}]
[]
["Daily VMT with Bridge Detour ","Unit","Value ",2019,{"$f":"D9+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB9+1","v":2044},{"$f":"AC9+1","v":2045},{"$f":"AD9+1","v":2046},{"$f":"AE9+1","v":2047},{"$f":"AF9+1","v":2048},{"$f":"AG9+1","v":2049},{"$f":"AH9+1","v":2050},{"$f":"AI9+1","v":2051},{"$f":"AJ9+1","v":2052},{"$f":"AK9+1","v":2053}]
["Total Daily VMT with Bridge Detour","Daily VMT",null,{"$f":"D11+D12","v":21109.722315897423},{"$f":"E11+E12","v":21527.554408420168},21953.656797204014,22388.19317910583,22831.330491091438,23283.238974368218,23744.092239787118,24214.067334539173,24693.344810172188,25182.108791953695,25680.547049606837,26188.851069446329,26707.21612794228,27235.841366740027,27774.929869164927,28324.688738241384,28885.329176256157,29457.06656589649,30040.120552994245,30634.715130907796,31241.078726574131,31859.444288264251,32490.049375075483,33133.136248195166,{"$f":"AB11+AB12","v":33788.95196397078},{"$f":"AC11+AC12","v":34457.748468822218},35139.782696032678,35835.316664455415,36544.617579174155,37267.957934156031,38005.615616936229,38757.874015374786,39525.02212652647,40307.354667665466,41105.172189507706]
["Auto Daily VMT with Bridge Detour","Daily VMT",null,{"$f":"D5*(1-(D7))*DetourLength*AutoDetour","v":16676.680629558963},{"$f":"E5*(1-(E7))*DetourLength*AutoDetour","v":17006.767982651934},17343.388869791172,17686.672611493606,18036.751087962235,18393.758789750893,18757.832869431822,19129.113194285947,19507.74240003603,19893.865945643418,20287.632169189401,20689.1923448626,21098.700741074401,21516.314679724623,21942.194596640293,22376.504103210693,22819.410049242364,23271.082587058227,23731.695236865457,24201.424953417158,24680.452193993566,25168.960987728758,25667.139006309633,26175.177636074179,{"$f":"AB5*(1-(AB7))*DetourLength*AutoDetour","v":26693.272051536918},27221.621290369556,27760.428329865816,28309.900164919778,28870.247887547586,29441.686767983265,30024.436337379622,30618.72047214608,31224.76747995591,31842.810187455718,32473.086029711092]
["Trucks Daily VMT with Bridge Detour","Daily VMT",null,{"$f":"D5*D7*DetourLength*TruckDetour","v":4433.041686338458},4520.7864257682349,4610.2679274128432,4701.5205676122241,4794.5794031292016,4889.480184617325,4986.2593703552939,5084.9541402532259,5185.6024101361591,5288.2428463102751,5392.9148804174356,5499.6587245837291,5608.5153868678781,5719.5266870154055,5832.7352725246346,5948.1846350306896,6065.9191270137926,6185.9839788382624,6308.4253161287907,6433.2901774906368,6560.6265325805671,6690.4833005354922,6822.9103687658508,6957.958612120985,{"$f":"AB5*AB7*DetourLength*TruckDetour","v":7095.679912433864},7236.1271784526652,7379.3543661668627,7525.4164995356368,7674.3696916265726,7826.2711661727662,7981.1792795566062,8139.1535432287046,8300.2546465705582,8464.5444802097463,8632.0861597966177]
[]
["Daily VMT with Bridge Operational","Unit","Value ",2019,{"$f":"D14+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB14+1","v":2044},{"$f":"AC14+1","v":2045},{"$f":"AD14+1","v":2046},{"$f":"AE14+1","v":2047},{"$f":"AF14+1","v":2048},{"$f":"AG14+1","v":2049},{"$f":"AH14+1","v":2050},{"$f":"AI14+1","v":2051},{"$f":"AJ14+1","v":2052},{"$f":"AK14+1","v":2053}]
["Total Daily VMT with Bridge","Daily VMT",null,{"$f":"D16+D17","v":9178.1401373467052},{"$f":"E16+E17","v":9359.806264530509},9545.068172697398,9733.9970343938385,9926.665430909321,10123.147380160095,10323.518365124834,10527.855362843118,10736.236873987909,10948.742953023344,11165.455238959494,11386.456986715795,11611.833099105339,11841.670159452184,12076.056464854317,12315.082060104949,12558.838772285286,12807.420246041953,13060.921979562716,13319.441361264258,13583.077707206145,13851.932299245327,14126.108423945863,14405.711412258766,{"$f":"AB16+AB17","v":14690.848679987297},{"$f":"AC16+AC17","v":14981.629769053139},15278.166389579426,15580.572462806704,15888.964164858329,16203.459971372187,16524.180703015751,16851.249571902081,17184.792228924551,17524.936812028463,17871.813995438133]
["Auto Daily VMT with Bridge","Daily VMT",null,{"$f":"D5*(1-D7)*BridgeLength","v":7250.7307085038965},{"$f":"E5*(1-E7)*BridgeLength","v":7394.2469489791019},7540.6038564309447,7689.8576571711328,7842.0656904183634,7997.2864303264751,8155.5795084486181,8317.0057366460642,8481.627130450448,8649.506932888442,8820.7096387780002,8995.3010195054794,9173.3481482932184,9354.9194259672258,9540.0846072349104,9728.9148274829095,9921.4826301053763,10117.861994373143,10318.128363854546,10522.358675398764,10730.631388692855,10943.026516403808,11159.625654917232,11380.512015684426,{"$f":"AB5*(1-AB7)*BridgeLength","v":11605.770457189965},11835.487517551981,12069.751447767747,12308.652245617295,12552.28169023808,12800.733377384029,13054.102755382444,13312.487161802645,13575.985860850396,13844.700081502486,14118.733056396126]
["Trucks Daily VMT with Bridge","Daily VMT",null,{"$f":"D5*D7*BridgeLength","v":1927.4094288428078},{"$f":"E5*E7*BridgeLength","v":1965.5593155514066},2004.4643162664536,2044.1393772227061,2084.5997404909572,2125.8609498336195,2167.938856676215,2210.8496261970545,2254.6097435374604,2299.2360201349024,2344.7456001814935,2391.1559672103167,2438.484950812121,2486.7507334849588,2535.9718576194064,2586.1672326220387,2637.35614217991,2689.5582516688096,2742.7936157081699,2797.0826858654941,2852.44631851329,2908.9057828415184,2966.4827690286306,3025.1993965743413,{"$f":"AB5*AB7*BridgeLength","v":3085.0782227973323},3146.1422515011591,3208.4149418116795,3271.9202171894076,3336.6824746202492,3402.726593988159,3470.0779476333073,3538.7624100994367,3608.8063680741557,3680.2367305259763,3753.0809390420081]
[]
["Key Quantified Impacts"]
["Total Daily Auto VMT Avoided","Daily VMT",null,{"$f":"(SUM(D11:D11)-SUM(D16:D16))","v":9425.9499210550675},9612.5210336728323,9802.785013360226,9996.8149543224736,10194.685397543872,10396.472359424417,10602.253360983204,10812.107457639882,11026.115269585582,11244.359012754976,11466.922530411401,11693.891325357121,11925.352592781182,12161.395253757397,12402.109989405382,12647.589275727783,12897.927419136988,13153.220592685084,13413.56687301091,13679.066278018394,13949.820805300711,14225.93447132495,14507.513351392401,14794.665620389753,{"$f":"(SUM(AB11:AB11)-SUM(AB16:AB16))","v":15087.501594346953},{"$f":"(SUM(AC11:AC11)-SUM(AC16:AC16))","v":15386.133772817575},15690.676882098069,16001.247919302483,16317.966197309506,16640.953390599236,16970.333581997176,17306.233310343436,17648.781619105514,17998.11010595323,18354.352973314966]
["Total Daily Trucks VMT Avoided","Daily VMT",null,{"$f":"D12-D17","v":2505.6322574956503},2555.2271102168284,2605.8036111463898,2657.381190389518,2709.9796626382445,2763.6192347837055,2818.3205136790789,2874.1045140561714,2930.9926665986986,2989.0068261753727,3048.1692802359421,3108.5027573734124,3170.030436055757,3232.7759535304467,3296.7634149052283,3362.0174024086509,3428.5629848338826,3496.4257271694528,3565.6317004206207,3636.2074916251427,3708.1802140672771,3781.5775176939737,3856.4275997372201,3932.7592155466436,{"$f":"AB12-AB17","v":4010.6016896365318},{"$f":"AC12-AC17","v":4089.9849269515062},4170.9394243551833,4253.4962823462292,4337.6872170063234,4423.5445721846072,4511.1013319232989,4600.3911331292675,4691.4482784964021,4784.3077496837705,4879.0052207546096]

{"sheet":"Calc-1","index":5,"n_rows":40,"n_cols":38,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Travel Time Saving due to Closure Avoidance"]
[null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB4+1","v":2044},{"$f":"AC4+1","v":2045},{"$f":"AD4+1","v":2046},{"$f":"AE4+1","v":2047},{"$f":"AF4+1","v":2048},{"$f":"AG4+1","v":2049},{"$f":"AH4+1","v":2050},{"$f":"AI4+1","v":2051},{"$f":"AJ4+1","v":2052},{"$f":"AK4+1","v":2053}]
["Benefits Index","Number",null,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E4-$D$4)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F4-$D$4)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G4-$D$4)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H4-$D$4)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I4-$D$4)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J4-$D$4)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K4-$D$4)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L4-$D$4)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M4-$D$4)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N4-$D$4)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O4-$D$4)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P4-$D$4)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q4-$D$4)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R4-$D$4)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S4-$D$4)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T4-$D$4)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U4-$D$4)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V4-$D$4)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W4-$D$4)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X4-$D$4)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y4-$D$4)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z4-$D$4)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA4-$D$4)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB4-$D$4)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$5)^(AC4-$D$4)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$5)^(AD4-$D$4)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$5)^(AE4-$D$4)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$5)^(AF4-$D$4)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$5)^(AG4-$D$4)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$5)^(AH4-$D$4)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$5)^(AI4-$D$4)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$D$4)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$5)^(AK4-$D$4)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$5)^(AL4-$D$4)","v":0.10021934469772288}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E4-$D$4)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F4-$D$4)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G4-$D$4)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H4-$D$4)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I4-$D$4)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J4-$D$4)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K4-$D$4)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L4-$D$4)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M4-$D$4)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N4-$D$4)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O4-$D$4)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P4-$D$4)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q4-$D$4)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R4-$D$4)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S4-$D$4)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T4-$D$4)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U4-$D$4)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V4-$D$4)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W4-$D$4)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X4-$D$4)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y4-$D$4)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z4-$D$4)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA4-$D$4)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB4-$D$4)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$6)^(AC4-$D$4)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$6)^(AD4-$D$4)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$6)^(AE4-$D$4)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$6)^(AF4-$D$4)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$6)^(AG4-$D$4)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$6)^(AH4-$D$4)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$6)^(AI4-$D$4)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$6)^(AJ4-$D$4)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$6)^(AK4-$D$4)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$6)^(AL4-$D$4)","v":0.36604489974263904}]
[]
[{"$f":"Traffic!A5","v":"Total Traffic"},{"$f":"Traffic!B5","v":"ADT"},{"$f":"Traffic!C5","v":0},{"$f":"Traffic!D5","v":1835.6280274693409},{"$f":"Traffic!E5","v":1871.9612529061017},{"$f":"Traffic!F5","v":1909.0136345394797},{"$f":"Traffic!G5","v":1946.7994068787677},{"$f":"Traffic!H5","v":1985.333086181864},{"$f":"Traffic!I5","v":2024.6294760320188},{"$f":"Traffic!J5","v":2064.7036730249665},{"$f":"Traffic!K5","v":2105.5710725686235},{"$f":"Traffic!L5","v":2147.2473747975814},{"$f":"Traffic!M5","v":2189.7485906046691},{"$f":"Traffic!N5","v":2233.0910477918987},{"$f":"Traffic!O5","v":2277.2913973431591},{"$f":"Traffic!P5","v":2322.3666198210676},{"$f":"Traffic!Q5","v":2368.334031890437},{"$f":"Traffic!R5","v":2415.2112929708633},{"$f":"Traffic!S5","v":2463.0164120209897},{"$f":"Traffic!T5","v":2511.767754457057},{"$f":"Traffic!U5","v":2561.4840492083904},{"$f":"Traffic!V5","v":2612.1843959125431},{"$f":"Traffic!W5","v":2663.8882722528515},{"$f":"Traffic!X5","v":2716.6155414412287},{"$f":"Traffic!Y5","v":2770.3864598490654},{"$f":"Traffic!Z5","v":2825.2216847891723},{"$f":"Traffic!AA5","v":2881.1422824517535},{"$f":"Traffic!AB5","v":2938.1697359974592},{"$f":"Traffic!AC5","v":2996.3259538106277},{"$f":"Traffic!AD5","v":3055.6332779158852},{"$f":"Traffic!AE5","v":3116.1144925613403},{"$f":"Traffic!AF5","v":3177.792832971666},{"$f":"Traffic!AG5","v":3240.6919942744375},{"$f":"Traffic!AH5","v":3304.8361406031499},{"$f":"Traffic!AI5","v":3370.2499143804162},{"$f":"Traffic!AJ5","v":3436.9584457849101},{"$f":"Traffic!AK5","v":3504.9873624056922},{"$f":"Traffic!AL5","v":3574.3627990876271}]
[null,null,null,{"$f":"D9*0.21","v":385.48188576856154}]
["Share of Traffic - Auto ","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"ShareTruck","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D14+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB14+1","v":2044},{"$f":"AC14+1","v":2045},{"$f":"AD14+1","v":2046},{"$f":"AE14+1","v":2047},{"$f":"AF14+1","v":2048},{"$f":"AG14+1","v":2049},{"$f":"AH14+1","v":2050},{"$f":"AI14+1","v":2051},{"$f":"AJ14+1","v":2052},{"$f":"AK14+1","v":2053}]
[]
["Auto Travel Time ","Hours",null,{"$f":"(D9*(1-(+ShareTruck))*(RouteTime/60))","v":120.84551180839827},{"$f":"(E9*(1-(+ShareTruck))*(RouteTime/60))","v":123.2374491496517},{"$f":"F9*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":326.75950044534096},333.22716514408245,339.82284658479574,346.5490786474806,353.40844536610678,360.40358192132948,367.53717565285274,374.81196709183251,382.23075101371336,389.7963775119041,397.5117530927061,405.37984179191318,413.40366631351276,421.5863091909261,429.93091397123294,438.44068642283622,447.11889576703032,455.96887593394644,464.99402684335706,474.19781571083172,483.58377837974672,493.15552067965848,{"$f":"AB9*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":502.91671981156514},512.87112576058587,523.02256273660237,533.37493064341618,543.9322065769835,554.69844635330787,565.67778606657259,576.87444367811463,588.2927206368505,599.93700353177439,611.81176577716553]
["Truck Travel Time ","Hours",null,{"$f":"(D9*(ShareTruck)*(RouteTime/60))","v":32.123490480713457},{"$f":"(E9*(ShareTruck)*(RouteTime/60))","v":32.759321925856774},{"$f":"F9*ShareTruck*TruckDetour*(DetourTime/60)","v":86.86012037154633},88.579373012983936,90.332655421274808,92.120641159456852,93.944017122635984,95.803483801872375,97.699755553289961,99.633560872512447,101.6056426745314,103.61675857911374,105.66768120185857,107.75919845101488,109.89211383017428,112.06724674695502,114.2854328277961,116.54752423898175,118.85439001402071,121.20691638750475,123.60600713557591,126.05258392313247,128.54758665790735,131.0919738515548,{"$f":"AB9*ShareTruck*TruckDetour*(DetourTime/60)","v":133.68672298788439},136.33283089838355,139.03131414517279,141.78320941154098,144.58957390021081,147.45148573948688,150.37004439744331,153.34637110430893,156.38160928321341,159.47692498945898,162.63350735848701]
[]
["Cost of Travel Time for Auto ","$/year",null,{"$f":"D16*timevalue_auto*Avg_Veh_Occ*Annualization_Factor","v":1119653.0021866993},1141814.6843633868,3027479.0531461551,3087403.0014063469,3148513.0452635861,3210832.6615214911,3274385.7916682381,3339196.8510742248,3405290.7383717843,3472692.8450205624,3541429.065062216,3611525.805068193,3683009.994284417,3755909.0949767623,3830251.112981305,3906064.6084634005,3983378.7068897081,4062223.1102174046,4142628.1083048587,4224624.5905481623,4308244.0577479973,4393518.6342113689,4480481.0800928939,4569164.803980344,{"$f":"AB16*timevalue_auto*Avg_Veh_Occ*Annualization_Factor","v":4659603.8757293206},4751833.0395519491,4845887.7273646584,4941804.0724001536,5039618.9230888048,5139369.8572148131,5241095.1963525647,5344834.0205887193,5450626.1835357212,5558512.3276424548,5668533.8998079626]
["Cost of Travel Time for Trucks","$/year",null,{"$f":"D17*TimeValue_truck*Annualization_Factor","v":345889.68375108216},352735.99883666279,935266.34610062512,953778.39891730458,972656.86724857648,991909.00368445169,1011542.2043679829,1031564.0118366608,1051982.1179200497,1072804.3666947777,1094038.7574980168,1115693.4480006071,1137776.7573410121,1160297.1693213028,1183263.3356664015,1206684.0793478382,1230568.3979732946,1254925.467243236,1279764.6444759681,1305095.4722024575,1330927.6818323135,1357271.1973923289,1384136.1393390172,1411532.8284466164,{"$f":"AB17*TimeValue_truck*Annualization_Factor","v":1439471.7897720451},1467963.7566983448,1497019.6750581481,1526650.7073387676,1556868.2369705196,1587683.872699925,1619109.4530494707,1651157.0508656465,1683838.9779570003,1717167.7898239994,1751156.2904825089]
[]
["Total Travel Time ",null,null,{"$f":"SUM(D19:D20)","v":1465542.6859377814},1494550.6832000497,3962745.3992467802,4041181.4003236517,4121169.9125121627,4202741.6652059425,4285927.9960362213,4370760.8629108854,4457272.8562918343,4545497.2117153406,4635467.8225602331,4727219.2530688001,4820786.7516254289,4916206.2642980646,5013514.4486477068,5112748.6878112387,5213947.1048630029,5317148.577460641,5422392.7527808268,5529720.0627506198,5639171.7395803109,5750789.8316036975,5864617.2194319107,5980697.6324269604,{"$f":"SUM(AB19:AB20)","v":6099075.6655013654},{"$f":"SUM(AC19:AC20)","v":6219796.796250294},6342907.4024228062,6468454.7797389217,6596487.1600593245,6727053.7299147379,6860204.6494020354,6995991.0714543657,7134465.1614927212,7275680.1174664544,7419690.1902904715]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D24+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB24+1","v":2044},{"$f":"AC24+1","v":2045},{"$f":"AD24+1","v":2046},{"$f":"AE24+1","v":2047},{"$f":"AF24+1","v":2048},{"$f":"AG24+1","v":2049},{"$f":"AH24+1","v":2050},{"$f":"AI24+1","v":2051},{"$f":"AJ24+1","v":2052},{"$f":"AK24+1","v":2053}]
[]
["Auto Travel Time ","Hours",null,{"$f":"(D9*(1-(+ShareTruck))*(RouteTime/60))","v":120.84551180839827},{"$f":"(E9*(1-(+ShareTruck))*(RouteTime/60))","v":123.2374491496517},{"$f":"F9*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":326.75950044534096},{"$f":"G9*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":333.22716514408245},{"$f":"H9*(1-(ShareTruck))*AutoDetour*(DetourTime/60)","v":339.82284658479574},{"$f":"(I9*(1-(+ShareTruck))*(RouteTime/60))","v":133.28810717210791},{"$f":"(J9*(1-(+ShareTruck))*(RouteTime/60))","v":135.92632514081029},138.61676227743439,141.3604521741741,144.15844888147404,147.01182731296666,149.92168365842463,152.88913580488696,155.91532376612042,159.00141012058182,162.14858045804849,165.35804383508957,168.63103323955238,171.96880606424241,175.37264458997939,178.84385647821424,182.38377527339679,185.99376091528717,189.6752002614071,{"$f":"(AB9*(1-(+ShareTruck))*(RouteTime/60))","v":193.42950761983275},197.25812529253301,201.16252412946244,205.14420409362157,209.20469483730133,213.34555628973379,217.56837925637404,221.87478603004405,226.26643101417326,230.74500135837474,235.3122176066021]
["Truck Travel Time ","Hours",null,{"$f":"(D9*(ShareTruck)*(RouteTime/60))","v":32.123490480713457},{"$f":"(E9*(ShareTruck)*(RouteTime/60))","v":32.759321925856774},{"$f":"F9*ShareTruck*TruckDetour*(DetourTime/60)","v":86.86012037154633},{"$f":"G9*ShareTruck*TruckDetour*(DetourTime/60)","v":88.579373012983936},{"$f":"H9*ShareTruck*TruckDetour*(DetourTime/60)","v":90.332655421274808},{"$f":"I9*(ShareTruck)*(RouteTime/60)","v":35.431015830560327},36.132314277936914,36.847493769950908,37.576829058957671,38.320600335581702,39.079093336358227,39.852599453505277,40.641415846868682,41.445845558082645,42.266197626990106,43.10278721036731,43.955935702998495,44.825970861146828,45.713226928469496,46.618044764424901,47.540771975221503,48.481763047358641,49.441379483810508,50.419989942905687,{"$f":"AB9*(ShareTruck)*(RouteTime/60)","v":51.417970379955534},52.435704191685979,53.473582363527989,54.532003619823456,55.611374577004149,56.712109899802648,57.834632460555113,58.979373501657278,60.146772801235926,61.337278842099607,62.551348984033467]
[]
["Cost of Travel Time for Auto ","$/year",null,{"$f":"D26*timevalue_auto*Avg_Veh_Occ*Annualization_Factor","v":1119653.0021866993},1141814.6843633868,3027479.0531461551,3087403.0014063469,3148513.0452635861,1234935.6390467272,1259379.1506416297,1284306.4811823941,1309727.2070660708,1335651.0942386778,1362088.1019470061,1389048.3865646895,1416542.3054940063,1444580.4211449083,1473173.5049928096,1502332.5417166923,1532068.7334191187,1562393.503929771,1593318.5031941759,1624855.611749293,1657016.9452876912,1689814.8593120649,1723261.9538818821,1757371.0784539785,{"$f":"AB26*timevalue_auto*Avg_Veh_Occ*Annualization_Factor","v":1792155.3368189693},1827628.0921353647,1863802.97206333,1900693.8740000585,1938314.9704187708,1976680.7143133895,2015805.8447509864,2055705.3925341228,2096394.6859752773,2137889.3567855591,2180205.3460799851]
["Cost of Travel Time for Trucks","$/year",null,{"$f":"D27*TimeValue_truck*Annualization_Factor","v":345889.68375108216},352735.99883666279,935266.34610062512,953778.39891730458,972656.86724857648,381503.46295555832,389054.69398768572,396755.38916794641,404608.50689232675,412617.06411337596,420784.1374992372,429112.86461561808,437606.44513115851,446268.14204665495,455101.28294861596,464109.26128763001,473295.53768203629,482663.64124739845,492217.17095229524,501959.79700094508,511895.26224319759,522027.38361243421,532360.05359192961,542897.24171023699,{"$f":"AB27*TimeValue_truck*Annualization_Factor","v":553642.99606617121},564601.44488397881,575776.79809928755,587173.34897644911,598795.47575789213,610647.64334612503,622734.40501902718,635060.40417909471,647630.37613730785,660449.14993230754,673521.65018558037]
[]
["Total Travel Time ",null,null,{"$f":"SUM(D29:D30)","v":1465542.6859377814},1494550.6832000497,3962745.3992467802,4041181.4003236517,4121169.9125121627,1616439.1020022854,1648433.8446293154,1681061.8703503404,1714335.7139583975,1748268.1583520537,1782872.2394462433,1818161.2511803075,1854148.7506251647,1890848.5631915634,1928274.7879414256,1966441.8030043223,2005364.2711011549,2045057.1451771695,2085535.6741464711,2126815.4087502379,2168912.2075308887,2211842.2429244993,2255622.0074738115,2300268.3201642158,{"$f":"SUM(AB29:AB30)","v":2345798.3328851406},{"$f":"SUM(AC29:AC30)","v":2392229.5370193436},2439579.7701626178,2487867.2229765076,2537110.446176663,2587328.3576595145,2638540.2497700136,2690765.7967132176,2744025.0621125852,2798338.5067178668,2853726.9962655655]
[]
["No Build Less Build","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D34+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB34+1","v":2044},{"$f":"AC34+1","v":2045},{"$f":"AD34+1","v":2046},{"$f":"AE34+1","v":2047},{"$f":"AF34+1","v":2048},{"$f":"AG34+1","v":2049},{"$f":"AH34+1","v":2050},{"$f":"AI34+1","v":2051},{"$f":"AJ34+1","v":2052},{"$f":"AK34+1","v":2053}]
["Undiscounted Impacts",null,null,{"$f":"D22-D32","v":0},0,0,0,0,2586302.563203657,2637494.1514069056,2689698.992560545,2742937.1423334368,2797229.0533632869,2852595.5831139898,2909058.0018884926,2966638.0010002642,3025357.7011065013,3085239.6607062812,3146306.8848069161,3208582.833761848,3272091.4322834713,3336857.0786343557,3402904.6540003819,3470259.5320494222,3538947.5886791982,{"$f":"Z22-Z32","v":3608995.2119580992},{"$f":"AA22-AA32","v":3680429.3122627446},{"$f":"AB22-AB32","v":3753277.3326162249},{"$f":"AC22-AC32","v":3827567.2592309504},3903327.6322601885,3980587.5567624141,4059376.7138826614,4139725.3722552233,4221664.3996320218,4305225.2747411486,4390440.0993801355,4477341.6107485872,4565963.1940249056]
["Discounted Impacts, at 7%",null,null,{"$f":"D35*D6","v":0},0,0,0,0,1843997.9835273942,1757473.718151523,1675009.353364324,1596414.3900876688,1521507.2678610063,1450114.9454226193,1382072.5009708893,1317222.7511821457,1255415.8881049945,1196509.1330923375,1140366.406971619,1086858.0156913879,1035860.3507179772,987255.60349020781,940931.4932724731,896781.00777753431,854702.15595983516,814597.73240827909,776375.09279418841,{"$f":"AB35*AB6","v":739945.93985572306},{"$f":"AC35*AC6","v":705226.11942435533},672135.42602221551,640597.41758121748,610539.23885595205,581891.4531224214,554587.88177382085,528565.45144282375,503764.04829721292,480126.37917226536,457597.83921909775]
["Discounted Impacts, at 3%",null,null,{"$f":"D36*D7","v":0},{"$f":"E35*E7","v":0},0,0,0,2230967.3100947542,2208859.8288984983,2186971.4189197496,2165299.9093006933,2143843.1506953472,2122599.0150563954,2101565.3954241294,2080740.205717487,2060121.3805271522,2039706.8749107178,2019494.6641898674,1999482.7437495717,1979669.1288392728,1960051.8543760427,1940628.9747496862,1921398.5636297816,1902358.7137746278,1883507.5368420891,1864843.1632023088,{"$f":"AB35*AB7","v":1846363.7417522871},{"$f":"AC35*AC7","v":1828067.4397322885},1809952.4425440712,1792016.9535709226,1774259.1939994653,1756677.4026432473,1739269.8357680633,1722034.766919015,1704970.4867492868,1688075.3028506127,1671347.5395854264]
[]
["Key Quantified Impacts"]
["Total Travel Time Saving",null,null,{"$f":"D35","v":0},0,0,0,0,2586302.563203657,2637494.1514069056,2689698.992560545,2742937.1423334368,2797229.0533632869,2852595.5831139898,2909058.0018884926,2966638.0010002642,3025357.7011065013,3085239.6607062812,3146306.8848069161,3208582.833761848,3272091.4322834713,3336857.0786343557,3402904.6540003819,3470259.5320494222,3538947.5886791982,3608995.2119580992,{"$f":"AA35","v":3680429.3122627446},{"$f":"AB35","v":3753277.3326162249},{"$f":"AC35","v":3827567.2592309504},3903327.6322601885,3980587.5567624141,4059376.7138826614,4139725.3722552233,4221664.3996320218,4305225.2747411486,4390440.0993801355,4477341.6107485872,4565963.1940249056]

{"sheet":"Calc-2","index":6,"n_rows":38,"n_cols":38,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Vehicle Operating Cost Savings due to Closure Avoidance"]
[null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S4+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB4+1","v":2044},{"$f":"AC4+1","v":2045},{"$f":"AD4+1","v":2046},{"$f":"AE4+1","v":2047},{"$f":"AF4+1","v":2048},{"$f":"AG4+1","v":2049},{"$f":"AH4+1","v":2050},{"$f":"AI4+1","v":2051},{"$f":"AJ4+1","v":2052},{"$f":"AK4+1","v":2053}]
["Benefits Index","Number",null,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E4-$D$4)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F4-$D$4)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G4-$D$4)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H4-$D$4)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I4-$D$4)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J4-$D$4)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K4-$D$4)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L4-$D$4)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M4-$D$4)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N4-$D$4)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O4-$D$4)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P4-$D$4)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q4-$D$4)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R4-$D$4)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S4-$D$4)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T4-$D$4)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U4-$D$4)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V4-$D$4)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W4-$D$4)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X4-$D$4)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y4-$D$4)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z4-$D$4)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA4-$D$4)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB4-$D$4)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$5)^(AC4-$D$4)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$5)^(AD4-$D$4)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$5)^(AE4-$D$4)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$5)^(AF4-$D$4)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$5)^(AG4-$D$4)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$5)^(AH4-$D$4)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$5)^(AI4-$D$4)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$D$4)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$5)^(AK4-$D$4)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$5)^(AL4-$D$4)","v":0.10021934469772288}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E4-$D$4)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F4-$D$4)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G4-$D$4)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H4-$D$4)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I4-$D$4)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J4-$D$4)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K4-$D$4)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L4-$D$4)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M4-$D$4)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N4-$D$4)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O4-$D$4)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P4-$D$4)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q4-$D$4)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R4-$D$4)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S4-$D$4)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T4-$D$4)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U4-$D$4)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V4-$D$4)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W4-$D$4)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X4-$D$4)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y4-$D$4)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z4-$D$4)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA4-$D$4)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB4-$D$4)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$6)^(AC4-$D$4)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$6)^(AD4-$D$4)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$6)^(AE4-$D$4)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$6)^(AF4-$D$4)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$6)^(AG4-$D$4)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$6)^(AH4-$D$4)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$6)^(AI4-$D$4)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$6)^(AJ4-$D$4)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$6)^(AK4-$D$4)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$6)^(AL4-$D$4)","v":0.36604489974263904}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21}]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D12+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB12+1","v":2044},{"$f":"AC12+1","v":2045},{"$f":"AD12+1","v":2046},{"$f":"AE12+1","v":2047},{"$f":"AF12+1","v":2048},{"$f":"AG12+1","v":2049},{"$f":"AH12+1","v":2050},{"$f":"AI12+1","v":2051},{"$f":"AJ12+1","v":2052},{"$f":"AK12+1","v":2053}]
[]
["Auto Daily VMT",{"$f":"Traffic!B11","v":"Daily VMT"},null,{"$f":"Traffic!D16","v":7250.7307085038965},{"$f":"Traffic!E16","v":7394.2469489791019},{"$f":"Traffic!F11","v":17343.388869791172},{"$f":"Traffic!G11","v":17686.672611493606},{"$f":"Traffic!H11","v":18036.751087962235},{"$f":"Traffic!I11","v":18393.758789750893},{"$f":"Traffic!J11","v":18757.832869431822},{"$f":"Traffic!K11","v":19129.113194285947},{"$f":"Traffic!L11","v":19507.74240003603},{"$f":"Traffic!M11","v":19893.865945643418},{"$f":"Traffic!N11","v":20287.632169189401},{"$f":"Traffic!O11","v":20689.1923448626},{"$f":"Traffic!P11","v":21098.700741074401},{"$f":"Traffic!Q11","v":21516.314679724623},{"$f":"Traffic!R11","v":21942.194596640293},{"$f":"Traffic!S11","v":22376.504103210693},{"$f":"Traffic!T11","v":22819.410049242364},{"$f":"Traffic!U11","v":23271.082587058227},{"$f":"Traffic!V11","v":23731.695236865457},{"$f":"Traffic!W11","v":24201.424953417158},{"$f":"Traffic!X11","v":24680.452193993566},{"$f":"Traffic!Y11","v":25168.960987728758},{"$f":"Traffic!Z11","v":25667.139006309633},{"$f":"Traffic!AA11","v":26175.177636074179},{"$f":"Traffic!AB11","v":26693.272051536918},{"$f":"Traffic!AC11","v":27221.621290369556},{"$f":"Traffic!AD11","v":27760.428329865816},{"$f":"Traffic!AE11","v":28309.900164919778},{"$f":"Traffic!AF11","v":28870.247887547586},{"$f":"Traffic!AG11","v":29441.686767983265},{"$f":"Traffic!AH11","v":30024.436337379622},{"$f":"Traffic!AI11","v":30618.72047214608},{"$f":"Traffic!AJ11","v":31224.76747995591},{"$f":"Traffic!AK11","v":31842.810187455718},{"$f":"Traffic!AL11","v":32473.086029711092}]
["Truck Daily VMT",{"$f":"Traffic!B12","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":1927.4094288428078},{"$f":"Traffic!E17","v":1965.5593155514066},{"$f":"Traffic!F12","v":4610.2679274128432},{"$f":"Traffic!G12","v":4701.5205676122241},{"$f":"Traffic!H12","v":4794.5794031292016},{"$f":"Traffic!I12","v":4889.480184617325},{"$f":"Traffic!J12","v":4986.2593703552939},{"$f":"Traffic!K12","v":5084.9541402532259},{"$f":"Traffic!L12","v":5185.6024101361591},{"$f":"Traffic!M12","v":5288.2428463102751},{"$f":"Traffic!N12","v":5392.9148804174356},{"$f":"Traffic!O12","v":5499.6587245837291},{"$f":"Traffic!P12","v":5608.5153868678781},{"$f":"Traffic!Q12","v":5719.5266870154055},{"$f":"Traffic!R12","v":5832.7352725246346},{"$f":"Traffic!S12","v":5948.1846350306896},{"$f":"Traffic!T12","v":6065.9191270137926},{"$f":"Traffic!U12","v":6185.9839788382624},{"$f":"Traffic!V12","v":6308.4253161287907},{"$f":"Traffic!W12","v":6433.2901774906368},{"$f":"Traffic!X12","v":6560.6265325805671},{"$f":"Traffic!Y12","v":6690.4833005354922},{"$f":"Traffic!Z12","v":6822.9103687658508},{"$f":"Traffic!AA12","v":6957.958612120985},{"$f":"Traffic!AB12","v":7095.679912433864},{"$f":"Traffic!AC12","v":7236.1271784526652},{"$f":"Traffic!AD12","v":7379.3543661668627},{"$f":"Traffic!AE12","v":7525.4164995356368},{"$f":"Traffic!AF12","v":7674.3696916265726},{"$f":"Traffic!AG12","v":7826.2711661727662},{"$f":"Traffic!AH12","v":7981.1792795566062},{"$f":"Traffic!AI12","v":8139.1535432287046},{"$f":"Traffic!AJ12","v":8300.2546465705582},{"$f":"Traffic!AK12","v":8464.5444802097463},{"$f":"Traffic!AL12","v":8632.0861597966177}]
[]
["Operating Cost for Auto ","$/year",null,{"$f":"D14*Annualization_Factor*OperatingCost_Passenger","v":1085071.8505276081},{"$f":"E14*Annualization_Factor*OperatingCost_Passenger","v":1106549.0559147226},2595438.1443642485,2646810.5563100181,2699199.8003135482,2752626.0028862208,2807109.6889104722,2862671.7895248914,2919333.6501653916,2977117.0387655376,3036044.1541191936,3096137.6344086882,3157420.5659017838,3219916.4918207899,3283649.4213872198,3348643.8390454799,3414924.7138691195,3482517.5091532632,3551448.1921969154,3621743.2442788775,3693429.6708311369,3766535.0118136085,3841087.3522942364,3917115.3332385006,{"$f":"AB14*Annualization_Factor*OperatingCost_Passenger","v":3994648.1625124998},4073715.626103804,4154348.0995644196,4236576.5596802449,4320432.5963714961,4405948.4248286951,4493156.8978888597,4582091.5186566608,4672786.4533754019,4765276.5445527472,4859597.3243462639]
["Operating Cost for Trucks","$/year",null,{"$f":"D15*Annualization_Factor*OperatingCost_Trucks","v":675364.26386651979},{"$f":"E15*Annualization_Factor*OperatingCost_Trucks","v":688731.98416921287},{"$f":"F15*Annualization_Factor*OperatingCost_Trucks","v":1615437.8817654601},{"$f":"(G15*Annualization_Factor*OperatingCost_Trucks)","v":1647412.8068913233},1680020.6228564722,1713273.8566899106,1747185.2833724949,1781767.9307447304,1817035.0845117099,1853000.2933471203,1889677.3740982693,1927080.4170941385,1965223.7915585043,2004122.151130198,2043790.4394926319,2084243.8961147538,2125498.0621056329,2167568.786184927,2210472.2307715281,2254224.8781927191,2298843.5370162306,2344345.3485076362,2390747.7932155542,2438068.6976871928,{"$f":"(AB15*Annualization_Factor*OperatingCost_Trucks)","v":2486326.2413168256},2535538.9633298139,2585725.7699048687,2636905.9414372873,2689099.1399459513,2742325.4166269372,2796605.2195566348,2851959.4015473379,2908409.2281583236,2965976.3858654951,3024682.9903927348]
[]
["Total Operating Cost",null,null,{"$f":"SUM(D17:D18)","v":1760436.1143941279},1795281.0400839355,4210876.0261297086,4294223.3632013416,4379220.4231700208,4465899.8595761312,4554294.9722829666,4644439.7202696223,4736368.7346771015,4830117.3321126578,4925721.5282174628,5023218.0515028266,5122644.3574602883,5224038.6429509874,5327439.8608798515,5432887.7351602335,5540422.7759747524,5650086.2953381902,5761920.4229684435,5875968.122471597,5992273.207847368,6110880.3603212442,6231835.1455097906,6355184.030925693,{"$f":"SUM(AB17:AB18)","v":6480974.403829325},{"$f":"SUM(AC17:AC18)","v":6609254.5894336179},6740073.8694692887,6873482.5011175321,7009531.7363174474,7148273.8414556328,7289762.117445495,7434050.9202039987,7581195.6815337259,7731252.9304182418,7884280.3147389982]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB22+1","v":2044},{"$f":"AC22+1","v":2045},{"$f":"AD22+1","v":2046},{"$f":"AE22+1","v":2047},{"$f":"AF22+1","v":2048},{"$f":"AG22+1","v":2049},{"$f":"AH22+1","v":2050},{"$f":"AI22+1","v":2051},{"$f":"AJ22+1","v":2052},{"$f":"AK22+1","v":2053}]
[]
["Auto Daily VMT",{"$f":"Traffic!B16","v":"Daily VMT"},null,{"$f":"Traffic!D16","v":7250.7307085038965},{"$f":"Traffic!E16","v":7394.2469489791019},{"$f":"Traffic!F11","v":17343.388869791172},{"$f":"Traffic!G11","v":17686.672611493606},{"$f":"Traffic!H11","v":18036.751087962235},{"$f":"Traffic!I16","v":7997.2864303264751},{"$f":"Traffic!J16","v":8155.5795084486181},{"$f":"Traffic!K16","v":8317.0057366460642},{"$f":"Traffic!L16","v":8481.627130450448},{"$f":"Traffic!M16","v":8649.506932888442},{"$f":"Traffic!N16","v":8820.7096387780002},{"$f":"Traffic!O16","v":8995.3010195054794},{"$f":"Traffic!P16","v":9173.3481482932184},{"$f":"Traffic!Q16","v":9354.9194259672258},{"$f":"Traffic!R16","v":9540.0846072349104},{"$f":"Traffic!S16","v":9728.9148274829095},{"$f":"Traffic!T16","v":9921.4826301053763},{"$f":"Traffic!U16","v":10117.861994373143},{"$f":"Traffic!V16","v":10318.128363854546},{"$f":"Traffic!W16","v":10522.358675398764},{"$f":"Traffic!X16","v":10730.631388692855},{"$f":"Traffic!Y16","v":10943.026516403808},{"$f":"Traffic!Z16","v":11159.625654917232},{"$f":"Traffic!AA16","v":11380.512015684426},{"$f":"Traffic!AB16","v":11605.770457189965},{"$f":"Traffic!AC16","v":11835.487517551981},{"$f":"Traffic!AD16","v":12069.751447767747},{"$f":"Traffic!AE16","v":12308.652245617295},{"$f":"Traffic!AF16","v":12552.28169023808},{"$f":"Traffic!AG16","v":12800.733377384029},{"$f":"Traffic!AH16","v":13054.102755382444},{"$f":"Traffic!AI16","v":13312.487161802645},{"$f":"Traffic!AJ16","v":13575.985860850396},{"$f":"Traffic!AK16","v":13844.700081502486},{"$f":"Traffic!AL16","v":14118.733056396126}]
["Truck Daily VMT",{"$f":"Traffic!B17","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":1927.4094288428078},{"$f":"Traffic!E17","v":1965.5593155514066},{"$f":"Traffic!F12","v":4610.2679274128432},{"$f":"Traffic!G12","v":4701.5205676122241},{"$f":"Traffic!H12","v":4794.5794031292016},{"$f":"Traffic!I17","v":2125.8609498336195},{"$f":"Traffic!J17","v":2167.938856676215},{"$f":"Traffic!K17","v":2210.8496261970545},{"$f":"Traffic!L17","v":2254.6097435374604},{"$f":"Traffic!M17","v":2299.2360201349024},{"$f":"Traffic!N17","v":2344.7456001814935},{"$f":"Traffic!O17","v":2391.1559672103167},{"$f":"Traffic!P17","v":2438.484950812121},{"$f":"Traffic!Q17","v":2486.7507334849588},{"$f":"Traffic!R17","v":2535.9718576194064},{"$f":"Traffic!S17","v":2586.1672326220387},{"$f":"Traffic!T17","v":2637.35614217991},{"$f":"Traffic!U17","v":2689.5582516688096},{"$f":"Traffic!V17","v":2742.7936157081699},{"$f":"Traffic!W17","v":2797.0826858654941},{"$f":"Traffic!X17","v":2852.44631851329},{"$f":"Traffic!Y17","v":2908.9057828415184},{"$f":"Traffic!Z17","v":2966.4827690286306},{"$f":"Traffic!AA17","v":3025.1993965743413},{"$f":"Traffic!AB17","v":3085.0782227973323},{"$f":"Traffic!AC17","v":3146.1422515011591},{"$f":"Traffic!AD17","v":3208.4149418116795},{"$f":"Traffic!AE17","v":3271.9202171894076},{"$f":"Traffic!AF17","v":3336.6824746202492},{"$f":"Traffic!AG17","v":3402.726593988159},{"$f":"Traffic!AH17","v":3470.0779476333073},{"$f":"Traffic!AI17","v":3538.7624100994367},{"$f":"Traffic!AJ17","v":3608.8063680741557},{"$f":"Traffic!AK17","v":3680.2367305259763},{"$f":"Traffic!AL17","v":3753.0809390420081}]
[]
["Operating Cost for Auto ","$/year",null,{"$f":"(D24*Annualization_Factor*OperatingCost_Passenger)","v":1085071.8505276081},{"$f":"(E24*Annualization_Factor*OperatingCost_Passenger)","v":1106549.0559147226},{"$f":"(F24*Annualization_Factor*OperatingCost_Passenger)","v":2595438.1443642485},{"$f":"(G24*Annualization_Factor*OperatingCost_Passenger)","v":2646810.5563100181},{"$f":"H24*Annualization_Factor*OperatingCost_Passenger","v":2699199.8003135482},1196793.914298357,1220482.4734393356,1244639.9084890834,1269275.5000719095,1294398.7125067553,1320019.1974431276,1346146.7975689948,1372791.5503920799,1399963.6920959952,1427673.6614727043,1455932.1039328175,1484749.8755952695,1514138.0474579406,1544107.9096508329,1574670.9757734251,1605838.9873178857,1637623.9181798298,1670037.9792583636,1703093.6231471743,{"$f":"AB24*Annualization_Factor*OperatingCost_Passenger","v":1736803.548918478},1771180.7070016537,1806238.3041584431,1841989.8085566282,1878448.9549441284,1915629.7499255198,1953546.4773429828,1992213.7037637655,2031646.2840762618,2071859.3671968468,2112868.40188968]
["Operating Cost for Trucks","$/year",null,{"$f":"(D25*Annualization_Factor*OperatingCost_Trucks)","v":675364.26386651979},{"$f":"(E25*Annualization_Factor*OperatingCost_Trucks)","v":688731.98416921287},{"$f":"(F25*Annualization_Factor*OperatingCost_Trucks)","v":1615437.8817654601},{"$f":"(G25*Annualization_Factor*OperatingCost_Trucks)","v":1647412.8068913233},{"$f":"H25*Annualization_Factor*OperatingCost_Trucks","v":1680020.6228564722},744901.6768217003,759645.77537934564,774681.70901944791,790015.25413552613,805652.3014552698,821598.85830359533,837861.05091049499,854445.12676456722,871357.45701312949,888604.53890984005,906192.99831076234,924129.59221984039,942421.21138475079,961074.8829441428,980097.77312726912,999497.19000705669,1019280.586307668,1039455.5622676321,1060029.8685596492,{"$f":"AB25*Annualization_Factor*OperatingCost_Trucks","v":1081011.409268185},1102408.2449260061,1124228.5956108125,1146480.8441031685,1169173.5391069353,1192315.3985334509,1215915.3128507107,1239982.3484988427,1264525.7513731841,1289554.950376302,1315079.5610403195]
[]
["Total Operating Cost",null,null,{"$f":"SUM(D27:D28)","v":1760436.1143941279},1795281.0400839355,4210876.0261297086,4294223.3632013416,4379220.4231700208,1941695.5911200573,1980128.2488186811,2019321.6175085313,2059290.7542074355,2100051.0139620248,2141618.055746723,2184007.8484794898,2227236.6771566472,2271321.1491091247,2316278.2003825442,2362125.1022435799,2408879.46781511,2456559.2588426913,2505182.7925949758,2554768.7489006943,2605336.1773249423,2656904.5044874977,2709493.5415259958,2763123.4917068235,{"$f":"SUM(AB27:AB28)","v":2817814.9581866628},{"$f":"SUM(AC27:AC28)","v":2873588.95192766},2930466.8997692559,2988470.6526597966,3047622.4940510634,3107945.1484589707,3169461.7901936937,3232196.052262608,3296172.0354494462,3361414.3175731488,3427947.9629299995]
[]
["No Build Less Build","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D32+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB32+1","v":2044},{"$f":"AC32+1","v":2045},{"$f":"AD32+1","v":2046},{"$f":"AE32+1","v":2047},{"$f":"AF32+1","v":2048},{"$f":"AG32+1","v":2049},{"$f":"AH32+1","v":2050},{"$f":"AI32+1","v":2051},{"$f":"AJ32+1","v":2052},{"$f":"AK32+1","v":2053}]
["Undiscounted Impacts",null,null,{"$f":"D20-D30","v":0},0,0,0,0,2524204.2684560739,2574166.7234642855,2625118.1027610907,2677077.980469666,2730066.318150633,2784103.4724707399,2839210.2030233368,2895407.6803036411,2952717.4938418628,3011161.6604973073,3070762.6329166535,3131543.3081596424,3193527.0364954988,3256737.6303734677,3321199.3735709027,3386937.0305224257,3453975.8558337465,3522341.6039837948,3592060.5392188695,{"$f":"AB20-AB30","v":3663159.4456426622},{"$f":"AC20-AC30","v":3735665.6375059579},3809606.9697000328,3885011.8484577355,3961909.242266384,4040328.6929966621,4120300.3272518013,4201854.8679413907,4285023.6460842798,4369838.612845093,4456332.3518089987]
["Discounted Impacts, at 7%",null,null,{"$f":"D33*D6","v":0},0,0,0,0,1799722.7576028642,1715275.9789876577,1634791.6209110366,1558083.7582639316,1484975.1899345992,1415297.0294603105,1348888.3148865248,1285595.6369322923,1225272.7846029149,1167780.4074312125,1112985.6935671335,1060762.0629720839,1010988.8750092187,963551.14975421585,918339.30238273472,875248.89002097084,834180.37047451909,795038.87227818591,757733.97553554259,{"$f":"AB33*AB6","v":722179.50304195751},{"$f":"AC33*AC6","v":688293.3212085655},655997.1503273109,625216.38373874873,595879.91548487742,567919.9760488593,541271.9758021821,515874.35579760751,491668.44556322915,468598.32756913145,446610.70805356011]
["Discounted Impacts, at 3%",null,null,{"$f":"D33*D7","v":0},0,0,0,0,2177400.7755502122,2155824.1049802853,2134461.2456288128,2113310.0787612563,2092368.5066384049,2071634.4523083197,2051105.8594003501,2030780.6919211824,2010656.9340529146,1990732.5899531299,1971005.6835569553,1951474.2583810757,1932136.3773296918,1912990.1225024054,1894033.5950040042,1875264.9147561297,1856682.220310817,1838283.6686658803,1820067.4350821208,{"$f":"AB33*AB7","v":1802031.7129023608},{"$f":"AC33*AC7","v":1784174.7133722536},1766494.6654628837,1748989.8156951168,1731658.4279656922,1714498.7833750392,1697509.1800568004,1680687.933009041,1664033.3739271362,1647543.8510383065,1631217.7289378038]
[]
["Key Quantified Impacts"]
["Total Operating Cost Saving",null,null,{"$f":"D33","v":0},0,0,0,0,2524204.2684560739,2574166.7234642855,2625118.1027610907,2677077.980469666,2730066.318150633,2784103.4724707399,2839210.2030233368,2895407.6803036411,2952717.4938418628,3011161.6604973073,3070762.6329166535,3131543.3081596424,3193527.0364954988,3256737.6303734677,3321199.3735709027,3386937.0305224257,3453975.8558337465,3522341.6039837948,{"$f":"AA33","v":3592060.5392188695},{"$f":"AB33","v":3663159.4456426622},{"$f":"AC33","v":3735665.6375059579},3809606.9697000328,3885011.8484577355,3961909.242266384,4040328.6929966621,4120300.3272518013,4201854.8679413907,4285023.6460842798,4369838.612845093,4456332.3518089987]

{"sheet":"Calc-3","index":7,"n_rows":47,"n_cols":38,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Accident Impact due to Detour"]
[null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S4+1","v":2035},2036,2037,2038,2039,2040,2041,{"$f":"Z4+1","v":2042},{"$f":"AA4+1","v":2043},{"$f":"AB4+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Benefits Index","Number",null,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"Z5+1","v":19},{"$f":"AA5+1","v":20},{"$f":"AB5+1","v":21},22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E4-$D$4)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F4-$D$4)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G4-$D$4)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H4-$D$4)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I4-$D$4)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J4-$D$4)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K4-$D$4)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L4-$D$4)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M4-$D$4)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N4-$D$4)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O4-$D$4)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P4-$D$4)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q4-$D$4)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R4-$D$4)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S4-$D$4)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T4-$D$4)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U4-$D$4)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V4-$D$4)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W4-$D$4)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X4-$D$4)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y4-$D$4)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z4-$D$4)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA4-$D$4)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB4-$D$4)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$5)^(AC4-$D$4)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$5)^(AD4-$D$4)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$5)^(AE4-$D$4)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$5)^(AF4-$D$4)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$5)^(AG4-$D$4)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$5)^(AH4-$D$4)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$5)^(AI4-$D$4)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$D$4)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$5)^(AK4-$D$4)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$5)^(AL4-$D$4)","v":0.10021934469772288}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E4-$D$4)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F4-$D$4)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G4-$D$4)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H4-$D$4)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I4-$D$4)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J4-$D$4)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K4-$D$4)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L4-$D$4)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M4-$D$4)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N4-$D$4)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O4-$D$4)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P4-$D$4)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q4-$D$4)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R4-$D$4)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S4-$D$4)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T4-$D$4)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U4-$D$4)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V4-$D$4)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W4-$D$4)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X4-$D$4)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y4-$D$4)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z4-$D$4)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA4-$D$4)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB4-$D$4)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$6)^(AC4-$D$4)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$6)^(AD4-$D$4)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$6)^(AE4-$D$4)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$6)^(AF4-$D$4)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$6)^(AG4-$D$4)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$6)^(AH4-$D$4)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$6)^(AI4-$D$4)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$6)^(AJ4-$D$4)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$6)^(AK4-$D$4)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$6)^(AL4-$D$4)","v":0.36604489974263904}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21}]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D12+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z12+1","v":2042},{"$f":"AA12+1","v":2043},{"$f":"AB12+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053]
[]
["Total Daily VMT",{"$f":"Traffic!B10","v":"Daily VMT"},null,{"$f":"Traffic!D15","v":9178.1401373467052},{"$f":"Traffic!E15","v":9359.806264530509},{"$f":"Traffic!F10","v":21953.656797204014},{"$f":"Traffic!G10","v":22388.19317910583},{"$f":"Traffic!H10","v":22831.330491091438},{"$f":"Traffic!I10","v":23283.238974368218},{"$f":"Traffic!J10","v":23744.092239787118},{"$f":"Traffic!K10","v":24214.067334539173},{"$f":"Traffic!L10","v":24693.344810172188},{"$f":"Traffic!M10","v":25182.108791953695},{"$f":"Traffic!N10","v":25680.547049606837},{"$f":"Traffic!O10","v":26188.851069446329},{"$f":"Traffic!P10","v":26707.21612794228},{"$f":"Traffic!Q10","v":27235.841366740027},{"$f":"Traffic!R10","v":27774.929869164927},{"$f":"Traffic!S10","v":28324.688738241384},{"$f":"Traffic!T10","v":28885.329176256157},{"$f":"Traffic!U10","v":29457.06656589649},{"$f":"Traffic!V10","v":30040.120552994245},{"$f":"Traffic!W10","v":30634.715130907796},{"$f":"Traffic!X10","v":31241.078726574131},{"$f":"Traffic!Y10","v":31859.444288264251},{"$f":"Traffic!Z10","v":32490.049375075483},{"$f":"Traffic!AA10","v":33133.136248195166},{"$f":"Traffic!AB10","v":33788.95196397078},{"$f":"Traffic!AC10","v":34457.748468822218},{"$f":"Traffic!AD10","v":35139.782696032678},{"$f":"Traffic!AE10","v":35835.316664455415},{"$f":"Traffic!AF10","v":36544.617579174155},{"$f":"Traffic!AG10","v":37267.957934156031},{"$f":"Traffic!AH10","v":38005.615616936229},{"$f":"Traffic!AI10","v":38757.874015374786},{"$f":"Traffic!AJ10","v":39525.02212652647},{"$f":"Traffic!AK10","v":40307.354667665466},{"$f":"Traffic!AL10","v":41105.172189507706}]
[]
["Fatalities ","fatalities/year",null,{"$f":"(D14/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge","v":0},{"$f":"(E14/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge","v":0},{"$f":"(F14/100000000)*Annualization_Factor*CrashRate_Detour*PercentFatal_Detour","v":0.1063829789558709},0.10848865434282094,0.11063600809673085,0.11282586517204672,0.11505906685182551,0.11733647107093306,0.11965895274563899,0.12202740410973573,0.12444273505731018,0.12690587349230004,0.12941776568496913,0.13197937663543846,0.13459169044441283,0.13725571069124534,0.13997246081948514,0.14274298453005613,0.14556834618221864,0.14844963120246676,0.15138794650151952,0.15438442089956575,0.15744020555992577,{"$f":"(AA14/100000000)*Annualization_Factor*CrashRate_Detour*PercentFatal_Detour","v":0.1605564744312967},0.16373442469875155,0.16697527724366476,0.17028027711274149,0.17365069399633024,0.17708782271620316,0.18059298372299135,0.18416752360346522,0.18781281559785673,0.19153026012742044,0.19532128533243698,0.19918734762086526]
["Injuries ","injuries/year",null,{"$f":"(D14/100000000)*Annualization_Factor*CrashRate_Bridge*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0},{"$f":"(E14/100000000)*Annualization_Factor*CrashRate_Bridge*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0},{"$f":"(F14/100000000)*Annualization_Factor*CrashRate_Detour*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.4046843714023587},2.4522811274242575,2.5008199826300448,2.5503195843172786,2.6007989488759748,2.6522774690941899,2.7047749216081898,2.7583114745001009,2.8129076950459275,2.868584557616936,2.9253634517374381,2.9832661903020536,3.0423150179556293,3.1025326196390242,3.1639421293040386,3.2265671388008426,3.2904317069413258,3.3555603687418225,3.4219781448488034,3.4897105511511124,3.5587836085824791,{"$f":"(AA14/100000000)*Annualization_Factor*CrashRate_Detour*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":3.6292238531180439},3.7010583459687529,3.7743146839775341,3.8490210102212501,3.9252060248224909,4.0028989959753778,4.0821297711896047,4.1629287887570259,4.2453270894452171,4.3293563284224907,4.4150487874189359,4.5024373871281798]
["PDO ","PDO vehicles/year",null,{"$f":"(D14/100000000)*Annualization_Factor*CrashRate_Bridge*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":6.6485792753547734},{"$f":"(E14/100000000)*Annualization_Factor*CrashRate_Bridge*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":6.7801769226072341},{"$f":"(F14/100000000)*Annualization_Factor*CrashRate_Detour*PercentPDO_Detour*DamagedVeh_PDOcrash","v":5.6146268964573318},{"$f":"(G14/100000000)*Annualization_Factor*CrashRate_Detour*PercentPDO_Detour*DamagedVeh_PDOcrash","v":5.7257591638445993},5.8390911109403136,5.9546662767717393,6.0725290621492851,6.1927247467240765,6.3152995063831598,6.4403004309890095,6.5677755424701694,6.6977738132699418,6.830345185160283,6.9655405884280439,7.1034119614410001,7.2440122706011465,7.3873955306929355,7.5336168256342742,7.6827323296382675,7.8347993287937925,7.9898762430732582,8.1480226487759495,8.3092993014156171,{"$f":"(AA14/100000000)*Annualization_Factor*CrashRate_Detour*PercentPDO_Detour*DamagedVeh_PDOcrash","v":8.4737681590610663},8.6414924061387612,8.812536477706546,8.9869660842078218,9.1648482367157058,9.3462512726768399,9.531244882164783,9.7199001346529954,9.9122895063178103,10.108486907881783,10.308567713008165,10.51260878725739]
[]
["Cost of Fatalities","$/year",null,{"$f":"(D16*AccidentCost_Fatality)","v":0},{"$f":"(E16*AccidentCost_Fatality)","v":0},{"$f":"(F16*AccidentCost_Fatality)","v":1021276.5979763606},{"$f":"(G16*AccidentCost_Fatality)","v":1041491.0816910811},1062105.6777286162,1083128.3056516484,1104567.0417775249,1126430.1222809574,1148725.9463581343,1171463.079453463,1194650.2565501777,1218296.3855260804,1242410.5505757036,1267002.0157002092,1292080.228266363,1317654.8226359552,1343735.6238670573,1370332.6514885388,1397456.123349299,1425116.459543681,1453324.2864145874,1482090.4406358311,1511425.9733752874,{"$f":"(AA16*AccidentCost_Fatality)","v":1541342.1545404482},1571850.4771080147,1602962.6615391816,1634690.6602823182,1667046.6623647702,1700043.0980755503,1733692.6437407169,1768008.2265932662,1803003.0297394246,1838690.4972232364,1875084.3391913951,1912198.5371603065]
["Cost Injuries ","$/year",null,{"$f":"D17*AccidentCost_Injury","v":0},{"$f":"E17*AccidentCost_Injury","v":0},{"$f":"F17*AccidentCost_Injury","v":418415.08062401041},{"$f":"G17*AccidentCost_Injury","v":426696.91617182083},435142.67697762779,443755.60767120647,452539.01710441965,461496.27962238906,470630.83635982504,479946.19656301755,489445.93893799139,499133.71302534686,509013.24060231424,519088.31711255736,529362.81312427949,539840.6758171902,550525.93049890269,561422.68215134658,572535.11700779072,583867.50416107709,595424.19720369182,607209.63590029359,619228.34789335134,{"$f":"AA17*AccidentCost_Injury","v":631484.95044253964},643984.15219856298,656730.7550120909,669729.65577849757,682985.84831911337,696504.42529971572,710290.58018699125,724349.60924372252,738686.9135634678,753308.00114551338,768218.4890108949,783424.10536030331]
["Cost PDO Accidents","$/year",null,{"$f":"D18*AccidentCost_PDO","v":29253.748811561003},{"$f":"E18*AccidentCost_PDO","v":29832.778459471829},{"$f":"F18*AccidentCost_PDO","v":24704.35834441226},{"$f":"G18*AccidentCost_PDO","v":25193.340320916235},25692.00088813738,26200.531617795652,26719.127873456855,27247.988885585935,27787.317828085903,28337.321896351641,28898.212386868745,29470.204778387742,30053.518814705247,30648.378589083393,31255.012630340399,31873.653990645045,32504.540335048918,33147.91403279081,33804.022250408379,34473.117046692685,35155.455469522334,35851.29965461418,36560.916926228718,{"$f":"AA18*AccidentCost_PDO","v":37284.579899868695},38022.566587010551,38775.160501908802,39542.650770514418,40325.332241549106,41123.505599778095,41937.477481525042,42767.560592473179,43614.073827798362,44477.342394679843,45357.697937235927,46255.478663932518]
[]
["Total Accident Cost ",null,null,{"$f":"SUM(D20:D22)","v":29253.748811561003},{"$f":"SUM(E20:E22)","v":29832.778459471829},{"$f":"SUM(F20:F22)","v":1464396.0369447831},{"$f":"SUM(G20:G22)","v":1493381.3381838182},{"$f":"SUM(H20:H22)","v":1522940.3555943815},1553084.4449406504,1583825.1867554013,1615174.3907889323,1647144.1005460452,1679746.5979128322,1712994.4078750378,1746900.3033298149,1781477.3099927232,1816738.71140185,1852698.0540209829,1889369.1524437903,1926766.0947010089,1964903.2476726761,2003795.2626074981,2043457.0807514507,2083903.9390878016,2125151.3761907388,2167215.2381948675,{"$f":"SUM(AA20:AA22)","v":2210111.6848828569},{"$f":"SUM(AB20:AB22)","v":2253857.195893588},{"$f":"SUM(AC20:AC22)","v":2298468.5770531814},2343962.9668313302,2390357.8429254326,2437671.0289750444,2485920.7014092333,2535125.3964294619,2585304.0171306906,2636475.8407634296,2688660.5261395257,2741878.1211845423]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D26+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z26+1","v":2042},{"$f":"AA26+1","v":2043},{"$f":"AB26+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053]
[]
["Total Daily VMT",{"$f":"Traffic!B15","v":"Daily VMT"},null,{"$f":"Traffic!D15","v":9178.1401373467052},{"$f":"Traffic!E15","v":9359.806264530509},{"$f":"Traffic!F10","v":21953.656797204014},{"$f":"Traffic!G10","v":22388.19317910583},{"$f":"Traffic!H10","v":22831.330491091438},{"$f":"Traffic!I15","v":10123.147380160095},{"$f":"Traffic!J15","v":10323.518365124834},{"$f":"Traffic!K15","v":10527.855362843118},{"$f":"Traffic!L15","v":10736.236873987909},{"$f":"Traffic!M15","v":10948.742953023344},{"$f":"Traffic!N15","v":11165.455238959494},{"$f":"Traffic!O15","v":11386.456986715795},{"$f":"Traffic!P15","v":11611.833099105339},{"$f":"Traffic!Q15","v":11841.670159452184},{"$f":"Traffic!R15","v":12076.056464854317},{"$f":"Traffic!S15","v":12315.082060104949},{"$f":"Traffic!T15","v":12558.838772285286},{"$f":"Traffic!U15","v":12807.420246041953},{"$f":"Traffic!V15","v":13060.921979562716},{"$f":"Traffic!W15","v":13319.441361264258},{"$f":"Traffic!X15","v":13583.077707206145},{"$f":"Traffic!Y15","v":13851.932299245327},{"$f":"Traffic!Z15","v":14126.108423945863},{"$f":"Traffic!AA15","v":14405.711412258766},{"$f":"Traffic!AB15","v":14690.848679987297},{"$f":"Traffic!AC15","v":14981.629769053139},{"$f":"Traffic!AD15","v":15278.166389579426},{"$f":"Traffic!AE15","v":15580.572462806704},{"$f":"Traffic!AF15","v":15888.964164858329},{"$f":"Traffic!AG15","v":16203.459971372187},{"$f":"Traffic!AH15","v":16524.180703015751},{"$f":"Traffic!AI15","v":16851.249571902081},{"$f":"Traffic!AJ15","v":17184.792228924551},{"$f":"Traffic!AK15","v":17524.936812028463},{"$f":"Traffic!AL15","v":17871.813995438133}]
[]
["Fatalities ","fatalities/year",null,{"$f":"(D28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge","v":0},{"$f":"(E28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge","v":0},{"$f":"(F28/100000000)*Annualization_Factor*CrashRate_Detour*PercentFatal_Detour","v":0.1063829789558709},{"$f":"(G28/100000000)*Annualization_Factor*CrashRate_Detour*PercentFatal_Detour","v":0.10848865434282094},{"$f":"(H28/100000000)*Annualization_Factor*CrashRate_Detour*PercentFatal_Detour","v":0.11063600809673085},{"$f":"((I28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge)*CMF_WidenLane","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentFatal_Bridge)*CMF_WidenLane","v":0},0,0,0,0,0,0,0,0,0]
["Injuries ","injuries/year",null,{"$f":"(D28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0},{"$f":"(E28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentInjury_Bridge*NumberInjuryperCrash_Bridge","v":0},{"$f":"(F28/100000000)*Annualization_Factor*CrashRate_Detour*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.4046843714023587},{"$f":"(G28/100000000)*Annualization_Factor*CrashRate_Detour*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.4522811274242575},{"$f":"(H28/100000000)*Annualization_Factor*CrashRate_Detour*PercentInjury_Detour*NumberInjuryperCrash_Detour","v":2.5008199826300448},{"$f":"((I28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentInjury_Bridge*NumberInjuryperCrash_Bridge)*CMF_WidenLane","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentInjury_Bridge*NumberInjuryperCrash_Bridge)*CMF_WidenLane","v":0},0,0,0,0,0,0,0,0,0]
["PDO ","PDO vehicles/year",null,{"$f":"(D28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":6.6485792753547734},{"$f":"(E28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentPDO_Bridge*DamagedVeh_PDOcrash","v":6.7801769226072341},{"$f":"(F28/100000000)*Annualization_Factor*CrashRate_Detour*PercentPDO_Detour*DamagedVeh_PDOcrash","v":5.6146268964573318},{"$f":"(G28/100000000)*Annualization_Factor*CrashRate_Detour*PercentPDO_Detour*DamagedVeh_PDOcrash","v":5.7257591638445993},{"$f":"(H28/100000000)*Annualization_Factor*CrashRate_Detour*PercentPDO_Detour*DamagedVeh_PDOcrash","v":5.8390911109403136},{"$f":"(((I28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentPDO_Bridge*DamagedVeh_PDOcrash))*CMF_WidenLane","v":5.6465145537933061},5.7582779846980738,5.8722535881508104,5.9884851504539061,6.1070173245872992,6.2278956473629297,6.3511665569187272,6.4768774105588713,6.6050765029471723,6.7358130846605624,6.8691373811098018,7.0051006118347221,7.1437550101813558,7.2851538433685681,7.4293514329518509,7.5764031756921808,7.7263655648379368,7.8792962118280574,8.0352538684247676,8.1942984492844158,{"$f":"(((AC28/100000000)*Annualization_Factor*CrashRate_Bridge*PercentPDO_Bridge*DamagedVeh_PDOcrash))*CMF_WidenLane","v":8.3564910549750184},8.5218939954494353,8.6905708139831486,8.8625863115858365,9.0380065718961617,9.2168989865692712,9.3993322811668438,9.5853765415595529,9.7751032408521414,9.9685852668414281]
["CMF (All crashes)",{"$f":"CMF_WidenLane","v":0.77}]
[]
["Cost of Fatalities","$/year",null,{"$f":"(D30*AccidentCost_Fatality)","v":0},{"$f":"(E30*AccidentCost_Fatality)","v":0},{"$f":"(F30*AccidentCost_Fatality)","v":1021276.5979763606},{"$f":"G30*AccidentCost_Fatality","v":1041491.0816910811},{"$f":"H30*AccidentCost_Fatality","v":1062105.6777286162},{"$f":"I30*AccidentCost_Fatality","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA30*AccidentCost_Fatality","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Cost Injuries ","$/year",null,{"$f":"D31*AccidentCost_Injury","v":0},{"$f":"E31*AccidentCost_Injury","v":0},{"$f":"F31*AccidentCost_Injury","v":418415.08062401041},{"$f":"G31*AccidentCost_Injury","v":426696.91617182083},{"$f":"H31*AccidentCost_Injury","v":435142.67697762779},{"$f":"I31*AccidentCost_Injury","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA31*AccidentCost_Injury","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Cost PDO Accidents","$/year",null,{"$f":"D32*AccidentCost_PDO","v":29253.748811561003},{"$f":"E32*AccidentCost_PDO","v":29832.778459471829},{"$f":"F32*AccidentCost_PDO","v":24704.35834441226},{"$f":"G32*AccidentCost_PDO","v":25193.340320916235},{"$f":"H32*AccidentCost_PDO","v":25692.00088813738},{"$f":"I32*AccidentCost_PDO","v":24844.664036690549},25336.423132671523,25837.915787863567,26349.334661997185,26870.876228184115,27402.74084839689,27945.132850442398,28498.260606459033,29062.33661296756,29637.577572506474,30224.204476883129,30822.442692072778,31432.522044797966,32054.676910821701,32689.146304988142,33336.173973045596,33996.008485286919,34668.903332043454,{"$f":"AA32*AccidentCost_PDO","v":35355.117021068974},36054.913176851427,36768.560641890079,37496.333579977516,38238.511581525854,38995.379770977677,39767.228916343112,40554.355540904791,41357.062037134114,42175.656782862032,43010.454259749422,43861.77517410228]
[]
["Total Accident Cost",null,null,{"$f":"SUM(D35:D37)","v":29253.748811561003},{"$f":"SUM(E35:E37)","v":29832.778459471829},{"$f":"SUM(F35:F37)","v":1464396.0369447831},{"$f":"SUM(G35:G37)","v":1493381.3381838182},{"$f":"SUM(H35:H37)","v":1522940.3555943815},24844.664036690549,25336.423132671523,25837.915787863567,26349.334661997185,26870.876228184115,27402.74084839689,27945.132850442398,28498.260606459033,29062.33661296756,29637.577572506474,30224.204476883129,30822.442692072778,31432.522044797966,32054.676910821701,32689.146304988142,33336.173973045596,33996.008485286919,34668.903332043454,{"$f":"SUM(AA35:AA37)","v":35355.117021068974},{"$f":"SUM(AB35:AB37)","v":36054.913176851427},{"$f":"SUM(AC35:AC37)","v":36768.560641890079},37496.333579977516,38238.511581525854,38995.379770977677,39767.228916343112,40554.355540904791,41357.062037134114,42175.656782862032,43010.454259749422,43861.77517410228]
[]
["No Build Less Build","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D41+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z41+1","v":2042},{"$f":"AA41+1","v":2043},{"$f":"AB41+1","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Undiscounted Impacts",null,null,{"$f":"D24-D39","v":0},0,0,0,0,1528239.7809039599,1558488.7636227298,1589336.4750010688,1620794.7658840481,1652875.721684648,1685591.6670266408,1718955.1704793726,1752979.0493862641,1787676.3747888824,1823060.4764484765,1859144.9479669072,1895943.652008936,1933470.7256278782,1971740.5856966763,2010767.9344464627,2050567.7651147561,2091155.3677054518,2132546.3348628241,{"$f":"AA24-AA39","v":2174756.567861788},{"$f":"AB24-AB39","v":2217802.2827167367},{"$f":"AC24-AC39","v":2261700.0164112914},2306466.6332513527,2352119.3313439069,2398675.6492040665,2446153.47249289,2494571.0408885572,2543946.9550935565,2594300.1839805674,2645650.0718797762,2698016.34601044]
["Discounted Impacts, at 7%",null,null,{"$f":"D42*D6","v":0},0,0,0,0,1089613.8427216727,1038486.868545417,989758.8795746814,943317.31037587591,899054.87732240523,856869.33076117188,816663.21880794596,778343.6622259568,741822.13986765104,707014.28418397799,673839.68632880738,642221.71040825988,612087.31644584634,583366.89165446057,555994.08962544042,529905.67706321855,505041.38771150634,481343.7831335676,{"$f":"AA42*AA6","v":458758.12002497446},{"$f":"AB42*AB6","v":437232.22375232953},{"$f":"AC42*AC6","v":416716.36782581621},397163.15902715025,378527.42792757001,360766.12454295345,343838.21888501575,327704.60617885418,312328.01652788522,297672.92881749413,283705.4886585038,270393.43018091103]
["Discounted Impacts, at 3%",null,null,{"$f":"D42*D7","v":0},0,0,0,0,1318273.0596530861,1305209.8037524095,1292275.9964917374,1279470.3551165611,1266791.6095836621,1254238.5024351503,1241809.7886737515,1229504.23563933,1217320.6228866361,1205257.7420642634,1193314.3967948083,1181489.4025562142,1169781.5865642896,1158189.7876563985,1146712.8561762944,1135349.6538600998,1124099.0537234163,1112959.9399495509,{"$f":"AA42*AA7","v":1101931.2077788513},{"$f":"AB42*AB7","v":1091011.7633991372},{"$f":"AC42*AC7","v":1080200.5238372199},1069496.416851491,1058898.3808255829,1048405.3646630761,1038016.3276832567,1027730.2395178996,1017546.0800090801,1007462.8391079979,997479.51677479839,987595.12287939282]
[]
["Key Quantified Impacts"]
["Total Accident Cost Saving ",null,null,{"$f":"D42","v":0},0,0,0,0,1528239.7809039599,1558488.7636227298,1589336.4750010688,1620794.7658840481,1652875.721684648,1685591.6670266408,1718955.1704793726,1752979.0493862641,1787676.3747888824,1823060.4764484765,1859144.9479669072,1895943.652008936,1933470.7256278782,1971740.5856966763,2010767.9344464627,2050567.7651147561,2091155.3677054518,2132546.3348628241,{"$f":"AA42","v":2174756.567861788},{"$f":"AB42","v":2217802.2827167367},{"$f":"AC42","v":2261700.0164112914},2306466.6332513527,2352119.3313439069,2398675.6492040665,2446153.47249289,2494571.0408885572,2543946.9550935565,2594300.1839805674,2645650.0718797762,2698016.34601044]

{"sheet":"Cal-4","index":8,"n_rows":38,"n_cols":38,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Environmental Costs Due To Additional VMT After Closure"]
[null,null,null,null,null,null,"2022 - First Year of Construction under Build (Bridge Close)"]
[null,null,null,null,null,"2021 - First Year of Bridge Closured under No-Build  "]
[null,"Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S4+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB4+1","v":2044},{"$f":"AC4+1","v":2045},{"$f":"AD4+1","v":2046},{"$f":"AE4+1","v":2047},{"$f":"AF4+1","v":2048},{"$f":"AG4+1","v":2049},{"$f":"AH4+1","v":2050},{"$f":"AI4+1","v":2051},{"$f":"AJ4+1","v":2052},{"$f":"AK4+1","v":2053}]
["Benefits Index","Number",null,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Discount Factor","%",7.0000000000000007E-2,{"$f":"1/(1+Inputs!$D$5)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$5)^(E4-$D$4)","v":0.93457943925233644},{"$f":"1/(1+Inputs!$D$5)^(F4-$D$4)","v":0.87343872827321156},{"$f":"1/(1+Inputs!$D$5)^(G4-$D$4)","v":0.81629787689085187},{"$f":"1/(1+Inputs!$D$5)^(H4-$D$4)","v":0.7628952120475252},{"$f":"1/(1+Inputs!$D$5)^(I4-$D$4)","v":0.71298617948366838},{"$f":"1/(1+Inputs!$D$5)^(J4-$D$4)","v":0.66634222381651254},{"$f":"1/(1+Inputs!$D$5)^(K4-$D$4)","v":0.62274974188459109},{"$f":"1/(1+Inputs!$D$5)^(L4-$D$4)","v":0.5820091045650384},{"$f":"1/(1+Inputs!$D$5)^(M4-$D$4)","v":0.54393374258414806},{"$f":"1/(1+Inputs!$D$5)^(N4-$D$4)","v":0.5083492921347178},{"$f":"1/(1+Inputs!$D$5)^(O4-$D$4)","v":0.47509279638758667},{"$f":"1/(1+Inputs!$D$5)^(P4-$D$4)","v":0.44401195924073528},{"$f":"1/(1+Inputs!$D$5)^(Q4-$D$4)","v":0.41496444788853759},{"$f":"1/(1+Inputs!$D$5)^(R4-$D$4)","v":0.3878172410173249},{"$f":"1/(1+Inputs!$D$5)^(S4-$D$4)","v":0.36244601964235967},{"$f":"1/(1+Inputs!$D$5)^(T4-$D$4)","v":0.33873459779659787},{"$f":"1/(1+Inputs!$D$5)^(U4-$D$4)","v":0.31657439046411018},{"$f":"1/(1+Inputs!$D$5)^(V4-$D$4)","v":0.29586391632159825},{"$f":"1/(1+Inputs!$D$5)^(W4-$D$4)","v":0.27650833301083949},{"$f":"1/(1+Inputs!$D$5)^(X4-$D$4)","v":0.2584190028138687},{"$f":"1/(1+Inputs!$D$5)^(Y4-$D$4)","v":0.24151308674193336},{"$f":"1/(1+Inputs!$D$5)^(Z4-$D$4)","v":0.22571316517937698},{"$f":"1/(1+Inputs!$D$5)^(AA4-$D$4)","v":0.21094688334521211},{"$f":"1/(1+Inputs!$D$5)^(AB4-$D$4)","v":0.19714661994879637},{"$f":"1/(1+Inputs!$D$5)^(AC4-$D$4)","v":0.18424917752223957},{"$f":"1/(1+Inputs!$D$5)^(AD4-$D$4)","v":0.17219549301143888},{"$f":"1/(1+Inputs!$D$5)^(AE4-$D$4)","v":0.16093036730041013},{"$f":"1/(1+Inputs!$D$5)^(AF4-$D$4)","v":0.15040221243028987},{"$f":"1/(1+Inputs!$D$5)^(AG4-$D$4)","v":0.1405628153554111},{"$f":"1/(1+Inputs!$D$5)^(AH4-$D$4)","v":0.13136711715458982},{"$f":"1/(1+Inputs!$D$5)^(AI4-$D$4)","v":0.1227730066865325},{"$f":"1/(1+Inputs!$D$5)^(AJ4-$D$4)","v":0.11474112774442291},{"$f":"1/(1+Inputs!$D$5)^(AK4-$D$4)","v":0.10723469882656347},{"$f":"1/(1+Inputs!$D$5)^(AL4-$D$4)","v":0.10021934469772288}]
["Discount Factor","%",0.03,{"$f":"1/(1+Inputs!$D$6)^(D4-$D$4)","v":1},{"$f":"1/(1+Inputs!$D$6)^(E4-$D$4)","v":0.970873786407767},{"$f":"1/(1+Inputs!$D$6)^(F4-$D$4)","v":0.94259590913375435},{"$f":"1/(1+Inputs!$D$6)^(G4-$D$4)","v":0.91514165935315961},{"$f":"1/(1+Inputs!$D$6)^(H4-$D$4)","v":0.888487047915689},{"$f":"1/(1+Inputs!$D$6)^(I4-$D$4)","v":0.86260878438416411},{"$f":"1/(1+Inputs!$D$6)^(J4-$D$4)","v":0.83748425668365445},{"$f":"1/(1+Inputs!$D$6)^(K4-$D$4)","v":0.81309151134335378},{"$f":"1/(1+Inputs!$D$6)^(L4-$D$4)","v":0.78940923431393573},{"$f":"1/(1+Inputs!$D$6)^(M4-$D$4)","v":0.76641673234362695},{"$f":"1/(1+Inputs!$D$6)^(N4-$D$4)","v":0.74409391489672516},{"$f":"1/(1+Inputs!$D$6)^(O4-$D$4)","v":0.72242127659876232},{"$f":"1/(1+Inputs!$D$6)^(P4-$D$4)","v":0.70137988019297326},{"$f":"1/(1+Inputs!$D$6)^(Q4-$D$4)","v":0.68095133999317792},{"$f":"1/(1+Inputs!$D$6)^(R4-$D$4)","v":0.66111780581861923},{"$f":"1/(1+Inputs!$D$6)^(S4-$D$4)","v":0.64186194739671765},{"$f":"1/(1+Inputs!$D$6)^(T4-$D$4)","v":0.62316693922011435},{"$f":"1/(1+Inputs!$D$6)^(U4-$D$4)","v":0.60501644584477121},{"$f":"1/(1+Inputs!$D$6)^(V4-$D$4)","v":0.5873946076162827},{"$f":"1/(1+Inputs!$D$6)^(W4-$D$4)","v":0.57028602681192497},{"$f":"1/(1+Inputs!$D$6)^(X4-$D$4)","v":0.55367575418633497},{"$f":"1/(1+Inputs!$D$6)^(Y4-$D$4)","v":0.5375492759090631},{"$f":"1/(1+Inputs!$D$6)^(Z4-$D$4)","v":0.52189250088258554},{"$f":"1/(1+Inputs!$D$6)^(AA4-$D$4)","v":0.50669174842969467},{"$f":"1/(1+Inputs!$D$6)^(AB4-$D$4)","v":0.49193373633950943},{"$f":"1/(1+Inputs!$D$6)^(AC4-$D$4)","v":0.47760556926165965},{"$f":"1/(1+Inputs!$D$6)^(AD4-$D$4)","v":0.46369472743850448},{"$f":"1/(1+Inputs!$D$6)^(AE4-$D$4)","v":0.45018905576553836},{"$f":"1/(1+Inputs!$D$6)^(AF4-$D$4)","v":0.4370767531704256},{"$f":"1/(1+Inputs!$D$6)^(AG4-$D$4)","v":0.42434636230138412},{"$f":"1/(1+Inputs!$D$6)^(AH4-$D$4)","v":0.41198675951590691},{"$f":"1/(1+Inputs!$D$6)^(AI4-$D$4)","v":0.39998714516107459},{"$f":"1/(1+Inputs!$D$6)^(AJ4-$D$4)","v":0.38833703413696569},{"$f":"1/(1+Inputs!$D$6)^(AK4-$D$4)","v":0.37702624673491814},{"$f":"1/(1+Inputs!$D$6)^(AL4-$D$4)","v":0.36604489974263904}]
[]
["Share of Traffic - Auto","%",null,{"$f":"1-ShareTruck","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}}]
["Share of Traffic - Trucks","%",null,{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21},{"$f":"Inputs!$D$21","v":0.21}]
[]
["No Build Case Alternative ","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D12+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB12+1","v":2044},{"$f":"AC12+1","v":2045},{"$f":"AD12+1","v":2046},{"$f":"AE12+1","v":2047},{"$f":"AF12+1","v":2048},{"$f":"AG12+1","v":2049},{"$f":"AH12+1","v":2050},{"$f":"AI12+1","v":2051},{"$f":"AJ12+1","v":2052},{"$f":"AK12+1","v":2053}]
[]
["Auto Daily VMT",{"$f":"Traffic!B11","v":"Daily VMT"},null,{"$f":"Traffic!D16","v":7250.7307085038965},{"$f":"Traffic!E16","v":7394.2469489791019},{"$f":"Traffic!F11","v":17343.388869791172},{"$f":"Traffic!G11","v":17686.672611493606},{"$f":"Traffic!H11","v":18036.751087962235},{"$f":"Traffic!I11","v":18393.758789750893},{"$f":"Traffic!J11","v":18757.832869431822},{"$f":"Traffic!K11","v":19129.113194285947},{"$f":"Traffic!L11","v":19507.74240003603},{"$f":"Traffic!M11","v":19893.865945643418},{"$f":"Traffic!N11","v":20287.632169189401},{"$f":"Traffic!O11","v":20689.1923448626},{"$f":"Traffic!P11","v":21098.700741074401},{"$f":"Traffic!Q11","v":21516.314679724623},{"$f":"Traffic!R11","v":21942.194596640293},{"$f":"Traffic!S11","v":22376.504103210693},{"$f":"Traffic!T11","v":22819.410049242364},{"$f":"Traffic!U11","v":23271.082587058227},{"$f":"Traffic!V11","v":23731.695236865457},{"$f":"Traffic!W11","v":24201.424953417158},{"$f":"Traffic!X11","v":24680.452193993566},{"$f":"Traffic!Y11","v":25168.960987728758},{"$f":"Traffic!Z11","v":25667.139006309633},{"$f":"Traffic!AA11","v":26175.177636074179},{"$f":"Traffic!AB11","v":26693.272051536918},{"$f":"Traffic!AC11","v":27221.621290369556},{"$f":"Traffic!AD11","v":27760.428329865816},{"$f":"Traffic!AE11","v":28309.900164919778},{"$f":"Traffic!AF11","v":28870.247887547586},{"$f":"Traffic!AG11","v":29441.686767983265},{"$f":"Traffic!AH11","v":30024.436337379622},{"$f":"Traffic!AI11","v":30618.72047214608},{"$f":"Traffic!AJ11","v":31224.76747995591},{"$f":"Traffic!AK11","v":31842.810187455718},{"$f":"Traffic!AL11","v":32473.086029711092}]
["Truck Daily VMT",{"$f":"Traffic!B12","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":1927.4094288428078},{"$f":"Traffic!E17","v":1965.5593155514066},{"$f":"Traffic!F12","v":4610.2679274128432},{"$f":"Traffic!G12","v":4701.5205676122241},{"$f":"Traffic!H12","v":4794.5794031292016},{"$f":"Traffic!I12","v":4889.480184617325},{"$f":"Traffic!J12","v":4986.2593703552939},{"$f":"Traffic!K12","v":5084.9541402532259},{"$f":"Traffic!L12","v":5185.6024101361591},{"$f":"Traffic!M12","v":5288.2428463102751},{"$f":"Traffic!N12","v":5392.9148804174356},{"$f":"Traffic!O12","v":5499.6587245837291},{"$f":"Traffic!P12","v":5608.5153868678781},{"$f":"Traffic!Q12","v":5719.5266870154055},{"$f":"Traffic!R12","v":5832.7352725246346},{"$f":"Traffic!S12","v":5948.1846350306896},{"$f":"Traffic!T12","v":6065.9191270137926},{"$f":"Traffic!U12","v":6185.9839788382624},{"$f":"Traffic!V12","v":6308.4253161287907},{"$f":"Traffic!W12","v":6433.2901774906368},{"$f":"Traffic!X12","v":6560.6265325805671},{"$f":"Traffic!Y12","v":6690.4833005354922},{"$f":"Traffic!Z12","v":6822.9103687658508},{"$f":"Traffic!AA12","v":6957.958612120985},{"$f":"Traffic!AB12","v":7095.679912433864},{"$f":"Traffic!AC12","v":7236.1271784526652},{"$f":"Traffic!AD12","v":7379.3543661668627},{"$f":"Traffic!AE12","v":7525.4164995356368},{"$f":"Traffic!AF12","v":7674.3696916265726},{"$f":"Traffic!AG12","v":7826.2711661727662},{"$f":"Traffic!AH12","v":7981.1792795566062},{"$f":"Traffic!AI12","v":8139.1535432287046},{"$f":"Traffic!AJ12","v":8300.2546465705582},{"$f":"Traffic!AK12","v":8464.5444802097463},{"$f":"Traffic!AL12","v":8632.0861597966177}]
[]
["Environmental Cost for Auto ","$/year",null,{"$f":"(D14*Annualization_Factor*EmissionCost_Auto1)","v":6724.8495050316997},{"$f":"(E14*Annualization_Factor*EmissionCost_Auto1)","v":6857.9567955275061},16085.507067556371,16403.893116257026,16728.581091007098,17059.695728025712,17397.364232479431,17741.716327351045,18092.884303275554,18451.00306936261,18816.210205024912,19188.646012832418,19568.453572412782,19955.778795418584,20350.770481582615,20753.580375882655,21164.363226837722,{"$f":"(U14*Annualization_Factor*EmissionCost_Auto2)","v":7077.4396413733066},7217.5258713485582,7360.3848769069373,7506.0715405621368,7654.6418311365724,7806.1528252630733,7960.6627293121519,{"$f":"(AB14*Annualization_Factor*EmissionCost_Auto2)","v":8118.2309017533153},8278.9178759589377,8442.7853834595371,8609.8963776593409,8780.3150580212423,8954.1068947304902,9131.3386538465311,9312.0784229526944,9496.3956373135934,9684.3611065502246,9876.047041843105]
["Environmental Cost for Trucks","$/year",null,{"$f":"(D15*Annualization_Factor*EmissionCost_Truck1)","v":14797.069355994785},15089.952907928742,35393.85729403828,36094.420249548246,36808.849691848707,37537.420085146492,38280.411326214155,39038.108851918616,39810.803748878207,40598.792865290183,41402.37892497165,42221.870643657734,43057.582847601727,43909.836594522712,44778.959296947112,45665.284847991621,46569.153749635792,{"$f":"(U15*Annualization_Factor*EmissionCost_Truck2)","v":5796.2988521749257},5911.0270159114798,6028.0260341864305,6147.3408548152602,6269.0173152812367,6393.1021603449117,6519.6430600021731,{"$f":"(AB15*Annualization_Factor*EmissionCost_Truck2)","v":6648.6886277977592},6780.2884395012434,6914.4930521526903,7051.3540234852808,7190.92393173238,7333.2563958266592,7478.4060959990084,7626.4287947851972,7777.3813584482969,7931.3217788251495,8088.3091956052394]
[]
["Total Emission Cost",null,null,{"$f":"SUM(D17:D18)","v":21521.918861026483},21947.909703456247,51479.364361594649,52498.313365805268,53537.430782855809,54597.115813172204,55677.775558693582,56779.825179269661,57903.688052153761,59049.795934652793,60218.589129996559,61410.516656490152,62626.036420014512,63865.615389941297,65129.729778529727,66418.86522387428,67733.516976473518,12873.738493548233,13128.552887260037,13388.410911093368,13653.412395377396,13923.659146417809,14199.254985607986,14480.305789314325,{"$f":"SUM(AB17:AB18)","v":14766.919529551074},{"$f":"SUM(AC17:AC18)","v":15059.206315460182},15357.278435612228,15661.250401144622,15971.238989753623,16287.36329055715,16609.74474984554,16938.50721773789,17273.776995761891,17615.682885375376,17964.356237448344]
[]
["Build (Alternative Case)","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB22+1","v":2044},{"$f":"AC22+1","v":2045},{"$f":"AD22+1","v":2046},{"$f":"AE22+1","v":2047},{"$f":"AF22+1","v":2048},{"$f":"AG22+1","v":2049},{"$f":"AH22+1","v":2050},{"$f":"AI22+1","v":2051},{"$f":"AJ22+1","v":2052},{"$f":"AK22+1","v":2053}]
[]
["Auto Daily VMT",{"$f":"Traffic!B16","v":"Daily VMT"},null,{"$f":"Traffic!D16","v":7250.7307085038965},{"$f":"Traffic!E16","v":7394.2469489791019},{"$f":"(Traffic!F11)","v":17343.388869791172},{"$f":"(Traffic!G11)","v":17686.672611493606},{"$f":"(Traffic!H11)","v":18036.751087962235},{"$f":"Traffic!I16","v":7997.2864303264751},{"$f":"Traffic!J16","v":8155.5795084486181},{"$f":"Traffic!K16","v":8317.0057366460642},{"$f":"Traffic!L16","v":8481.627130450448},{"$f":"Traffic!M16","v":8649.506932888442},{"$f":"Traffic!N16","v":8820.7096387780002},{"$f":"Traffic!O16","v":8995.3010195054794},{"$f":"Traffic!P16","v":9173.3481482932184},{"$f":"Traffic!Q16","v":9354.9194259672258},{"$f":"Traffic!R16","v":9540.0846072349104},{"$f":"Traffic!S16","v":9728.9148274829095},{"$f":"Traffic!T16","v":9921.4826301053763},{"$f":"Traffic!U16","v":10117.861994373143},{"$f":"Traffic!V16","v":10318.128363854546},{"$f":"Traffic!W16","v":10522.358675398764},{"$f":"Traffic!X16","v":10730.631388692855},{"$f":"Traffic!Y16","v":10943.026516403808},{"$f":"Traffic!Z16","v":11159.625654917232},{"$f":"Traffic!AA16","v":11380.512015684426},{"$f":"Traffic!AB16","v":11605.770457189965},{"$f":"Traffic!AC16","v":11835.487517551981},{"$f":"Traffic!AD16","v":12069.751447767747},{"$f":"Traffic!AE16","v":12308.652245617295},{"$f":"Traffic!AF16","v":12552.28169023808},{"$f":"Traffic!AG16","v":12800.733377384029},{"$f":"Traffic!AH16","v":13054.102755382444},{"$f":"Traffic!AI16","v":13312.487161802645},{"$f":"Traffic!AJ16","v":13575.985860850396},{"$f":"Traffic!AK16","v":13844.700081502486},{"$f":"Traffic!AL16","v":14118.733056396126}]
["Truck Daily VMT",{"$f":"Traffic!B17","v":"Daily VMT"},null,{"$f":"Traffic!D17","v":1927.4094288428078},{"$f":"Traffic!E17","v":1965.5593155514066},{"$f":"(Traffic!F12)","v":4610.2679274128432},{"$f":"(Traffic!G12)","v":4701.5205676122241},{"$f":"(Traffic!H12)","v":4794.5794031292016},{"$f":"Traffic!I17","v":2125.8609498336195},{"$f":"Traffic!J17","v":2167.938856676215},{"$f":"Traffic!K17","v":2210.8496261970545},{"$f":"Traffic!L17","v":2254.6097435374604},{"$f":"Traffic!M17","v":2299.2360201349024},{"$f":"Traffic!N17","v":2344.7456001814935},{"$f":"Traffic!O17","v":2391.1559672103167},{"$f":"Traffic!P17","v":2438.484950812121},{"$f":"Traffic!Q17","v":2486.7507334849588},{"$f":"Traffic!R17","v":2535.9718576194064},{"$f":"Traffic!S17","v":2586.1672326220387},{"$f":"Traffic!T17","v":2637.35614217991},{"$f":"Traffic!U17","v":2689.5582516688096},{"$f":"Traffic!V17","v":2742.7936157081699},{"$f":"Traffic!W17","v":2797.0826858654941},{"$f":"Traffic!X17","v":2852.44631851329},{"$f":"Traffic!Y17","v":2908.9057828415184},{"$f":"Traffic!Z17","v":2966.4827690286306},{"$f":"Traffic!AA17","v":3025.1993965743413},{"$f":"Traffic!AB17","v":3085.0782227973323},{"$f":"Traffic!AC17","v":3146.1422515011591},{"$f":"Traffic!AD17","v":3208.4149418116795},{"$f":"Traffic!AE17","v":3271.9202171894076},{"$f":"Traffic!AF17","v":3336.6824746202492},{"$f":"Traffic!AG17","v":3402.726593988159},{"$f":"Traffic!AH17","v":3470.0779476333073},{"$f":"Traffic!AI17","v":3538.7624100994367},{"$f":"Traffic!AJ17","v":3608.8063680741557},{"$f":"Traffic!AK17","v":3680.2367305259763},{"$f":"Traffic!AL17","v":3753.0809390420081}]
[]
["Environmental Cost for Auto ","$/year",null,{"$f":"(D24*Annualization_Factor*EmissionCost_Auto1)","v":6724.8495050316997},{"$f":"(E24*Annualization_Factor*EmissionCost_Auto1)","v":6857.9567955275061},{"$f":"(F24*Annualization_Factor*EmissionCost_Auto1)","v":16085.507067556371},{"$f":"G24*Annualization_Factor*EmissionCost_Auto1","v":16403.893116257026},16728.581091007098,7417.2590121850917,7564.0714054258387,7713.7897075439332,7866.4714362067634,8022.1752475489593,8180.9609587064833,8342.889570796704,8508.023292353384,8676.4255632254699,8848.1610789489641,9023.2958156011555,9201.8970551468374,{"$f":"U24*Annualization_Factor*EmissionCost_Auto2","v":3077.1476701623078},3138.054726673286,3200.167337785625,3263.509365461799,3328.1051439724224,3393.9794892448144,3461.1577083965881,{"$f":"AB24*Annualization_Factor*EmissionCost_Auto2","v":3529.665609457963},3599.5295112864942,3670.7762536780592,3743.4332076779742,3817.5282860961916,3893.0899542306483,3970.1472408028399,4048.7297491098675,4128.8676683972144,4210.5917854566196,4293.9334964535246]
["Environmental Cost for Trucks","$/year",null,{"$f":"(D25*Annualization_Factor*EmissionCost_Truck1)","v":14797.069355994785},{"$f":"(E25*Annualization_Factor*EmissionCost_Truck1)","v":15089.952907928742},{"$f":"(F25*Annualization_Factor*EmissionCost_Truck1)","v":35393.85729403828},{"$f":"G25*Annualization_Factor*EmissionCost_Truck1","v":36094.420249548246},36808.849691848707,16320.617428324564,16643.657098353982,16973.090805182004,17309.045108207916,17651.6490718653,18001.034315205066,18357.335062459882,18720.688194609447,19091.233301966393,19469.112737803091,19854.471673039832,20247.458152015566,{"$f":"U25*Annualization_Factor*EmissionCost_Truck2","v":2520.1299357282287},2570.0117460484698,2620.8808844288828,2672.7568933979392,2725.6597022961901,2779.6096349325699,2834.6274173922498,{"$f":"AB25*Annualization_Factor*EmissionCost_Truck2","v":2890.7341859990256},2947.9514954353235,3006.3013270229089,3065.8060971675136,3126.4886659706003,3188.3723460115907,3251.4809113039169,3315.8386064283468,3381.4701558470861,3448.4007734022384,3516.6561720022783]
[]
["Total Emission Cost",null,null,{"$f":"SUM(D27:D28)","v":21521.918861026483},21947.909703456247,51479.364361594649,52498.313365805268,53537.430782855809,23737.876440509655,24207.728503779821,24686.880512725937,25175.516544414681,25673.82431941426,26181.995273911551,26700.224633256585,27228.711486962831,27767.658865191865,28317.273816752055,28877.767488640988,29449.355207162404,5597.2776058905365,5708.0664727217554,5821.0482222145074,5936.2662588597377,6053.764846268612,6173.5891241773843,6295.7851257888378,{"$f":"SUM(AB27:AB28)","v":6420.3997954569886},{"$f":"SUM(AC27:AC28)","v":6547.4810067218177},6677.0775807009686,6809.2393048454878,6944.0169520667914,7081.4623002422395,7221.6281521067567,7364.5683555382147,7510.3378242443005,7658.9925588588576,7810.5896684558029]
[]
["No Build Less Build","Unit","Value ",{"$f":"BaseYear","v":2019},{"$f":"D32+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB32+1","v":2044},{"$f":"AC32+1","v":2045},{"$f":"AD32+1","v":2046},{"$f":"AE32+1","v":2047},{"$f":"AF32+1","v":2048},{"$f":"AG32+1","v":2049},{"$f":"AH32+1","v":2050},{"$f":"AI32+1","v":2051},{"$f":"AJ32+1","v":2052},{"$f":"AK32+1","v":2053}]
["Undiscounted Impacts",null,null,{"$f":"D20-D30","v":0},0,0,0,0,30859.239372662549,31470.047054913761,32092.944666543724,32728.17150773908,33375.971615238537,34036.593856085005,34710.292023233567,35397.324933051685,36097.956524749432,36812.455961777669,37541.097735233292,38284.161769311118,7276.4608876576967,7420.4864145382817,7567.3626888788604,7717.1461365176583,7869.8943001491971,8025.6658614306016,8184.5206635254872,{"$f":"AB20-AB30","v":8346.5197340940867},{"$f":"AC20-AC30","v":8511.7253087383651},8680.2008549112597,8852.0110962991348,9027.2220376868318,9205.9009903149108,9388.1165977387827,9573.938862199675,9763.4391715175916,9956.6903265165183,10153.766568992542]
["Discounted Impacts, at 7%",null,null,{"$f":"D33*D6","v":0},0,0,0,0,22002.211182086667,20969.821138181527,19985.873007406568,19048.093793270225,18154.31715305899,17302.478393417696,16490.60970074778,15716.835595405208,14979.368599197081,14276.50510616839,13606.621447140111,12968.17013890749,2303.5411702461734,2195.4541716165108,2092.4388423903179,1994.2572091677928,1900.68246476178,1811.4984442555722,1726.499125645189,{"$f":"AB33*AB6","v":1645.4881539125759},{"$f":"AC33*AC6","v":1568.2783874302745},1494.6914656497577,1424.5573970747259,1357.714166567569,1294.007361081831,1233.2898129560999,1175.421259945294,1120.2680212040025,1067.7026884733568,1017.6038317580785]
["Discounted Impacts, at 3%",null,null,{"$f":"D33*D7","v":0},0,0,0,0,26619.450962272374,26355.668965584078,26094.500882378663,25835.920810419473,25579.903104144763,25326.422372124114,25075.453474540231,24826.971520695537,24580.951866543604,24337.370112245,24096.202099747348,23857.423910389327,4402.3785045791483,4358.7537057896707,4315.5612012855308,4272.7967073025757,4230.455982526064,4188.534827670007,4147.0290850606934,{"$f":"AB33*AB7","v":4105.934638224353},{"$f":"AC33*AC7","v":4065.2474114788624},4024.9633695295502,3985.0785170689755,3945.588898380674,3906.4905969468418,3867.7797350599021,3829.4524734379147,3791.5050108438149,3753.9335837083895,3716.7344657570347]
[]
["Key Quantified Impacts"]
["Total Environmental Cost Saving ",null,null,{"$f":"D33","v":0},0,0,0,0,30859.239372662549,31470.047054913761,32092.944666543724,32728.17150773908,33375.971615238537,34036.593856085005,34710.292023233567,35397.324933051685,36097.956524749432,36812.455961777669,37541.097735233292,38284.161769311118,7276.4608876576967,7420.4864145382817,7567.3626888788604,7717.1461365176583,7869.8943001491971,8025.6658614306016,{"$f":"AA33","v":8184.5206635254872},{"$f":"AB33","v":8346.5197340940867},{"$f":"AC33","v":8511.7253087383651},8680.2008549112597,8852.0110962991348,9027.2220376868318,9205.9009903149108,9388.1165977387827,9573.938862199675,9763.4391715175916,9956.6903265165183,10153.766568992542]

{"sheet":"Project Data","index":9,"n_rows":18,"n_cols":38,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Project-Related Costs"]
[null,null,null,"Base Year",{"$f":"BaseYear","v":2019}]
["Data Input","Year",null,{"$f":"BaseYear","v":2019},{"$f":"D3+1","v":2020},{"$f":"E3+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB3+1","v":2044},{"$f":"AC3+1","v":2045},{"$f":"AD3+1","v":2046},{"$f":"AE3+1","v":2047},{"$f":"AF3+1","v":2048},{"$f":"AG3+1","v":2049},{"$f":"AH3+1","v":2050},{"$f":"AI3+1","v":2051},{"$f":"AJ3+1","v":2052},{"$f":"AK3+1","v":2053}]
[null,"Benefits Index",null,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Discount Factor",7.0000000000000007E-2,{"$f":"1/(1+$C$5)^(D3-$E$2)","v":1},{"$f":"1/(1+$C$5)^(E3-$E$2)","v":0.93457943925233644},0.87343872827321156,0.81629787689085187,{"$f":"1/(1+$C$5)^(H3-$E$2)","v":0.7628952120475252},0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,{"$f":"1/(1+$C$5)^(AB3-$E$2)","v":0.19714661994879637},{"$f":"1/(1+$C$5)^(AC3-$E$2)","v":0.18424917752223957},0.17219549301143888,0.16093036730041013,0.15040221243028987,0.1405628153554111,0.13136711715458982,0.1227730066865325,0.11474112774442291,0.10723469882656347,0.10021934469772288]
[null,"Discount Factor",0.03,{"$f":"1/(1+$C$6)^(D3-$E$2)","v":1},{"$f":"1/(1+$C$6)^(E3-$E$2)","v":0.970873786407767},0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,{"$f":"1/(1+$C$6)^(AB3-$E$2)","v":0.49193373633950943},{"$f":"1/(1+$C$6)^(AC3-$E$2)","v":0.47760556926165965},0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904]
[]
["Capital Expenditures (2018$/year)"]
["Pre-Construction Cost ",null,null,{"$f":"'Project Costs'!C7/DeflatorRate","v":661851.69933728641},null,{"$f":"'Project Costs'!C9/DeflatorRate","v":791289.15102895012},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Construction Cost ",null,null,0,0,0,{"$f":"('Project Costs'!D49*1/2)/DeflatorRate","v":16784166.376002792},{"$f":"('Project Costs'!D49*1/2)/DeflatorRate","v":16784166.376002792},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Estimated Cost",null,null,{"$f":"SUM(D9:D10)","v":661851.69933728641},{"$f":"SUM(E9:E10)","v":0},{"$f":"SUM(F9:F10)","v":791289.15102895012},{"$f":"SUM(G9:G10)","v":16784166.376002792},{"$f":"SUM(H9:H10)","v":16784166.376002792},{"$f":"SUM(I9:I10)/DeflatorRate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Build O&M (2018$/year)"]
["Total O&M Costs ",null,null,{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!D3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!E3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!F3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!G3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!H3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!I3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!J3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!K3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!L3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!M3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!N3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!O3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!P3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!Q3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!R3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":1736376.0027903733},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!S3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!T3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!U3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!V3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!W3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":1025471.9218695501},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!X3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!Y3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!Z3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$79,'Project Data'!AA3,'Project Costs'!$C$54:$C$79))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AB3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":1736376.0027903733},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AC3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AD3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AE3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AF3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AG3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AH3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AI3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AJ3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":4809.9058249040809},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AK3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$54:$B$88,'Project Data'!AL3,'Project Costs'!$C$54:$C$88))/DeflatorRate","v":8739598.8838507161}]
[]
["No Build O&M (2018$/year)"]
["Total O&M Costs ",null,null,{"$f":"(SUMIF('Project Costs'!$B$92:$B$116,'Project Data'!D3,'Project Costs'!$C$92:$C$116))/DeflatorRate","v":0},{"$f":"(SUMIF('Project Costs'!$B$92:$B$116,'Project Data'!E3,'Project Costs'!$C$92:$C$116))/DeflatorRate","v":44876.421346355077},{"$f":"(SUMIF('Project Costs'!$B$92:$B$116,'Project Data'!F3,'Project Costs'!$C$92:$C$116))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$116,'Project Data'!G3,'Project Costs'!$C$92:$C$116))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!H3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!I3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!J3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!K3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!L3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!M3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!N3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!O3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!P3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!Q3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!R3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!S3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!T3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!U3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!V3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!W3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!X3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!Y3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!Z3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AA3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AB3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AC3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AD3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AE3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AF3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AG3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AH3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AI3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AJ3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AK3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154},{"$f":"(SUMIF('Project Costs'!$B$92:$B$126,'Project Data'!AL3,'Project Costs'!$C$92:$C$126))/DeflatorRate","v":89752.842692710154}]

{"sheet":"Project Costs","index":10,"n_rows":126,"n_cols":17,"rows_kept":126,"cut":false,"hidden":false,"merged":[[34,2,35,2],[18,1,18,2],[19,1,19,2],[27,1,27,2],[32,1,32,2],[33,1,33,2],[15,8,15,13],[19,7,19,13],[12,7,13,7],[12,8,12,13],[13,8,13,9],[13,10,13,11],[13,12,13,13]]}
[]
[null,"Project Costs - Cost are in 2020 Dollars"]
[]
["Pre-construction Capital Expedinture ($2020 Dollars)"]
["*Pre construction evenly distribute cost starting June 2019 to Dec 31,2021 (31 months) "]
[null,"Year","Total"]
[null,2019,{"$f":"P23","v":688009},"<<< previously incurred costs"]
[null,2020,{"$f":"SUM(D8:F8)","v":0}]
[null,2021,{"$f":"P24","v":822562}]
[null,"Total",{"$f":"SUM(C7:C9)","v":1510571}]
["Construction Capital Expedinture ($2020 Dollars)"]
[null,"Superstructure Rehabilitation - Truss Spans (38 Spans)","Per Span","Total","% Total"]
[null,"Structural Steel",273000,10374000,0.29699999999999999,null,null,null,"SOURCES of FUNDS "]
[null,"Precast Deck Panels",51000,1938000,5.6000000000000001E-2,null,null,null,"NON-FEDERAL (ODOT)",null,"BUILD ",null,"OTHER FEDERAL",null,"FUTURE ELIGIBLE COSTS","TOTAL PROJECT COSTS"]
[null,"Ultra High Performance Concrete",50000,1900000,5.3999999999999999E-2,null,null,null,"Pre-Incurred","Future","Pre-Incurred","Future","Pre-Incurred","Future"]
[null,"Sealed Expansion Joint",3000,114000,3.0000000000000001E-3]
[null,"Sealer Crack Preparation and Resin",1000,38000,1E-3]
[null,"Ornamental Railing",31000,1178000,3.4000000000000002E-2,null,null,"Pre-Construction ",137602,164512,0,0,550407,658050,0,1510571]
[null,"15% Contingency $18,000.00",null,2356000,6.8000000000000005E-2,null,null,"* Construction",0,12895000,0,22000000,0,0,34895000,34895000]
[null,471000,null,17898000,0.51300000000000001]
[null,"Superstructure Rehabilitation - Approach Spans (2 Spans)","Per Span","Total","% Total",null,null,"TOTAL ELIGIBLE COSTS",0,12895000,0,22000000,0,0,34895000,36405571,{"$f":"O21+P24","v":35717562}]
[null,"Structural Steel",44000,88000,3.0000000000000001E-3,null,null,"% OF FUTURE ELIGIBLE COSTS",null,0.37,null,0.63,null,null,1,null,{"$f":"Q21+P23","v":36405571}]
[null,"Class AA Concrete",19000,38000,1E-3,null,null,"Previously incurred",{"$f":"I18","v":137602},null,{"$f":"K18","v":0},null,{"$f":"M18","v":550407},null,null,{"$f":"I23+M23","v":688009}]
[null,"Epoxy Coated Reinforcing Steel",5000,10000,0,null,null,"Future Pre-construction",null,{"$f":"J18","v":164512},null,null,null,{"$f":"N18","v":658050},null,{"$f":"J24+N24","v":822562}]
[null,"Sealed Expansion Joint",8000,16000,0]
[null,"Approach Slab",19000,38000,1E-3]
[null,"Ornamental Railing",21000,42000,1E-3]
[null,"15% Contingency $18,000.00",null,36000,1E-3]
[null,null,134000,268000,8.0000000000000002E-3]
[null,"Truss Painting (38 Spans)","Per Span","Total","% Total"]
[null,"Painting Existing Structures",20000,760000,2.1999999999999999E-2]
[null,"Collection and Handling of Waste",5000,190000,5.0000000000000001E-3]
[null,"15% Contingency $4,000.00",null,152000,7.0000000000000001E-3]
[null,29000,null,1102000,5.0999999999999997E-2]
[null,"Substructure Rehabilitation (2 Abutments, 39 Piers) ",null,"Total","% Total"]
[null,"Class A Concrete",null,1815000,5.1999999999999998E-2]
[null,"Epoxy Coated Reinforcing Steel",null,454000,1.2999999999999999E-2]
[null,"Steel Piles",null,51000,1E-3]
[null,"Drilled Shafts",null,6240000,0.17899999999999999]
[null,"Bearing Assemblies",null,480000,1.4E-2]
[null,"Removal of Substructure",null,440000,1.2999999999999999E-2]
[null,"15% Contingency",null,1422000,4.1000000000000002E-2]
[null,null,null,10902000,0.312]
[null,null,null,"Total","% Total"]
[null,"Removal of Existing Superstructutre / Resetting Truss (~ $25/sf)",null,2570000,7.3999999999999996E-2]
[null,"Roadway  (asphalt taper to match existing grade)",null,250000,7.0000000000000001E-3]
[null,"Traffic Control  (road closure and detour)",null,500000,1.4E-2]
[null,"Mobilization",null,1405000,0.04]
[null,null,"TOTAL =",{"$f":"SUM(D45:D48,D43,D34,D29,D20)*(1+G49)","v":34895000},null,null,0,"<<< for sensitivity Testing"]
[null,"*Note: even monthly distribution of cost",null,{"$f":"SUM(D49,C10)","v":36405571},{"$f":"D50/DeflatorRate","v":35021473.602371819}]
[]
["Operations and Maintenance Expenditures Under Build ($2020 Dollars)"]
[null,"Year","Total","Inspection","Joint repair","Paint (assuming no Weathering Steel)","Deck Replacement"]
[null,{"$f":"BaseYear","v":2019},{"$f":"SUM(D54:G54)","v":0}]
[null,{"$f":"B54+1","v":2020},{"$f":"SUM(D55:G55)","v":0}]
[null,2021,{"$f":"SUM(D56:G56)","v":0}]
[null,2022,{"$f":"SUM(D57:G57)","v":0}]
[null,2023,{"$f":"SUM(D58:G58)","v":0}]
[1,2024,0]
[2,2025,5000,5000]
[3,2026,0]
[4,2027,5000,5000]
[5,{"$f":"B62+1","v":2028},0]
[6,2029,5000,5000]
[7,2030,0]
[8,2031,5000,5000]
[9,2032,0]
[10,2033,1805000,5000,null,1800000]
[11,2034,0]
[12,2035,5000,5000]
[13,2036,0]
[14,2037,5000,5000]
[15,2038,1066000,null,1066000]
[16,2039,5000,5000]
[17,2040,0]
[18,2041,5000,5000]
[19,2042,0]
[20,2043,1805000,5000,null,1800000]
[21,2044,0]
[22,2045,5000,5000]
[23,2046,0]
[24,2047,5000,5000]
[25,2048,0]
[26,2049,5000,5000]
[27,2050,0]
[28,2051,5000,5000]
[29,2052,0]
[30,2053,9085000,5000,null,1800000,7280000]
[]
["Operations and Maintenance Expenditures Under No Build ($2020 Dollars)"]
[null,"Year","Total"]
[null,{"$f":"BaseYear","v":2019},0]
[null,{"$f":"B92+1","v":2020},46650]
[null,2021,93300]
[null,2022,93300]
[null,2023,93300]
[null,2024,93300]
[null,2025,93300]
[null,2026,93300]
[null,{"$f":"B99+1","v":2027},93300]
[null,2028,93300]
[null,2029,93300]
[null,2030,93300]
[null,2031,93300]
[null,2032,93300]
[null,2033,93300]
[null,2034,93300]
[null,2035,93300]
[null,2036,93300]
[null,2037,93300]
[null,2038,93300]
[null,2039,93300]
[null,2040,93300]
[null,2041,93300]
[null,2042,93300]
[null,2043,93300]
[null,2044,93300]
[null,2045,93300]
[null,2046,93300]
[null,2047,93300]
[null,2048,93300]
[null,2049,93300]
[null,2050,93300]
[null,2051,93300]
[null,2052,93300]
[null,2053,93300]

{"sheet":"Emissions Rates","index":11,"n_rows":219,"n_cols":35,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
["Form Cal-BC v6",null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Tables",null,null,"Cost, $/tonne",null,{"$f":"Inputs!D57","v":9480},{"$f":"Inputs!D58","v":426925},{"$f":"Inputs!D59","v":55226},{"$f":"Inputs!D60","v":2315},null,null,null,null,null,"Cost, $/tonne",null,{"$f":"Inputs!D57","v":9480},{"$f":"Inputs!D58","v":426925},{"$f":"Inputs!D59","v":55226},{"$f":"Inputs!D60","v":2315}]
[null,"Operating Cost Tables",null,null,null,null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,"Cost per Mile",null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,"Cost per Mile"]
[null,null,null,null,null,null,null,null,"Automobile",2.6500000000000004,"$/gal",null,null,null,"Auto",65,{"$f":"VLOOKUP(P3,$P$12:$V$78, 2)","v":1.2505999999999999},{"$f":"VLOOKUP(P3,$P$12:$V$78, 3)","v":354.54419999999999},{"$f":"VLOOKUP(P3,$P$12:$V$78, 4)","v":0.14899999999999999},{"$f":"VLOOKUP(P3,$P$12:$V$78, 5)","v":1.9E-3},{"$f":"VLOOKUP(P3,$P$12:$V$78, 6)","v":3.5999999999999999E-3},{"$f":"VLOOKUP(P3,$P$12:$V$78, 7)","v":5.1200000000000002E-2},null,{"$f":"(S3*S1+T3*T1+U3*U1+V3*V1)/1000000","v":2.5410190999999994E-3},null,"Auto",65,{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 2)","v":0.37840000000000001},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 3)","v":196.37559999999999},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 4)","v":3.56E-2},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 5)","v":8.0000000000000004E-4},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 6)","v":2E-3},{"$f":"VLOOKUP(AA3,$AA$12:$AG$78, 7)","v":1.89E-2},null,{"$f":"(AD3*AD1+AE3*AE1+AF3*AF1+AG3*AG1)/1000000","v":8.3323350000000002E-4}]
[null,null,"FUEL CONSUMPTION RATES",null,null,null,null,null,"Truck",2.4,"$/gal",null,null,null,"Truck",65,{"$f":"VLOOKUP(P4,$P$80:$V$146, 2)","v":1.5544},{"$f":"VLOOKUP(P4,$P$80:$V$146, 3)","v":729.69200000000001},{"$f":"VLOOKUP(P4,$P$80:$V$146, 4)","v":1.2991999999999999},{"$f":"VLOOKUP(P4,$P$80:$V$146, 5)","v":1.9099999999999999E-2},{"$f":"VLOOKUP(P4,$P$80:$V$146, 6)","v":7.1999999999999998E-3},{"$f":"VLOOKUP(P4,$P$80:$V$146, 7)","v":7.1300000000000002E-2},null,{"$f":"(S4*S1+T4*T1+U4*U1+V4*V1)/1000000","v":2.1033370199999998E-2},null,"Truck",65,{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 2)","v":0.31319999999999998},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 3)","v":605.9991},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 4)","v":0.13880000000000001},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 5)","v":2.0999999999999999E-3},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 6)","v":5.8999999999999999E-3},{"$f":"VLOOKUP(AA4,$AA$80:$AG$146, 7)","v":1.2500000000000001E-2},null,{"$f":"(AD4*AD1+AE4*AE1+AF4*AF1+AG4*AG1)/1000000","v":2.5671373999999999E-3}]
[null,null,"(gal/veh-mi)"]
[]
[null,null,"Speed","Auto*","Truck"]
[null,null,5,0.1024,0.2112,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)"]
[null,null,6,9.7100000000000006E-2,0.2056,null,null,null,null,null,null,null,null,null,"Model Year 2016",null,null,null,null,null,null,null,null,null,null,"Model Year 2036"]
[null,null,7,9.1899999999999996E-2,0.2]
[null,null,8,8.6699999999999999E-2,0.19439999999999999,null,null,null,null,null,null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC"]
[null,null,9,8.1500000000000003E-2,0.1888,null,null,null,null,null,null,null,null,null,"Auto",0,0.53800000000000003,13.0731,0.04,5.0000000000000001E-4,1E-4,4.4400000000000002E-2,null,null,null,"Auto",0,0.12670000000000001,8.2936999999999994,5.4000000000000003E-3,2.9999999999999997E-4,1E-4,8.6999999999999994E-3]
[null,null,10,7.6300000000000007E-2,0.1832,null,null,null,null,null,null,null,null,null,null,5,3.4738000000000002,1116.2988,0.3085,1.37E-2,1.12E-2,0.32569999999999999,null,null,null,null,5,0.91239999999999999,621.32259999999997,6.1699999999999998E-2,5.8999999999999999E-3,6.1999999999999998E-3,0.11169999999999999]
[null,null,11,7.2700000000000001E-2,0.17069999999999999,null,null,null,null,null,null,null,null,null,null,6,3.3149999999999999,1059.1874,0.2954,1.2699999999999999E-2,1.06E-2,0.2994,null,null,null,null,6,0.88590000000000002,589.85400000000004,6.0199999999999997E-2,5.4999999999999997E-3,5.8999999999999999E-3,0.10390000000000001]
[null,null,12,6.9099999999999995E-2,0.1583,null,null,null,null,null,null,null,null,null,null,7,3.1562999999999999,1002.0759,0.2823,1.18E-2,1.01E-2,0.2732,null,null,null,null,7,0.85940000000000005,558.3854,5.8799999999999998E-2,5.0000000000000001E-3,5.5999999999999999E-3,9.6000000000000002E-2]
[null,null,13,6.5600000000000006E-2,0.1459,null,null,null,null,null,null,null,null,null,null,8,2.9975000000000001,944.96450000000004,0.26919999999999999,1.0800000000000001E-2,9.4999999999999998E-3,0.24690000000000001,null,null,null,null,8,0.83279999999999998,526.91679999999997,5.74E-2,4.5999999999999999E-3,5.3E-3,8.8200000000000001E-2]
[null,null,14,6.2E-2,0.13350000000000001,null,null,null,null,null,null,null,null,null,null,9,2.8386999999999998,887.85310000000004,0.25600000000000001,9.7999999999999997E-3,8.8999999999999999E-3,0.22070000000000001,null,null,null,null,9,0.80630000000000002,495.44810000000001,5.6000000000000001E-2,4.1999999999999997E-3,5.0000000000000001E-3,8.0399999999999999E-2]
[null,null,15,5.8400000000000001E-2,0.1211,null,null,null,null,null,null,null,null,null,null,10,2.68,830.74159999999995,0.2429,8.8000000000000005E-3,8.3000000000000001E-3,0.19439999999999999,null,null,null,null,10,0.77980000000000005,463.97949999999997,5.4600000000000003E-2,3.7000000000000002E-3,4.5999999999999999E-3,7.2599999999999998E-2]
[null,null,16,5.6000000000000001E-2,0.1181,null,null,null,null,null,null,null,null,null,null,11,2.6065,791.69079999999997,0.2349,8.2000000000000007E-3,7.9000000000000008E-3,0.1825,null,null,null,null,11,0.76149999999999995,442.22140000000002,5.2699999999999997E-2,3.5000000000000001E-3,4.4000000000000003E-3,6.8000000000000005E-2]
[null,null,17,5.3600000000000002E-2,0.115,null,null,null,null,null,null,null,null,null,null,12,2.5329999999999999,752.63990000000001,0.22689999999999999,7.6E-3,7.6E-3,0.17069999999999999,null,null,null,null,12,0.74319999999999997,420.46319999999997,5.0900000000000001E-2,3.2000000000000002E-3,4.1999999999999997E-3,6.3500000000000001E-2]
[null,null,18,5.1299999999999998E-2,0.112,null,null,null,null,null,null,null,null,null,null,13,2.4594999999999998,713.58900000000006,0.219,7.0000000000000001E-3,7.1999999999999998E-3,0.1588,null,null,null,null,13,0.72489999999999999,398.70510000000002,4.9099999999999998E-2,3.0000000000000001E-3,4.0000000000000001E-3,5.8900000000000001E-2]
[null,null,19,4.8899999999999999E-2,0.1089,null,null,null,null,null,null,null,null,null,null,14,2.3860000000000001,674.53819999999996,0.21099999999999999,6.4000000000000003E-3,6.7999999999999996E-3,0.1469,null,null,null,null,14,0.70660000000000001,376.94690000000003,4.7199999999999999E-2,2.7000000000000001E-3,3.8E-3,5.4399999999999997E-2]
[null,null,20,4.65E-2,0.10589999999999999,null,null,null,null,null,null,null,null,null,null,15,2.3125,635.4873,0.20300000000000001,5.7999999999999996E-3,6.4000000000000003E-3,0.1351,null,null,null,null,15,0.68830000000000002,355.18880000000001,4.5400000000000003E-2,2.5000000000000001E-3,3.5999999999999999E-3,4.99E-2]
[null,null,21,4.4900000000000002E-2,0.1011,null,null,null,null,null,null,null,null,null,null,16,2.2482000000000002,609.41579999999999,0.1973,5.4999999999999997E-3,6.1000000000000004E-3,0.127,null,null,null,null,16,0.6724,340.75049999999999,4.4200000000000003E-2,2.3E-3,3.3999999999999998E-3,4.6899999999999997E-2]
[null,null,22,4.3299999999999998E-2,9.6299999999999997E-2,null,null,null,null,null,null,null,null,null,null,17,2.1838000000000002,583.34429999999998,0.19159999999999999,5.1000000000000004E-3,5.8999999999999999E-3,0.11890000000000001,null,null,null,null,17,0.65659999999999996,326.31209999999999,4.3099999999999999E-2,2.2000000000000001E-3,3.3E-3,4.3900000000000002E-2]
[null,null,23,4.1700000000000001E-2,9.1600000000000001E-2,null,null,null,null,null,null,null,null,null,null,18,2.1194999999999999,557.27269999999999,0.18590000000000001,4.7999999999999996E-3,5.5999999999999999E-3,0.1108,null,null,null,null,18,0.64070000000000005,311.87380000000002,4.2000000000000003E-2,2E-3,3.0999999999999999E-3,4.1000000000000002E-2]
[null,null,24,4.0099999999999997E-2,8.6800000000000002E-2,null,null,null,null,null,null,null,null,null,null,19,2.0550999999999999,531.20119999999997,0.18029999999999999,4.4000000000000003E-3,5.3E-3,0.1027,null,null,null,null,19,0.62490000000000001,297.43549999999999,4.0899999999999999E-2,1.9E-3,3.0000000000000001E-3,3.7999999999999999E-2]
[null,null,25,3.8399999999999997E-2,8.2100000000000006E-2,null,null,null,null,null,null,null,null,null,null,20,1.9906999999999999,505.12970000000001,0.17460000000000001,4.1000000000000003E-3,5.1000000000000004E-3,9.4600000000000004E-2,null,null,null,null,20,0.60899999999999999,282.99720000000002,3.9699999999999999E-2,1.6999999999999999E-3,2.8E-3,3.5000000000000003E-2]
[null,null,26,3.7400000000000003E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,21,1.9371,487.67090000000002,0.1701,3.8999999999999998E-3,4.8999999999999998E-3,8.9499999999999996E-2,null,null,null,null,21,0.59730000000000005,273.20850000000002,3.9E-2,1.6000000000000001E-3,2.7000000000000001E-3,3.3300000000000003E-2]
[null,null,27,3.6299999999999999E-2,7.8799999999999995E-2,null,null,null,null,null,null,null,null,null,null,22,1.8834,470.21210000000002,0.1656,3.5999999999999999E-3,4.7000000000000002E-3,8.4500000000000006E-2,null,null,null,null,22,0.58550000000000002,263.41989999999998,3.8300000000000001E-2,1.5E-3,2.5999999999999999E-3,3.1600000000000003E-2]
[null,null,28,3.5200000000000002E-2,7.7100000000000002E-2,null,null,null,null,null,null,null,null,null,null,23,1.8297000000000001,452.75330000000002,0.16109999999999999,3.3999999999999998E-3,4.4999999999999997E-3,7.9399999999999998E-2,null,null,null,null,23,0.57369999999999999,253.63130000000001,3.7600000000000001E-2,1.5E-3,2.5000000000000001E-3,2.9899999999999999E-2]
[null,null,29,3.4099999999999998E-2,7.5499999999999998E-2,null,null,null,null,null,null,null,null,null,null,24,1.776,435.29450000000003,0.15659999999999999,3.2000000000000002E-3,4.4000000000000003E-3,7.4399999999999994E-2,null,null,null,null,24,0.56189999999999996,243.8426,3.6900000000000002E-2,1.4E-3,2.3999999999999998E-3,2.8199999999999999E-2]
[null,null,30,3.3000000000000002E-2,7.3800000000000004E-2,null,null,null,null,null,null,null,null,null,null,25,1.7222999999999999,417.8356,0.1522,3.0000000000000001E-3,4.1999999999999997E-3,6.93E-2,null,null,null,null,25,0.55020000000000002,234.054,3.6200000000000003E-2,1.2999999999999999E-3,2.3E-3,2.64E-2]
[null,null,31,3.2300000000000002E-2,7.4999999999999997E-2,null,null,null,null,null,null,null,null,null,null,26,1.6875,406.01639999999998,0.14990000000000001,2.8999999999999998E-3,4.1000000000000003E-3,6.6500000000000004E-2,null,null,null,null,26,0.53949999999999998,227.3537,3.56E-2,1.1999999999999999E-3,2.3E-3,2.53E-2]
[null,null,32,3.1600000000000003E-2,7.6300000000000007E-2,null,null,null,null,null,null,null,null,null,null,27,1.6528,394.19709999999998,0.14760000000000001,2.7000000000000001E-3,4.0000000000000001E-3,6.3700000000000007E-2,null,null,null,null,27,0.52890000000000004,220.65350000000001,3.49E-2,1.1999999999999999E-3,2.2000000000000001E-3,2.4199999999999999E-2]
[null,null,33,3.1E-2,7.7399999999999997E-2,null,null,null,null,null,null,null,null,null,null,28,1.6180000000000001,382.37779999999998,0.14530000000000001,2.5999999999999999E-3,3.8E-3,6.0900000000000003E-2,null,null,null,null,28,0.51819999999999999,213.95320000000001,3.4299999999999997E-2,1.1000000000000001E-3,2.0999999999999999E-3,2.3099999999999999E-2]
[null,null,34,3.0300000000000001E-2,7.8600000000000003E-2,null,null,null,null,null,null,null,null,null,null,29,1.5832999999999999,370.55849999999998,0.14299999999999999,2.5000000000000001E-3,3.7000000000000002E-3,5.8000000000000003E-2,null,null,null,null,29,0.50760000000000005,207.25299999999999,3.3700000000000001E-2,1E-3,2.0999999999999999E-3,2.1899999999999999E-2]
[null,null,35,2.9600000000000001E-2,7.9899999999999999E-2,null,null,null,null,null,null,null,null,null,null,30,1.5486,358.73919999999998,0.14069999999999999,2.3E-3,3.5999999999999999E-3,5.5199999999999999E-2,null,null,null,null,30,0.497,200.55269999999999,3.3099999999999997E-2,1E-3,2E-3,2.0799999999999999E-2]
[null,null,36,2.92E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,31,1.5319,351.41640000000001,0.1404,2.3E-3,3.5000000000000001E-3,5.3800000000000001E-2,null,null,null,null,31,0.49059999999999998,196.37790000000001,3.3000000000000002E-2,1E-3,2E-3,2.01E-2]
[null,null,37,2.8799999999999999E-2,7.9399999999999998E-2,null,null,null,null,null,null,null,null,null,null,32,1.5153000000000001,344.09350000000001,0.14000000000000001,2.2000000000000001E-3,3.5000000000000001E-3,5.2499999999999998E-2,null,null,null,null,32,0.48420000000000002,192.20310000000001,3.2800000000000003E-2,8.9999999999999998E-4,1.9E-3,1.9400000000000001E-2]
[null,null,38,2.8400000000000002E-2,7.9200000000000007E-2,null,null,null,null,null,null,null,null,null,null,33,1.4986999999999999,336.7706,0.1396,2.0999999999999999E-3,3.3999999999999998E-3,5.11E-2,null,null,null,null,33,0.47789999999999999,188.0283,3.27E-2,8.9999999999999998E-4,1.9E-3,1.8700000000000001E-2]
[null,null,39,2.8000000000000001E-2,7.9000000000000001E-2,null,null,null,null,null,null,null,null,null,null,34,1.4821,329.44779999999997,0.13919999999999999,2E-3,3.3E-3,4.9700000000000001E-2,null,null,null,null,34,0.47149999999999997,183.8535,3.2500000000000001E-2,8.9999999999999998E-4,1.8E-3,1.8100000000000002E-2]
[null,null,40,2.76E-2,7.8799999999999995E-2,null,null,null,null,null,null,null,null,null,null,35,1.4654,322.12490000000003,0.1389,2E-3,3.2000000000000002E-3,4.8300000000000003E-2,null,null,null,null,35,0.4652,179.67869999999999,3.2399999999999998E-2,8.0000000000000004E-4,1.8E-3,1.7399999999999999E-2]
[null,null,41,2.7400000000000001E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,36,1.4530000000000001,317.70389999999998,0.1389,1.9E-3,3.2000000000000002E-3,4.7500000000000001E-2,null,null,null,null,36,0.45900000000000002,177.15270000000001,3.2199999999999999E-2,8.0000000000000004E-4,1.8E-3,1.6899999999999998E-2]
[null,null,42,2.7199999999999998E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,37,1.4406000000000001,313.28300000000002,0.13900000000000001,1.9E-3,3.2000000000000002E-3,4.6699999999999998E-2,null,null,null,null,37,0.45279999999999998,174.6268,3.2000000000000001E-2,8.0000000000000004E-4,1.8E-3,1.6500000000000001E-2]
[null,null,43,2.7E-2,8.1199999999999994E-2,null,null,null,null,null,null,null,null,null,null,38,1.4281999999999999,308.8621,0.1391,1.8E-3,3.0999999999999999E-3,4.58E-2,null,null,null,null,38,0.4466,172.10079999999999,3.1800000000000002E-2,8.0000000000000004E-4,1.6999999999999999E-3,1.6E-2]
[null,null,44,2.6800000000000001E-2,8.2000000000000003E-2,null,null,null,null,null,null,null,null,null,null,39,1.4157,304.44110000000001,0.13919999999999999,1.8E-3,3.0999999999999999E-3,4.4999999999999998E-2,null,null,null,null,39,0.4405,169.57480000000001,3.1600000000000003E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.5599999999999999E-2]
[null,null,45,2.6599999999999999E-2,8.2799999999999999E-2,null,null,null,null,null,null,null,null,null,null,40,1.4033,300.02019999999999,0.13919999999999999,1.6999999999999999E-3,3.0000000000000001E-3,4.4200000000000003E-2,null,null,null,null,40,0.43430000000000002,167.0488,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.52E-2]
[null,null,46,2.6599999999999999E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,41,1.393,297.83789999999999,0.1396,1.6999999999999999E-3,3.0000000000000001E-3,4.3900000000000002E-2,null,null,null,null,41,0.43059999999999998,165.86429999999999,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.4999999999999999E-2]
[null,null,47,2.6599999999999999E-2,8.2400000000000001E-2,null,null,null,null,null,null,null,null,null,null,42,1.3827,295.65559999999999,0.1399,1.6999999999999999E-3,3.0000000000000001E-3,4.3499999999999997E-2,null,null,null,null,42,0.4269,164.6798,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.49E-2]
[null,null,48,2.6599999999999999E-2,8.2100000000000006E-2,null,null,null,null,null,null,null,null,null,null,43,1.3724000000000001,293.47340000000003,0.14019999999999999,1.6999999999999999E-3,3.0000000000000001E-3,4.3200000000000002E-2,null,null,null,null,43,0.42320000000000002,163.49529999999999,3.1399999999999997E-2,6.9999999999999999E-4,1.6000000000000001E-3,1.4800000000000001E-2]
[null,null,49,2.6599999999999999E-2,8.1900000000000001E-2,null,null,null,null,null,null,null,null,null,null,44,1.3621000000000001,291.29109999999997,0.14050000000000001,1.6000000000000001E-3,2.8999999999999998E-3,4.2900000000000001E-2,null,null,null,null,44,0.41949999999999998,162.3108,3.15E-2,6.9999999999999999E-4,1.6000000000000001E-3,1.47E-2]
[null,null,50,2.6599999999999999E-2,8.1699999999999995E-2,null,null,null,null,null,null,null,null,null,null,45,1.3517999999999999,289.10879999999997,0.14080000000000001,1.6000000000000001E-3,2.8999999999999998E-3,4.2500000000000003E-2,null,null,null,null,45,0.4158,161.12629999999999,3.15E-2,6.9999999999999999E-4,1.6000000000000001E-3,1.4500000000000001E-2]
[null,null,51,2.6800000000000001E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,46,1.3461000000000001,289.16629999999998,0.1416,1.6000000000000001E-3,2.8999999999999998E-3,4.2500000000000003E-2,null,null,null,null,46,0.41210000000000002,161.14080000000001,3.15E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.4500000000000001E-2]
[null,null,52,2.7E-2,8.3400000000000002E-2,null,null,null,null,null,null,null,null,null,null,47,1.3403,289.22379999999998,0.1424,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,47,0.4083,161.15520000000001,3.15E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.44E-2]
[null,null,53,2.7199999999999998E-2,8.4199999999999997E-2,null,null,null,null,null,null,null,null,null,null,48,1.3346,289.28129999999999,0.14319999999999999,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,48,0.40460000000000002,161.16970000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.43E-2]
[null,null,54,2.7400000000000001E-2,8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,49,1.3288,289.33879999999999,0.14399999999999999,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,49,0.40089999999999998,161.1841,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.43E-2]
[null,null,55,2.75E-2,8.5800000000000001E-2,null,null,null,null,null,null,null,null,null,null,50,1.3230999999999999,289.39620000000002,0.14480000000000001,1.6000000000000001E-3,2.8999999999999998E-3,4.2599999999999999E-2,null,null,null,null,50,0.39710000000000001,161.1986,3.1699999999999999E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.4200000000000001E-2]
[null,null,56,2.7900000000000001E-2,8.3900000000000002E-2,null,null,null,null,null,null,null,null,null,null,51,1.3173999999999999,291.46409999999997,0.1457,1.6000000000000001E-3,2.8999999999999998E-3,4.2900000000000001E-2,null,null,null,null,51,0.39340000000000003,162.3502,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.4200000000000001E-2]
[null,null,57,2.8299999999999999E-2,8.2000000000000003E-2,null,null,null,null,null,null,null,null,null,null,52,1.3117000000000001,293.53210000000001,0.14660000000000001,1.6000000000000001E-3,3.0000000000000001E-3,4.3099999999999999E-2,null,null,null,null,52,0.38969999999999999,163.50190000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.43E-2]
[null,null,58,2.86E-2,8.0199999999999994E-2,null,null,null,null,null,null,null,null,null,null,53,1.3061,295.60000000000002,0.14760000000000001,1.6000000000000001E-3,3.0000000000000001E-3,4.3400000000000001E-2,null,null,null,null,53,0.38590000000000002,164.65360000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6000000000000001E-3,1.44E-2]
[null,null,59,2.9000000000000001E-2,7.8299999999999995E-2,null,null,null,null,null,null,null,null,null,null,54,1.3004,297.66789999999997,0.14849999999999999,1.6000000000000001E-3,3.0000000000000001E-3,4.3700000000000003E-2,null,null,null,null,54,0.38219999999999998,165.80520000000001,3.1600000000000003E-2,5.9999999999999995E-4,1.6999999999999999E-3,1.44E-2]
[null,null,60,2.93E-2,7.6399999999999996E-2,null,null,null,null,null,null,null,null,null,null,55,1.2947,299.73579999999998,0.14940000000000001,1.6999999999999999E-3,3.0000000000000001E-3,4.3900000000000002E-2,null,null,null,null,55,0.3785,166.95689999999999,3.1600000000000003E-2,5.9999999999999995E-4,1.6999999999999999E-3,1.4500000000000001E-2]
[null,null,61,0.03,7.5600000000000001E-2,null,null,null,null,null,null,null,null,null,null,56,1.2785,303.63299999999998,0.1482,1.6999999999999999E-3,3.0999999999999999E-3,4.3900000000000002E-2,null,null,null,null,56,0.37490000000000001,169.17850000000001,3.15E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.47E-2]
[null,null,62,3.0599999999999999E-2,7.4899999999999994E-2,null,null,null,null,null,null,null,null,null,null,57,1.2623,307.53019999999998,0.1469,1.6999999999999999E-3,3.0999999999999999E-3,4.3900000000000002E-2,null,null,null,null,57,0.37119999999999997,171.4,3.1399999999999997E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.49E-2]
[null,null,63,3.1199999999999999E-2,7.4099999999999999E-2,null,null,null,null,null,null,null,null,null,null,58,1.246,311.42739999999998,0.1457,1.6999999999999999E-3,3.0999999999999999E-3,4.3900000000000002E-2,null,null,null,null,58,0.36759999999999998,173.6216,3.1300000000000001E-2,6.9999999999999999E-4,1.6999999999999999E-3,1.5100000000000001E-2]
[null,null,64,3.1899999999999998E-2,7.3400000000000007E-2,null,null,null,null,null,null,null,null,null,null,59,1.2298,315.32459999999998,0.14449999999999999,1.6999999999999999E-3,3.2000000000000002E-3,4.3900000000000002E-2,null,null,null,null,59,0.36399999999999999,175.8432,3.1199999999999999E-2,6.9999999999999999E-4,1.8E-3,1.52E-2]
[null,null,65,3.2500000000000001E-2,7.2599999999999998E-2,null,null,null,null,null,null,null,null,null,null,60,1.2136,319.2217,0.14319999999999999,1.6999999999999999E-3,3.2000000000000002E-3,4.3900000000000002E-2,null,null,null,null,60,0.36030000000000001,178.06469999999999,3.1099999999999999E-2,6.9999999999999999E-4,1.8E-3,1.54E-2]
[null,null,66,3.3099999999999997E-2,7.6499999999999999E-2,null,null,null,null,null,null,null,null,null,null,61,1.2210000000000001,326.28620000000001,0.1444,1.8E-3,3.3E-3,4.53E-2,null,null,null,null,61,0.3639,181.7269,3.2000000000000001E-2,6.9999999999999999E-4,1.8E-3,1.61E-2]
[null,null,67,3.3700000000000001E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,62,1.2283999999999999,333.35070000000002,0.14549999999999999,1.8E-3,3.3E-3,4.6800000000000001E-2,null,null,null,null,62,0.36759999999999998,185.38910000000001,3.2899999999999999E-2,6.9999999999999999E-4,1.9E-3,1.6799999999999999E-2]
[null,null,68,3.4299999999999997E-2,8.4199999999999997E-2,null,null,null,null,null,null,null,null,null,null,63,1.2358,340.41520000000003,0.1467,1.8E-3,3.3999999999999998E-3,4.8300000000000003E-2,null,null,null,null,63,0.37119999999999997,189.0513,3.3799999999999997E-2,6.9999999999999999E-4,1.9E-3,1.7500000000000002E-2]
[null,null,69,3.5000000000000003E-2,8.8099999999999998E-2,null,null,null,null,null,null,null,null,null,null,64,1.2432000000000001,347.47969999999998,0.1479,1.8E-3,3.5000000000000001E-3,4.9700000000000001E-2,null,null,null,null,64,0.37480000000000002,192.71340000000001,3.4700000000000002E-2,8.0000000000000004E-4,1.9E-3,1.8200000000000001E-2]
[null,null,70,3.56E-2,9.1999999999999998E-2,null,null,null,null,null,null,null,null,null,null,65,1.2505999999999999,354.54419999999999,0.14899999999999999,1.9E-3,3.5999999999999999E-3,5.1200000000000002E-2,null,null,null,null,65,0.37840000000000001,196.37559999999999,3.56E-2,8.0000000000000004E-4,2E-3,1.89E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1.2948,361.2833,0.15240000000000001,1.9E-3,3.5999999999999999E-3,5.3699999999999998E-2,null,null,null,null,66,0.38040000000000002,200.17910000000001,3.5000000000000003E-2,8.0000000000000004E-4,2E-3,1.9099999999999999E-2]
[null,"* Includes motorcycles & motorhomes",null,null,null,null,null,null,null,null,null,null,null,null,null,67,1.3391,368.02229999999997,0.15590000000000001,2E-3,3.7000000000000002E-3,5.6300000000000003E-2,null,null,null,null,67,0.38229999999999997,203.98269999999999,3.44E-2,8.0000000000000004E-4,2E-3,1.9400000000000001E-2]
[null,"Note: Five mph is best estimate for idling",null,null,null,null,null,null,null,null,null,null,null,null,null,68,1.3833,374.76139999999998,0.1593,2E-3,3.8E-3,5.8799999999999998E-2,null,null,null,null,68,0.38429999999999997,207.78620000000001,3.3799999999999997E-2,8.0000000000000004E-4,2.0999999999999999E-3,1.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,1.4275,381.50040000000001,0.16270000000000001,2E-3,3.8E-3,6.13E-2,null,null,null,null,69,0.38629999999999998,211.58969999999999,3.3300000000000003E-2,8.0000000000000004E-4,2.0999999999999999E-3,1.9900000000000001E-2]
[null,"Source: California Air Resources Board,",null,null,null,null,null,null,null,null,null,null,null,null,null,70,1.4718,388.23950000000002,0.1661,2.0999999999999999E-3,3.8999999999999998E-3,6.3799999999999996E-2,null,null,null,null,70,0.38819999999999999,215.39320000000001,3.27E-2,8.0000000000000004E-4,2.2000000000000001E-3,2.0199999999999999E-2]
[null,"EMFAC2014, 2016 & 2036 average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0,0.88400000000000001,15.894299999999999,0.16980000000000001,4.0000000000000002E-4,2.0000000000000001E-4,7.46E-2,null,null,null,"Truck",0,0.20150000000000001,9.6105,0.16200000000000001,2.0000000000000001E-4,1E-4,1.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5.1981000000000002,2078.7487000000001,6.0007000000000001,8.6599999999999996E-2,1.9599999999999999E-2,0.88629999999999998,null,null,null,null,5,3.5072000000000001,1907.1744000000001,6.8606999999999996,1.0999999999999999E-2,1.6799999999999999E-2,0.32090000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,4.9645999999999999,2025.2270000000001,5.9078999999999997,8.6599999999999996E-2,1.9099999999999999E-2,0.8538,null,null,null,null,6,3.3250999999999999,1859.4917,6.5674999999999999,1.0500000000000001E-2,1.6500000000000001E-2,0.30640000000000001]
[null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,null,null,null,null,null,7,4.7312000000000003,1971.7054000000001,5.8151000000000002,8.6699999999999999E-2,1.8599999999999998E-2,0.82130000000000003,null,null,null,null,7,3.1431,1811.8090999999999,6.2744,1.01E-2,1.61E-2,0.29189999999999999]
[null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,8,4.4977,1918.1838,5.7222999999999997,8.6800000000000002E-2,1.8100000000000002E-2,0.78879999999999995,null,null,null,null,8,2.9609999999999999,1764.1265000000001,5.9812000000000003,9.5999999999999992E-3,1.5699999999999999E-2,0.27739999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4.2641999999999998,1864.6622,5.6295000000000002,8.6900000000000005E-2,1.7600000000000001E-2,0.75629999999999997,null,null,null,null,9,2.7789999999999999,1716.4439,5.6879999999999997,9.1999999999999998E-3,1.5299999999999999E-2,0.26290000000000002]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,10,4.0308000000000002,1811.1405999999999,5.5366999999999997,8.6900000000000005E-2,1.7100000000000001E-2,0.72389999999999999,null,null,null,null,10,2.597,1668.7612999999999,5.3948,8.6999999999999994E-3,1.4999999999999999E-2,0.24840000000000001]
[null,null,"Fatal Accident",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001,null,null,null,null,null,null,null,null,11,3.8317999999999999,1684.0728999999999,5.0221999999999998,7.8899999999999998E-2,1.6E-2,0.65110000000000001,null,null,null,null,11,2.3246000000000002,1549.8034,4.7725,8.3000000000000001E-3,1.4E-2,0.2253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,3.6328,1557.0053,4.5077999999999996,7.0900000000000005E-2,1.49E-2,0.57840000000000003,null,null,null,null,12,2.0522,1430.8453999999999,4.1501000000000001,7.9000000000000008E-3,1.2999999999999999E-2,0.20230000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3.4338000000000002,1429.9376,3.9933000000000001,6.2799999999999995E-2,1.37E-2,0.50560000000000005,null,null,null,null,13,1.7799,1311.8875,3.5278,7.4999999999999997E-3,1.21E-2,0.1792]
[null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,14,3.2347999999999999,1302.8698999999999,3.4788000000000001,5.4800000000000001E-2,1.26E-2,0.43290000000000001,null,null,null,null,14,1.5075000000000001,1192.9295999999999,2.9055,7.1000000000000004E-3,1.11E-2,0.15609999999999999]
[null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,15,3.0358000000000001,1175.8022000000001,2.9643000000000002,4.6800000000000001E-2,1.14E-2,0.36009999999999998,null,null,null,null,15,1.2352000000000001,1073.9717000000001,2.2831000000000001,6.7000000000000002E-3,1.0200000000000001E-2,0.1331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2.9594,1149.78,2.8980999999999999,4.5199999999999997E-2,1.12E-2,0.33639999999999998,null,null,null,null,16,1.1707000000000001,1044.4852000000001,2.1133000000000002,6.3E-3,9.9000000000000008E-3,0.1231]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,17,2.883,1123.7577000000001,2.8317999999999999,4.36E-2,1.0999999999999999E-2,0.31259999999999999,null,null,null,null,17,1.1062000000000001,1014.9987,1.9435,5.8999999999999999E-3,9.7000000000000003E-3,0.113]
[null,null,"Fatal Accident",0.81,0.82,1.1200000000000001,0.95,null,null,null,null,null,null,null,null,18,2.8066,1097.7354,2.7656000000000001,4.2000000000000003E-2,1.0699999999999999E-2,0.2888,null,null,null,null,18,1.0418000000000001,985.51220000000001,1.7737000000000001,5.4999999999999997E-3,9.4000000000000004E-3,0.10299999999999999]
[null,null,"Injury Accident",1.44,1.43,1.5,1.44,null,null,null,null,null,null,null,null,19,2.7302,1071.7130999999999,2.6993999999999998,4.0500000000000001E-2,1.0500000000000001E-2,0.26500000000000001,null,null,null,null,19,0.97729999999999995,956.02570000000003,1.6039000000000001,5.1000000000000004E-3,9.1999999999999998E-3,9.2999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2.6537999999999999,1045.6908000000001,2.6332,3.8899999999999997E-2,1.0200000000000001E-2,0.24129999999999999,null,null,null,null,20,0.91279999999999994,926.53909999999996,1.4340999999999999,4.7000000000000002E-3,8.8999999999999999E-3,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2.6002999999999998,1002.0956,2.4211,3.5000000000000003E-2,9.7999999999999997E-3,0.22159999999999999,null,null,null,null,21,0.87780000000000002,874.51620000000003,1.2529999999999999,4.4000000000000003E-3,8.3999999999999995E-3,7.4800000000000005E-2]
[null,null,"NUMBER OF VEHICLES INVOLVED",null,null,null,null,null,null,null,null,null,null,null,null,22,2.5468000000000002,958.50049999999999,2.2090999999999998,3.1099999999999999E-2,9.4000000000000004E-3,0.2019,null,null,null,null,22,0.84279999999999999,822.49329999999998,1.0718000000000001,4.1000000000000003E-3,7.9000000000000008E-3,6.6600000000000006E-2]
[null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,23,2.4933000000000001,914.90530000000001,1.9971000000000001,2.7199999999999998E-2,8.9999999999999993E-3,0.1822,null,null,null,null,23,0.80769999999999997,770.47040000000004,0.89070000000000005,3.8E-3,7.4000000000000003E-3,5.8400000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2.4398,871.31010000000003,1.7849999999999999,2.3300000000000001E-2,8.6E-3,0.16259999999999999,null,null,null,null,24,0.77270000000000005,718.44759999999997,0.70960000000000001,3.5000000000000001E-3,6.8999999999999999E-3,5.0200000000000002E-2]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,25,2.3864000000000001,827.71500000000003,1.573,1.9400000000000001E-2,8.0999999999999996E-3,0.1429,null,null,null,null,25,0.73770000000000002,666.42470000000003,0.52839999999999998,3.0999999999999999E-3,6.4000000000000003E-3,4.2000000000000003E-2]
[null,null,"Fatal Accident",1.51,1.69,1.58,1.63,null,null,null,null,null,null,null,null,26,2.3439999999999999,810.58399999999995,1.532,1.8700000000000001E-2,8.0000000000000002E-3,0.13639999999999999,null,null,null,null,26,0.72070000000000001,654.11829999999998,0.49490000000000001,3.0000000000000001E-3,6.3E-3,3.9899999999999998E-2]
[null,null,"Injury Accident",1.82,2.1,1.59,1.99,null,null,null,null,null,null,null,null,27,2.3016999999999999,793.45299999999997,1.4911000000000001,1.7999999999999999E-2,7.7999999999999996E-3,0.12989999999999999,null,null,null,null,27,0.70379999999999998,641.81200000000001,0.46129999999999999,2.8999999999999998E-3,6.1999999999999998E-3,3.78E-2]
[null,null,"PDO Accident",1.8,2.0299999999999998,1.59,1.96,null,null,null,null,null,null,null,null,28,2.2593000000000001,776.322,1.4500999999999999,1.7299999999999999E-2,7.6E-3,0.1234,null,null,null,null,28,0.68689999999999996,629.50570000000005,0.42780000000000001,2.8E-3,6.1000000000000004E-3,3.5799999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2.2170000000000001,759.19100000000003,1.4092,1.67E-2,7.4999999999999997E-3,0.1169,null,null,null,null,29,0.67,617.19939999999997,0.39419999999999999,2.5999999999999999E-3,6.0000000000000001E-3,3.3700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,2.1747000000000001,742.06,1.3682000000000001,1.6E-2,7.3000000000000001E-3,0.1104,null,null,null,null,30,0.65310000000000001,604.8931,0.36070000000000002,2.5000000000000001E-3,5.7999999999999996E-3,3.1600000000000003E-2]
[null,null,"DISTRIBUTION OF ACCIDENT TYPES",null,null,null,null,null,null,null,null,null,null,null,null,31,2.1326000000000001,752.04190000000006,1.444,1.6799999999999999E-2,7.4000000000000003E-3,0.1096,null,null,null,null,31,0.64580000000000004,624.58230000000003,0.36459999999999998,2.5000000000000001E-3,6.0000000000000001E-3,3.1800000000000002E-2]
[null,null,"(percent of accidents)",null,null,null,null,null,null,null,null,null,null,null,null,32,2.0905,762.02380000000005,1.5198,1.77E-2,7.4999999999999997E-3,0.1087,null,null,null,null,32,0.63859999999999995,644.27149999999995,0.36849999999999999,2.5999999999999999E-3,6.1999999999999998E-3,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2.0484,772.00570000000005,1.5954999999999999,1.8499999999999999E-2,7.4999999999999997E-3,0.1079,null,null,null,null,33,0.63129999999999997,663.96069999999997,0.3725,2.5999999999999999E-3,6.3E-3,3.2199999999999999E-2]
[null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,34,2.0064000000000002,781.98770000000002,1.6713,1.9400000000000001E-2,7.6E-3,0.1071,null,null,null,null,34,0.62409999999999999,683.6499,0.37640000000000001,2.5999999999999999E-3,6.4999999999999997E-3,3.2399999999999998E-2]
[null,null,"Fatal Accident",1.18E-2,4.4999999999999997E-3,1.9199999999999998E-2,7.1000000000000004E-3,null,null,null,null,null,null,null,null,35,1.9642999999999999,791.96960000000001,1.7471000000000001,2.0199999999999999E-2,7.7000000000000002E-3,0.1062,null,null,null,null,35,0.61680000000000001,703.33910000000003,0.38030000000000003,2.5999999999999999E-3,6.7000000000000002E-3,3.2599999999999997E-2]
[null,null,"Injury Accident",0.3493,0.33090000000000003,0.38250000000000001,0.33979999999999999,null,null,null,null,null,null,null,null,36,1.9353,788.75580000000002,1.7522,2.06E-2,7.7000000000000002E-3,0.10390000000000001,null,null,null,null,36,0.59889999999999999,704.5951,0.36659999999999998,2.5999999999999999E-3,6.7000000000000002E-3,3.1399999999999997E-2]
[null,null,"PDO Accident",0.63890000000000002,0.66449999999999998,0.59830000000000005,0.65310000000000001,null,null,null,null,null,null,null,null,37,1.9064000000000001,785.54200000000003,1.7573000000000001,2.1000000000000001E-2,7.6E-3,0.10150000000000001,null,null,null,null,37,0.58089999999999997,705.85109999999997,0.35289999999999999,2.5999999999999999E-3,6.7000000000000002E-3,3.0200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,1.8774,782.32820000000004,1.7624,2.1299999999999999E-2,7.6E-3,9.9099999999999994E-2,null,null,null,null,38,0.56289999999999996,707.10709999999995,0.3392,2.5999999999999999E-3,6.7000000000000002E-3,2.9100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,1.8485,779.11440000000005,1.7676000000000001,2.1700000000000001E-2,7.6E-3,9.6699999999999994E-2,null,null,null,null,39,0.54500000000000004,708.36300000000006,0.32550000000000001,2.5000000000000001E-3,6.7000000000000002E-3,2.7900000000000001E-2]
[null,"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",null,null,null,null,null,null,null,null,null,null,null,null,null,40,1.8194999999999999,775.90060000000005,1.7726999999999999,2.2100000000000002E-2,7.4999999999999997E-3,9.4399999999999998E-2,null,null,null,null,40,0.52700000000000002,709.61900000000003,0.31180000000000002,2.5000000000000001E-3,6.7000000000000002E-3,2.6700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1.7830999999999999,783.24540000000002,1.8214999999999999,2.2800000000000001E-2,7.6E-3,9.3399999999999997E-2,null,null,null,null,41,0.51180000000000003,720.80370000000005,0.30769999999999997,2.5000000000000001E-3,6.8999999999999999E-3,2.6200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1.7465999999999999,790.59019999999998,1.8703000000000001,2.3400000000000001E-2,7.7000000000000002E-3,9.2299999999999993E-2,null,null,null,null,42,0.4965,731.98839999999996,0.30359999999999998,2.5999999999999999E-3,7.0000000000000001E-3,2.5700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1.7101999999999999,797.93499999999995,1.9191,2.41E-2,7.7000000000000002E-3,9.1300000000000006E-2,null,null,null,null,43,0.48130000000000001,743.17309999999998,0.29949999999999999,2.5999999999999999E-3,7.1000000000000004E-3,2.52E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1.6737,805.27970000000005,1.9679,2.4799999999999999E-2,7.7999999999999996E-3,9.0300000000000005E-2,null,null,null,null,44,0.46600000000000003,754.3578,0.2954,2.5999999999999999E-3,7.1999999999999998E-3,2.47E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1.6373,812.62450000000001,2.0167999999999999,2.5499999999999998E-2,7.9000000000000008E-3,8.9300000000000004E-2,null,null,null,null,45,0.45079999999999998,765.54250000000002,0.2913,2.7000000000000001E-3,7.3000000000000001E-3,2.4199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1.6085,809.08510000000001,2.0512999999999999,2.5899999999999999E-2,7.7999999999999996E-3,8.8499999999999995E-2,null,null,null,null,46,0.43440000000000001,765.44470000000001,0.2853,2.7000000000000001E-3,7.3000000000000001E-3,2.3400000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1.5797000000000001,805.54560000000004,2.0859000000000001,2.64E-2,7.7999999999999996E-3,8.7599999999999997E-2,null,null,null,null,47,0.41810000000000003,765.34680000000003,0.27939999999999998,2.7000000000000001E-3,7.3000000000000001E-3,2.2599999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1.5509999999999999,802.00620000000004,2.1204999999999998,2.6800000000000001E-2,7.7999999999999996E-3,8.6800000000000002E-2,null,null,null,null,48,0.4017,765.24900000000002,0.27339999999999998,2.8E-3,7.3000000000000001E-3,2.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1.5222,798.46669999999995,2.1549999999999998,2.7300000000000001E-2,7.7999999999999996E-3,8.5999999999999993E-2,null,null,null,null,49,0.38540000000000002,765.15110000000004,0.26750000000000002,2.8E-3,7.3000000000000001E-3,2.1000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1.4935,794.92729999999995,2.1896,2.7699999999999999E-2,7.7000000000000002E-3,8.5199999999999998E-2,null,null,null,null,50,0.36899999999999999,765.05330000000004,0.26150000000000001,2.8E-3,7.3000000000000001E-3,2.0199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1.4732000000000001,804.87220000000002,2.2174,2.93E-2,7.7999999999999996E-3,8.5099999999999995E-2,null,null,null,null,51,0.3589,772.93799999999999,0.25540000000000002,2.8E-3,7.4000000000000003E-3,1.9599999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1.4529000000000001,814.81709999999998,2.2452999999999999,3.0800000000000001E-2,7.9000000000000008E-3,8.5000000000000006E-2,null,null,null,null,52,0.3488,780.82270000000005,0.24929999999999999,2.8E-3,7.4999999999999997E-3,1.9E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1.4326000000000001,824.76199999999994,2.2730999999999999,3.2300000000000002E-2,8.0000000000000002E-3,8.4900000000000003E-2,null,null,null,null,53,0.33879999999999999,788.70749999999998,0.24329999999999999,2.8E-3,7.6E-3,1.84E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1.4124000000000001,834.70690000000002,2.3010000000000002,3.3799999999999997E-2,8.0999999999999996E-3,8.4900000000000003E-2,null,null,null,null,54,0.32869999999999999,796.59220000000005,0.23719999999999999,2.8E-3,7.7000000000000002E-3,1.78E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,1.3920999999999999,844.65179999999998,2.3288000000000002,3.5299999999999998E-2,8.2000000000000007E-3,8.48E-2,null,null,null,null,55,0.31859999999999999,804.4769,0.2311,2.8E-3,7.7000000000000002E-3,1.7100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,1.4034,827.19539999999995,2.2073,3.4500000000000003E-2,8.0000000000000002E-3,8.3199999999999996E-2,null,null,null,null,56,0.31340000000000001,779.81060000000002,0.21729999999999999,2.7000000000000001E-3,7.4999999999999997E-3,1.6299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,1.4147000000000001,809.73910000000001,2.0857999999999999,3.3799999999999997E-2,7.9000000000000008E-3,8.1500000000000003E-2,null,null,null,null,57,0.30819999999999997,755.14419999999996,0.2034,2.5999999999999999E-3,7.3000000000000001E-3,1.54E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,1.4259999999999999,792.28269999999998,1.9642999999999999,3.3000000000000002E-2,7.7000000000000002E-3,7.9899999999999999E-2,null,null,null,null,58,0.30299999999999999,730.47789999999998,0.18959999999999999,2.5000000000000001E-3,7.0000000000000001E-3,1.46E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,1.4373,774.82640000000004,1.8428,3.2199999999999999E-2,7.6E-3,7.8299999999999995E-2,null,null,null,null,59,0.29780000000000001,705.81150000000002,0.17580000000000001,2.3999999999999998E-3,6.7999999999999996E-3,1.37E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1.4486000000000001,757.37,1.7213000000000001,3.1399999999999997E-2,7.4000000000000003E-3,7.6600000000000001E-2,null,null,null,null,60,0.29260000000000003,681.14520000000005,0.16189999999999999,2.3E-3,6.6E-3,1.29E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1.4697,751.83439999999996,1.6368,2.9000000000000001E-2,7.4000000000000003E-3,7.5600000000000001E-2,null,null,null,null,61,0.29670000000000002,666.11599999999999,0.1573,2.3E-3,6.4000000000000003E-3,1.2800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,1.4908999999999999,746.29880000000003,1.5524,2.6499999999999999E-2,7.3000000000000001E-3,7.4499999999999997E-2,null,null,null,null,62,0.30080000000000001,651.08680000000004,0.1527,2.2000000000000001E-3,6.3E-3,1.2699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1.512,740.76319999999998,1.468,2.41E-2,7.3000000000000001E-3,7.3400000000000007E-2,null,null,null,null,63,0.30499999999999999,636.0575,0.14810000000000001,2.2000000000000001E-3,6.1999999999999998E-3,1.26E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1.5331999999999999,735.22760000000005,1.3835999999999999,2.1600000000000001E-2,7.1999999999999998E-3,7.2400000000000006E-2,null,null,null,null,64,0.30909999999999999,621.02829999999994,0.1434,2.0999999999999999E-3,6.0000000000000001E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,1.5544,729.69200000000001,1.2991999999999999,1.9099999999999999E-2,7.1999999999999998E-3,7.1300000000000002E-2,null,null,null,null,65,0.31319999999999998,605.9991,0.13880000000000001,2.0999999999999999E-3,5.8999999999999999E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1.5251999999999999,769.92759999999998,1.462,2.0299999999999999E-2,7.6E-3,7.3499999999999996E-2,null,null,null,null,66,0.30470000000000003,649.32389999999998,0.15240000000000001,2.2000000000000001E-3,6.3E-3,1.3299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,1.4961,810.16330000000005,1.6247,2.1399999999999999E-2,7.9000000000000008E-3,7.5700000000000003E-2,null,null,null,null,67,0.29620000000000002,692.64869999999996,0.16600000000000001,2.3999999999999998E-3,6.7000000000000002E-3,1.4200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,1.4670000000000001,850.39890000000003,1.7874000000000001,2.2599999999999999E-2,8.3000000000000001E-3,7.7799999999999994E-2,null,null,null,null,68,0.28770000000000001,735.97360000000003,0.17960000000000001,2.5999999999999999E-3,7.1000000000000004E-3,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,1.4378,890.63459999999998,1.9501999999999999,2.3699999999999999E-2,8.6999999999999994E-3,0.08,null,null,null,null,69,0.27910000000000001,779.29840000000002,0.1933,2.7000000000000001E-3,7.4999999999999997E-3,1.5900000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,1.4087000000000001,930.87019999999995,2.1128999999999998,2.4799999999999999E-2,9.1000000000000004E-3,8.2199999999999995E-2,null,null,null,null,70,0.27060000000000001,822.6232,0.2069,2.8999999999999998E-3,7.9000000000000008E-3,1.67E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus",0,0.91769999999999996,7.0526,0.1729,1E-4,1E-4,5.8900000000000001E-2,null,null,null,"Bus",0,0.58509999999999995,9.1494999999999997,0.29239999999999999,1E-4,1E-4,3.9800000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,19.5716,3427.7168999999999,22.0898,0.41560000000000002,2.7199999999999998E-2,3.1109,null,null,null,null,5,9.8073999999999995,2999.6012000000001,5.2920999999999996,3.6799999999999999E-2,2.3900000000000001E-2,0.38700000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,18.614000000000001,3345.9708000000001,21.156199999999998,0.39700000000000002,2.6700000000000002E-2,2.9232999999999998,null,null,null,null,6,9.1891999999999996,2922.623,5.0911999999999997,3.4799999999999998E-2,2.3400000000000001E-2,0.3644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,17.656400000000001,3264.2247000000002,20.2227,0.3785,2.6100000000000002E-2,2.7357,null,null,null,null,7,8.5709999999999997,2845.6446999999998,4.8902999999999999,3.2899999999999999E-2,2.2800000000000001E-2,0.3417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,16.698799999999999,3182.4787000000001,19.289200000000001,0.36,2.5499999999999998E-2,2.548,null,null,null,null,8,7.9528999999999996,2768.6664999999998,4.6894,3.09E-2,2.23E-2,0.31909999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,15.741099999999999,3100.7325999999998,18.355599999999999,0.34150000000000003,2.5000000000000001E-2,2.3603999999999998,null,null,null,null,9,7.3346999999999998,2691.6882999999998,4.4885999999999999,2.8899999999999999E-2,2.18E-2,0.2964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,14.7835,3018.9865,17.4221,0.32300000000000001,2.4400000000000002E-2,2.1728000000000001,null,null,null,null,10,6.7165999999999997,2614.71,4.2877000000000001,2.7E-2,2.12E-2,0.27379999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,13.961600000000001,2881.3137999999999,16.5063,0.3034,2.3199999999999998E-2,1.9877,null,null,null,null,11,6.1349,2484.7098000000001,3.9697,2.52E-2,2.01E-2,0.25119999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,13.1396,2743.6410999999998,15.5905,0.2838,2.1999999999999999E-2,1.8026,null,null,null,null,12,5.5533000000000001,2354.7094999999999,3.6516999999999999,2.3400000000000001E-2,1.89E-2,0.2286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,12.3177,2605.9684000000002,14.674799999999999,0.26419999999999999,2.0799999999999999E-2,1.6174999999999999,null,null,null,null,13,4.9715999999999996,2224.7093,3.3336999999999999,2.1700000000000001E-2,1.78E-2,0.20599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,11.495699999999999,2468.2957000000001,13.759,0.24460000000000001,1.9599999999999999E-2,1.4323999999999999,null,null,null,null,14,4.3899999999999997,2094.7089999999998,3.0156999999999998,1.9900000000000001E-2,1.66E-2,0.18329999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,10.6738,2330.623,12.8432,0.22500000000000001,1.84E-2,1.2474000000000001,null,null,null,null,15,3.8083,1964.7088000000001,2.6977000000000002,1.8200000000000001E-2,1.54E-2,0.16070000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,10.623100000000001,2266.5115999999998,12.7714,0.21929999999999999,1.7500000000000002E-2,1.1679999999999999,null,null,null,null,16,3.6564000000000001,1904.7757999999999,2.5065,1.7999999999999999E-2,1.4500000000000001E-2,0.1489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,10.5725,2202.4002,12.6995,0.21360000000000001,1.67E-2,1.0887,null,null,null,null,17,3.5045000000000002,1844.8427999999999,2.3153000000000001,1.7899999999999999E-2,1.35E-2,0.13700000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,10.521800000000001,2138.2887000000001,12.627700000000001,0.2079,1.5800000000000002E-2,1.0093000000000001,null,null,null,null,18,3.3525999999999998,1784.9097999999999,2.1240999999999999,1.78E-2,1.26E-2,0.12509999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,10.4712,2074.1772999999998,12.5558,0.20219999999999999,1.4999999999999999E-2,0.93,null,null,null,null,19,3.2006000000000001,1724.9766999999999,1.9328000000000001,1.7600000000000001E-2,1.1599999999999999E-2,0.1133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,10.420500000000001,2010.0658000000001,12.484,0.19650000000000001,1.41E-2,0.85060000000000002,null,null,null,null,20,3.0487000000000002,1665.0436999999999,1.7416,1.7500000000000002E-2,1.0699999999999999E-2,0.1014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,8.8915000000000006,1886.2217000000001,11.133100000000001,0.16900000000000001,1.3899999999999999E-2,0.73109999999999997,null,null,null,null,21,2.5386000000000002,1582.5119999999999,1.601,1.4800000000000001E-2,1.09E-2,9.2899999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,7.3624999999999998,1762.3776,9.7822999999999993,0.1416,1.37E-2,0.61150000000000004,null,null,null,null,22,2.0285000000000002,1499.9802999999999,1.4603999999999999,1.2200000000000001E-2,1.11E-2,8.43E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,5.8334000000000001,1638.5335,8.4314,0.1142,1.34E-2,0.49199999999999999,null,null,null,null,23,1.5183,1417.4485999999999,1.3197000000000001,9.4999999999999998E-3,1.14E-2,7.5800000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,4.3044000000000002,1514.6894,7.0805999999999996,8.6800000000000002E-2,1.32E-2,0.37240000000000001,null,null,null,null,24,1.0082,1334.9168999999999,1.1791,6.7999999999999996E-3,1.1599999999999999E-2,6.7299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2.7753999999999999,1390.8452,5.7297000000000002,5.9400000000000001E-2,1.2999999999999999E-2,0.25290000000000001,null,null,null,null,25,0.49809999999999999,1252.3851999999999,1.0385,4.1000000000000003E-3,1.18E-2,5.8700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,2.7002000000000002,1372.4617000000001,5.6623000000000001,5.7599999999999998E-2,1.2800000000000001E-2,0.2422,null,null,null,null,26,0.47760000000000002,1237.6052,0.97540000000000004,4.0000000000000001E-3,1.17E-2,5.5899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,2.625,1354.0781999999999,5.5949,5.5800000000000002E-2,1.26E-2,0.23150000000000001,null,null,null,null,27,0.45710000000000001,1222.8253,0.91239999999999999,3.8999999999999998E-3,1.15E-2,5.3100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,2.5497999999999998,1335.6947,5.5274000000000001,5.3900000000000003E-2,1.24E-2,0.2208,null,null,null,null,28,0.43659999999999999,1208.0454,0.84930000000000005,3.8E-3,1.14E-2,5.0299999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2.4746999999999999,1317.3112000000001,5.46,5.21E-2,1.23E-2,0.2102,null,null,null,null,29,0.41620000000000001,1193.2654,0.7863,3.7000000000000002E-3,1.1299999999999999E-2,4.7399999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,2.3995000000000002,1298.9277,5.3925999999999998,5.0299999999999997E-2,1.21E-2,0.19950000000000001,null,null,null,null,30,0.3957,1178.4855,0.72330000000000005,3.5999999999999999E-3,1.11E-2,4.4600000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,2.3420000000000001,1282.7141999999999,5.3486000000000002,4.9200000000000001E-2,1.2E-2,0.19159999999999999,null,null,null,null,31,0.37990000000000002,1165.3188,0.68730000000000002,3.5000000000000001E-3,1.0999999999999999E-2,4.24E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,2.2845,1266.5008,5.3047000000000004,4.8000000000000001E-2,1.18E-2,0.18360000000000001,null,null,null,null,32,0.36420000000000002,1152.1522,0.65129999999999999,3.5000000000000001E-3,1.09E-2,4.0099999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2.2269999999999999,1250.2873999999999,5.2607999999999997,4.6899999999999997E-2,1.17E-2,0.1757,null,null,null,null,33,0.34849999999999998,1138.9856,0.61539999999999995,3.3999999999999998E-3,1.0800000000000001E-2,3.7900000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,2.1695000000000002,1234.0739000000001,5.2168999999999999,4.5699999999999998E-2,1.1599999999999999E-2,0.1678,null,null,null,null,34,0.3327,1125.819,0.57940000000000003,3.3E-3,1.06E-2,3.56E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,2.1120000000000001,1217.8605,5.1729000000000003,4.4499999999999998E-2,1.14E-2,0.1598,null,null,null,null,35,0.317,1112.6523,0.54349999999999998,3.3E-3,1.0500000000000001E-2,3.3399999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.0857000000000001,1213.3793000000001,5.0994000000000002,4.3700000000000003E-2,1.14E-2,0.15570000000000001,null,null,null,null,36,0.30980000000000002,1109.2246,0.52249999999999996,3.2000000000000002E-3,1.0500000000000001E-2,3.1899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.0594999999999999,1208.8979999999999,5.0259,4.2900000000000001E-2,1.1299999999999999E-2,0.15160000000000001,null,null,null,null,37,0.30259999999999998,1105.7968000000001,0.50149999999999995,3.2000000000000002E-3,1.04E-2,3.0499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.0331999999999999,1204.4168,4.9523999999999999,4.2099999999999999E-2,1.1299999999999999E-2,0.14749999999999999,null,null,null,null,38,0.29549999999999998,1102.3689999999999,0.48049999999999998,3.0999999999999999E-3,1.04E-2,2.9000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,2.0068999999999999,1199.9356,4.8788,4.1300000000000003E-2,1.12E-2,0.1434,null,null,null,null,39,0.2883,1098.9412,0.45950000000000002,3.0999999999999999E-3,1.04E-2,2.76E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1.9805999999999999,1195.4543000000001,4.8052999999999999,4.0500000000000001E-2,1.12E-2,0.13930000000000001,null,null,null,null,40,0.28110000000000002,1095.5135,0.4385,3.0000000000000001E-3,1.03E-2,2.6200000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1.9689000000000001,1187.5853999999999,4.7070999999999996,3.9699999999999999E-2,1.11E-2,0.13619999999999999,null,null,null,null,41,0.2757,1088.6622,0.42170000000000002,3.0000000000000001E-3,1.03E-2,2.4899999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1.9571000000000001,1179.7165,4.6089000000000002,3.8899999999999997E-2,1.0999999999999999E-2,0.13300000000000001,null,null,null,null,42,0.2702,1081.8108999999999,0.40500000000000003,2.8999999999999998E-3,1.0200000000000001E-2,2.3699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1.9453,1171.8476000000001,4.5106000000000002,3.8199999999999998E-2,1.09E-2,0.1298,null,null,null,null,43,0.26479999999999998,1074.9595999999999,0.38829999999999998,2.8999999999999998E-3,1.01E-2,2.24E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1.9336,1163.9786999999999,4.4123999999999999,3.7400000000000003E-2,1.0800000000000001E-2,0.12670000000000001,null,null,null,null,44,0.25929999999999997,1068.1083000000001,0.3715,2.8E-3,0.01,2.12E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1.9218,1156.1098,4.3141999999999996,3.6700000000000003E-2,1.0800000000000001E-2,0.1235,null,null,null,null,45,0.25390000000000001,1061.2570000000001,0.3548,2.7000000000000001E-3,0.01,1.9900000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1.8909,1152.6296,4.2858000000000001,3.6900000000000002E-2,1.0699999999999999E-2,0.1221,null,null,null,null,46,0.2475,1059.087,0.34510000000000002,2.7000000000000001E-3,0.01,1.9300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1.86,1149.1493,4.2572999999999999,3.7100000000000001E-2,1.0699999999999999E-2,0.1208,null,null,null,null,47,0.24099999999999999,1056.9170999999999,0.33539999999999998,2.7000000000000001E-3,9.9000000000000008E-3,1.8700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1.8290999999999999,1145.6691000000001,4.2289000000000003,3.73E-2,1.0699999999999999E-2,0.11940000000000001,null,null,null,null,48,0.2346,1054.7471,0.32569999999999999,2.7000000000000001E-3,9.9000000000000008E-3,1.8100000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1.7982,1142.1889000000001,4.2004000000000001,3.7499999999999999E-2,1.06E-2,0.11799999999999999,null,null,null,null,49,0.2281,1052.5771,0.316,2.7000000000000001E-3,9.9000000000000008E-3,1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1.7673000000000001,1138.7085999999999,4.1719999999999997,3.7699999999999997E-2,1.06E-2,0.1166,null,null,null,null,50,0.22170000000000001,1050.4072000000001,0.30630000000000002,2.7000000000000001E-3,9.9000000000000008E-3,1.6899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1.7407999999999999,1137.0732,4.2359,3.8899999999999997E-2,1.06E-2,0.1169,null,null,null,null,51,0.21640000000000001,1048.78,0.30349999999999999,2.7000000000000001E-3,9.7999999999999997E-3,1.6500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1.7142999999999999,1135.4377999999999,4.2999000000000001,4.02E-2,1.06E-2,0.1172,null,null,null,null,52,0.21110000000000001,1047.1529,0.30059999999999998,2.7000000000000001E-3,9.7999999999999997E-3,1.61E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1.6878,1133.8024,4.3638000000000003,4.1399999999999999E-2,1.0500000000000001E-2,0.11749999999999999,null,null,null,null,53,0.2059,1045.5256999999999,0.29770000000000002,2.8E-3,9.7999999999999997E-3,1.5699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1.6613,1132.1669999999999,4.4278000000000004,4.2700000000000002E-2,1.0500000000000001E-2,0.1178,null,null,null,null,54,0.2006,1043.8985,0.29480000000000001,2.8E-3,9.7999999999999997E-3,1.52E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,1.6348,1130.5315000000001,4.4916999999999998,4.3999999999999997E-2,1.0500000000000001E-2,0.1181,null,null,null,null,55,0.19539999999999999,1042.2714000000001,0.29189999999999999,2.8E-3,9.7999999999999997E-3,1.4800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,1.6585000000000001,1135.2651000000001,4.5275999999999996,4.5100000000000001E-2,1.0500000000000001E-2,0.1215,null,null,null,null,56,0.19589999999999999,1045.1079999999999,0.29339999999999999,2.8999999999999998E-3,9.7999999999999997E-3,1.4800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,1.6821999999999999,1139.9987000000001,4.5636000000000001,4.6300000000000001E-2,1.0500000000000001E-2,0.1249,null,null,null,null,57,0.1963,1047.9446,0.2949,2.8999999999999998E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,1.7059,1144.7322999999999,4.5994999999999999,4.7399999999999998E-2,1.06E-2,0.1283,null,null,null,null,58,0.1968,1050.7811999999999,0.29649999999999999,3.0000000000000001E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,1.7297,1149.4658999999999,4.6355000000000004,4.8599999999999997E-2,1.06E-2,0.13170000000000001,null,null,null,null,59,0.1973,1053.6178,0.29799999999999999,3.0999999999999999E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1.7534000000000001,1154.1994999999999,4.6714000000000002,4.9700000000000001E-2,1.06E-2,0.1351,null,null,null,null,60,0.1978,1056.4544000000001,0.29949999999999999,3.0999999999999999E-3,9.7999999999999997E-3,1.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1.7948,1155.8367000000001,4.5967000000000002,4.8899999999999999E-2,1.0500000000000001E-2,0.13800000000000001,null,null,null,null,61,0.20100000000000001,1057.3520000000001,0.29520000000000002,3.0999999999999999E-3,9.7999999999999997E-3,1.5100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,1.8361000000000001,1157.4739,4.5218999999999996,4.8099999999999997E-2,1.0500000000000001E-2,0.1409,null,null,null,null,62,0.20419999999999999,1058.2497000000001,0.29089999999999999,3.0000000000000001E-3,9.7999999999999997E-3,1.5299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1.8774999999999999,1159.1110000000001,4.4471999999999996,4.7300000000000002E-2,1.0500000000000001E-2,0.1439,null,null,null,null,63,0.20730000000000001,1059.1473000000001,0.28670000000000001,3.0000000000000001E-3,9.7999999999999997E-3,1.54E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1.9189000000000001,1160.7482,4.3723999999999998,4.65E-2,1.0500000000000001E-2,0.14680000000000001,null,null,null,null,64,0.21049999999999999,1060.0449000000001,0.28239999999999998,3.0000000000000001E-3,9.7999999999999997E-3,1.5599999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,1.9602999999999999,1162.3852999999999,4.2976999999999999,4.5699999999999998E-2,1.04E-2,0.1497,null,null,null,null,65,0.2137,1060.9425000000001,0.27810000000000001,2.8999999999999998E-3,9.7999999999999997E-3,1.5800000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2.1295999999999999,1155.4963,4.0816999999999997,4.2700000000000002E-2,1.03E-2,0.1552,null,null,null,null,66,0.22989999999999999,1055.1939,0.27810000000000001,2.8999999999999998E-3,9.5999999999999992E-3,1.6199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2.2989999999999999,1148.6072999999999,3.8656999999999999,3.9600000000000003E-2,1.0200000000000001E-2,0.16059999999999999,null,null,null,null,67,0.24610000000000001,1049.4452000000001,0.27800000000000002,2.8E-3,9.4999999999999998E-3,1.66E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2.4683000000000002,1141.7183,3.6497000000000002,3.6600000000000001E-2,1.01E-2,0.16600000000000001,null,null,null,null,68,0.26229999999999998,1043.6965,0.27800000000000002,2.8E-3,9.4000000000000004E-3,1.7000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2.6377000000000002,1134.8293000000001,3.4338000000000002,3.3599999999999998E-2,0.01,0.17150000000000001,null,null,null,null,69,0.27850000000000003,1037.9477999999999,0.27800000000000002,2.7000000000000001E-3,9.2999999999999992E-3,1.7399999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2.8069999999999999,1127.9403,3.2178,3.0599999999999999E-2,9.9000000000000008E-3,0.1769,null,null,null,null,70,0.29470000000000002,1032.1991,0.27789999999999998,2.7000000000000001E-3,9.1999999999999998E-3,1.78E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board, EMFAC 2014"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: 1) Zero mph corresponds to starts, 2) Other emissions factors include idling emissions and exclude diurnal and evaporative emissions, 3) Five mph is best estimate for idling"]

{"sheet":"Traffic Projection","index":12,"n_rows":45,"n_cols":1,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Current Traffic - 2018"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traffic Projection 2060"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traffic Projection 2060"]

{"sheet":"Deflation Factors","index":13,"n_rows":95,"n_cols":16,"rows_kept":95,"cut":false,"hidden":false,"merged":[[92,0,92,15],[0,0,0,10],[1,0,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,15],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,3,15]]}
["Table 10.1 - GROSS DOMESTIC PRODUCT AND DEFLATORS USED IN THE HISTORICAL TABLES:  1940 - 2025"]
["(Fiscal Year 2012 = 1.000)"]
["Fiscal Year","GDP (in\nbillions of\ndollars)","GDP\n(Chained)\nPrice Index","Composite Outlay Deflators"]
[null,null,null,"Total","Total\nDefense","Total\nNondefense","Payment for Individuals",null,null,"Other\nGrants","Net Interest","Undis-\ntributed\nOffsetting\nReceipts","All Other","Addendum: Direct Capital"]
[null,null,null,null,null,null,"Total","Direct","Grants",null,null,null,null,"Total","Defense","Nondefense"]
["1940",98.2,7.7100000000000002E-2,6.5299999999999997E-2,6.1400000000000003E-2,6.6199999999999995E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4099999999999999E-2,4.6300000000000001E-2,7.7100000000000002E-2,4.4200000000000003E-2,6.2700000000000006E-2,0.13780000000000001,0.14299999999999999,0.13569999999999999]
["1941",116.2,0.08,7.2400000000000006E-2,7.5600000000000001E-2,6.9699999999999998E-2,7.6700000000000004E-2,7.6700000000000004E-2,7.6700000000000004E-2,4.19E-2,0.08,4.3900000000000002E-2,6.4100000000000004E-2,0.1487,0.15160000000000001,0.1421]
["1942",147.69999999999999,8.5999999999999993E-2,8.2299999999999998E-2,9.2499999999999999E-2,6.3299999999999995E-2,8.3900000000000002E-2,8.3900000000000002E-2,8.3900000000000002E-2,4.1099999999999998E-2,8.5999999999999993E-2,4.7100000000000003E-2,5.5300000000000002E-2,0.1555,0.15570000000000001,0.15329999999999999]
["1943",184.6,9.1499999999999998E-2,9.1200000000000003E-2,9.9299999999999999E-2,6.25E-2,9.2899999999999996E-2,9.2899999999999996E-2,9.2899999999999996E-2,4.3799999999999999E-2,9.1499999999999998E-2,5.16E-2,5.4199999999999998E-2,0.1525,0.1525,0.15620000000000001]
["1944",213.8,9.4799999999999995E-2,8.3699999999999997E-2,8.6900000000000005E-2,6.7599999999999993E-2,9.98E-2,9.98E-2,9.98E-2,4.6100000000000002E-2,9.4799999999999995E-2,5.6800000000000003E-2,5.7799999999999997E-2,0.14810000000000001,0.14799999999999999,0.1633]
["1945",226.4,9.7100000000000006E-2,7.8899999999999998E-2,7.9000000000000001E-2,7.7799999999999994E-2,0.105,0.105,0.1047,4.6600000000000003E-2,9.7100000000000006E-2,5.9900000000000002E-2,6.1400000000000003E-2,0.1381,0.13800000000000001,0.16900000000000001]
["1946",228,0.1045,7.9299999999999995E-2,7.5399999999999995E-2,9.5799999999999996E-2,0.1106,0.1106,0.1104,5.1400000000000001E-2,0.1045,6.2300000000000001E-2,6.6699999999999995E-2,0.14019999999999999,0.13980000000000001,0.15959999999999999]
["1947",238.9,0.1159,8.9700000000000002E-2,8.1299999999999997E-2,9.5500000000000002E-2,0.11890000000000001,0.11890000000000001,0.1188,0.1246,0.1159,6.6100000000000006E-2,6.88E-2,0.15609999999999999,0.15570000000000001,0.15809999999999999]
["1948",261.89999999999998,0.12690000000000001,9.3200000000000005E-2,7.6300000000000007E-2,0.10340000000000001,0.12989999999999999,0.12989999999999999,0.1298,7.0000000000000007E-2,0.12690000000000001,7.1400000000000005E-2,7.5700000000000003E-2,0.1736,0.17080000000000001,0.184]
["1949",276.5,0.13120000000000001,8.9599999999999999E-2,7.5899999999999995E-2,9.8799999999999999E-2,0.1333,0.1333,0.13320000000000001,7.3700000000000002E-2,0.13120000000000001,6.9400000000000003E-2,7.3700000000000002E-2,0.18229999999999999,0.18,0.18770000000000001]
["1950",278.67500000000001,0.12939999999999999,9.4200000000000006E-2,7.6700000000000004E-2,0.1056,0.13159999999999999,0.13170000000000001,0.13120000000000001,6.9900000000000004E-2,0.12939999999999999,7.3099999999999998E-2,7.8799999999999995E-2,0.1804,0.17929999999999999,0.18210000000000001]
["1951",327.05,0.1363,9.4700000000000006E-2,8.1299999999999997E-2,0.11509999999999999,0.13900000000000001,0.1391,0.13850000000000001,8.3599999999999994E-2,0.1363,7.2099999999999997E-2,8.0500000000000002E-2,0.19239999999999999,0.193,0.1898]
["1952",357.1,0.14180000000000001,9.4399999999999998E-2,8.4500000000000006E-2,0.12590000000000001,0.14460000000000001,0.14460000000000001,0.14410000000000001,8.3900000000000002E-2,0.14180000000000001,7.7600000000000002E-2,8.77E-2,0.2019,0.20180000000000001,0.20250000000000001]
["1953",382.05,0.1444,0.10150000000000001,9.3299999999999994E-2,0.1268,0.1467,0.14680000000000001,0.14630000000000001,8.7900000000000006E-2,0.1444,8.2100000000000006E-2,9.2200000000000004E-2,0.20449999999999999,0.20419999999999999,0.2089]
["1954",387.15,0.14610000000000001,0.1047,9.4899999999999998E-2,0.1366,0.14860000000000001,0.14860000000000001,0.1484,8.4199999999999997E-2,0.14610000000000001,8.5000000000000006E-2,9.8699999999999996E-2,0.2026,0.20230000000000001,0.20730000000000001]
["1955",406.32499999999999,0.1472,0.1081,9.8000000000000004E-2,0.13059999999999999,0.14849999999999999,0.14849999999999999,0.1484,8.5800000000000001E-2,0.1472,8.7300000000000003E-2,9.5399999999999999E-2,0.20830000000000001,0.20860000000000001,0.20330000000000001]
["1956",438.25,0.151,0.113,0.10390000000000001,0.13020000000000001,0.15029999999999999,0.15029999999999999,0.1502,8.7099999999999997E-2,0.151,8.8300000000000003E-2,9.5100000000000004E-2,0.21929999999999999,0.2198,0.2107]
["1957",463.375,0.15659999999999999,0.1186,0.10929999999999999,0.1353,0.1545,0.1545,0.15440000000000001,9.5000000000000001E-2,0.15659999999999999,9.0399999999999994E-2,9.8400000000000001E-2,0.23150000000000001,0.23219999999999999,0.22120000000000001]
["1958",473.47500000000002,0.1613,0.12559999999999999,0.1144,0.14410000000000001,0.15909999999999999,0.15909999999999999,0.159,0.1053,0.1613,9.6699999999999994E-2,0.1069,0.23880000000000001,0.2397,0.22800000000000001]
["1959",504.6,0.1638,0.1308,0.12230000000000001,0.14199999999999999,0.1613,0.1613,0.16120000000000001,0.11260000000000001,0.1638,0.10150000000000001,0.1106,0.24299999999999999,0.24399999999999999,0.23169999999999999]
["1960",534.32500000000005,0.1661,0.1328,0.121,0.14860000000000001,0.1643,0.16439999999999999,0.16420000000000001,0.1132,0.1661,0.1007,0.1143,0.2447,0.24590000000000001,0.23480000000000001]
["1961",546.57500000000005,0.16830000000000001,0.1358,0.12330000000000001,0.15160000000000001,0.1666,0.1666,0.16650000000000001,0.1111,0.16830000000000001,0.1057,0.1205,0.24610000000000001,0.24729999999999999,0.2366]
["1962",585.67499999999995,0.17,0.13589999999999999,0.1234,0.15049999999999999,0.16819999999999999,0.16819999999999999,0.1681,0.1115,0.17,0.10780000000000001,0.12239999999999999,0.24809999999999999,0.24940000000000001,0.2387]
["1963",618.20000000000005,0.17199999999999999,0.14180000000000001,0.129,0.15620000000000001,0.17019999999999999,0.17019999999999999,0.1701,0.11550000000000001,0.17199999999999999,0.1113,0.13020000000000001,0.25209999999999999,0.25359999999999999,0.24099999999999999]
["1964",661.7,0.17419999999999999,0.14410000000000001,0.13070000000000001,0.158,0.1726,0.1726,0.17249999999999999,0.11749999999999999,0.17419999999999999,0.1149,0.1366,0.2525,0.25380000000000003,0.24460000000000001]
["1965",709.32500000000005,0.1772,0.14610000000000001,0.1303,0.16059999999999999,0.1749,0.17499999999999999,0.17480000000000001,0.1207,0.1772,0.12139999999999999,0.14230000000000001,0.25309999999999999,0.2545,0.24679999999999999]
["1966",780.47500000000002,0.18099999999999999,0.15010000000000001,0.13650000000000001,0.16239999999999999,0.17810000000000001,0.17810000000000001,0.17799999999999999,0.1174,0.18099999999999999,0.1255,0.1464,0.25519999999999998,0.25659999999999999,0.2482]
["1967",836.52499999999998,0.1865,0.15340000000000001,0.1409,0.1656,0.18290000000000001,0.18290000000000001,0.18279999999999999,0.11890000000000001,0.1865,0.12870000000000001,0.1484,0.25900000000000001,0.26,0.252]
["1968",897.57500000000005,0.193,0.159,0.14760000000000001,0.17030000000000001,0.18859999999999999,0.18859999999999999,0.1885,0.1231,0.193,0.13339999999999999,0.15160000000000001,0.26469999999999999,0.26550000000000001,0.25769999999999998]
["1969",980.27499999999998,0.20180000000000001,0.1691,0.156,0.18160000000000001,0.1966,0.1966,0.19650000000000001,0.1305,0.20180000000000001,0.14269999999999999,0.16320000000000001,0.27479999999999999,0.27550000000000002,0.26769999999999999]
["1970",1046.675,0.21260000000000001,0.17849999999999999,0.16400000000000001,0.19070000000000001,0.2059,0.2059,0.20580000000000001,0.13930000000000001,0.21260000000000001,0.1545,0.17330000000000001,0.28899999999999998,0.28970000000000001,0.28260000000000002]
["1971",1116.55,0.22339999999999999,0.19089999999999999,0.17419999999999999,0.20250000000000001,0.21510000000000001,0.21510000000000001,0.215,0.14910000000000001,0.22339999999999999,0.1701,0.18970000000000001,0.30690000000000001,0.30790000000000001,0.30020000000000002]
["1972",1216.25,0.23400000000000001,0.20330000000000001,0.1908,0.21049999999999999,0.2233,0.2233,0.22320000000000001,0.15609999999999999,0.23400000000000001,0.1832,0.2021,0.33019999999999999,0.33329999999999999,0.31469999999999998]
["1973",1352.7249999999999,0.2442,0.21260000000000001,0.20419999999999999,0.21659999999999999,0.23169999999999999,0.23169999999999999,0.2316,0.15939999999999999,0.2442,0.1938,0.21379999999999999,0.35149999999999998,0.3569,0.32800000000000001]
["1974",1482.85,0.2616,0.23039999999999999,0.21809999999999999,0.23599999999999999,0.25040000000000001,0.25040000000000001,0.25030000000000002,0.1744,0.2616,0.20569999999999999,0.2261,0.3725,0.37709999999999999,0.3533]
["1975",1606.925,0.28860000000000002,0.25280000000000002,0.23760000000000001,0.2586,0.2762,0.2762,0.27610000000000001,0.19339999999999999,0.28860000000000002,0.22109999999999999,0.24099999999999999,0.40489999999999998,0.4083,0.39240000000000003]
["1976",1786.1,0.30869999999999997,0.27089999999999997,0.2525,0.27729999999999999,0.29420000000000002,0.29420000000000002,0.29409999999999997,0.20860000000000001,0.30869999999999997,0.23949999999999999,0.26240000000000002,0.43020000000000003,0.43419999999999997,0.41620000000000001]
["TQ",471.65,0.318,0.27760000000000001,0.25740000000000002,0.28439999999999999,0.3034,0.3034,0.30330000000000001,0.21629999999999999,0.318,0.2467,0.2681,0.44419999999999998,0.44969999999999999,0.4274]
["1977",2024.325,0.33100000000000002,0.29060000000000002,0.27250000000000002,0.29680000000000001,0.31630000000000003,0.31640000000000001,0.31619999999999998,0.22370000000000001,0.33100000000000002,0.25819999999999999,0.28179999999999999,0.4632,0.46960000000000002,0.44090000000000001]
["1978",2273.4499999999998,0.3533,0.30880000000000002,0.29110000000000003,0.31440000000000001,0.33750000000000002,0.33760000000000001,0.33739999999999998,0.2379,0.3533,0.27460000000000001,0.29759999999999998,0.49180000000000001,0.50070000000000003,0.46339999999999998]
["1979",2565.5749999999998,0.38179999999999997,0.33560000000000001,0.31490000000000001,0.34239999999999998,0.36549999999999999,0.36559999999999998,0.3654,0.25969999999999999,0.38179999999999997,0.29220000000000002,0.32090000000000002,0.52569999999999995,0.53500000000000003,0.49440000000000001]
["1980",2791.9,0.41510000000000002,0.37109999999999999,0.34849999999999998,0.37830000000000003,0.4042,0.40429999999999999,0.40410000000000001,0.28889999999999999,0.41510000000000002,0.31719999999999998,0.34429999999999999,0.56520000000000004,0.57210000000000005,0.53920000000000001]
["1981",3133.2249999999999,0.45590000000000003,0.41220000000000001,0.38650000000000001,0.42059999999999997,0.44359999999999999,0.44359999999999999,0.44340000000000002,0.32300000000000001,0.45590000000000003,0.34599999999999997,0.37530000000000002,0.61550000000000005,0.62229999999999996,0.58709999999999996]
["1982",3313.35,0.48759999999999998,0.44390000000000002,0.42099999999999999,0.45200000000000001,0.47110000000000002,0.47110000000000002,0.47089999999999999,0.35199999999999998,0.48759999999999998,0.36370000000000002,0.39419999999999999,0.66369999999999996,0.67030000000000001,0.62919999999999998]
["1983",3536,0.50890000000000002,0.4657,0.44169999999999998,0.47470000000000001,0.49259999999999998,0.49259999999999998,0.4924,0.37019999999999997,0.50890000000000002,0.37569999999999998,0.40539999999999998,0.70279999999999998,0.71060000000000001,0.65100000000000002]
["1984",3949.1750000000002,0.52710000000000001,0.48799999999999999,0.46460000000000001,0.49709999999999999,0.51149999999999995,0.51149999999999995,0.51129999999999998,0.38950000000000001,0.52710000000000001,0.38579999999999998,0.42820000000000003,0.73140000000000005,0.74150000000000005,0.66890000000000005]
["1985",4265.125,0.54469999999999996,0.50590000000000002,0.48270000000000002,0.51500000000000001,0.52939999999999998,0.52939999999999998,0.52910000000000001,0.40600000000000003,0.54469999999999996,0.40229999999999999,0.44650000000000001,0.73819999999999997,0.74739999999999995,0.68379999999999996]
["1986",4526.25,0.55689999999999995,0.51649999999999996,0.49349999999999999,0.52580000000000005,0.54320000000000002,0.54320000000000002,0.54290000000000005,0.42059999999999997,0.55689999999999995,0.40720000000000001,0.44640000000000002,0.73299999999999998,0.7389,0.69210000000000005]
["1987",4767.6499999999996,0.56940000000000002,0.53139999999999998,0.50080000000000002,0.5444,0.55710000000000004,0.55720000000000003,0.55689999999999995,0.44209999999999999,0.56940000000000002,0.4088,0.45600000000000002,0.7258,0.72950000000000004,0.7016]
["1988",5138.55,0.58779999999999999,0.54969999999999997,0.51339999999999997,0.56459999999999999,0.57830000000000004,0.57840000000000003,0.57789999999999997,0.45900000000000002,0.58779999999999999,0.42170000000000002,0.47370000000000001,0.72719999999999996,0.72819999999999996,0.72160000000000002]
["1989",5554.6750000000002,0.61160000000000003,0.57140000000000002,0.53320000000000001,0.58660000000000001,0.60399999999999998,0.60409999999999997,0.60309999999999997,0.47820000000000001,0.61160000000000003,0.43240000000000001,0.48180000000000001,0.74370000000000003,0.74339999999999995,0.74550000000000005]
["1990",5898.75,0.63400000000000001,0.58799999999999997,0.55149999999999999,0.60040000000000004,0.62860000000000005,0.62880000000000003,0.62729999999999997,0.50139999999999996,0.63400000000000001,0.44419999999999998,0.4834,0.75700000000000001,0.75570000000000004,0.76459999999999995]
["1991",6093.1750000000002,0.65659999999999996,0.61429999999999996,0.57879999999999998,0.62429999999999997,0.65359999999999996,0.65380000000000005,0.65200000000000002,0.52239999999999998,0.65659999999999996,0.47089999999999999,0.50839999999999996,0.77490000000000003,0.7732,0.78420000000000001]
["1992",6416.25,0.67300000000000004,0.63929999999999998,0.58799999999999997,0.65500000000000003,0.67069999999999996,0.67100000000000004,0.66890000000000005,0.53779999999999994,0.67300000000000004,0.48759999999999998,0.55320000000000003,0.78680000000000005,0.78590000000000004,0.79069999999999996]
["1993",6775.3249999999998,0.68879999999999997,0.65820000000000001,0.59389999999999998,0.67730000000000001,0.68789999999999996,0.68840000000000001,0.68559999999999999,0.55459999999999998,0.68879999999999997,0.51300000000000001,0.59599999999999997,0.80569999999999997,0.80630000000000002,0.80349999999999999]
["1994",7176.85,0.70379999999999998,0.66979999999999995,0.59950000000000003,0.68910000000000005,0.70230000000000004,0.70289999999999997,0.69920000000000004,0.56889999999999996,0.70379999999999998,0.53610000000000002,0.60240000000000005,0.82499999999999996,0.82699999999999996,0.81740000000000002]
["1995",7560.4250000000002,0.71879999999999999,0.68969999999999998,0.61109999999999998,0.7097,0.71740000000000004,0.71809999999999996,0.71430000000000005,0.58840000000000003,0.71879999999999999,0.55310000000000004,0.64290000000000003,0.84599999999999997,0.84789999999999999,0.84040000000000004]
["1996",7951.3249999999998,0.73229999999999995,0.70420000000000005,0.62429999999999997,0.72319999999999995,0.73199999999999998,0.73260000000000003,0.7288,0.60560000000000003,0.73229999999999995,0.57940000000000003,0.66220000000000001,0.85670000000000002,0.86029999999999995,0.84719999999999995]
["1997",8451.0249999999996,0.74529999999999996,0.71899999999999997,0.63400000000000001,0.73919999999999997,0.74680000000000002,0.74739999999999995,0.74350000000000005,0.61729999999999996,0.74529999999999996,0.59370000000000001,0.67710000000000004,0.85499999999999998,0.85719999999999996,0.84919999999999995]
["1998",8930.7999999999993,0.75460000000000005,0.72499999999999998,0.64600000000000002,0.74260000000000004,0.75380000000000003,0.75429999999999997,0.75149999999999995,0.62509999999999999,0.75460000000000005,0.60599999999999998,0.66290000000000004,0.85570000000000002,0.85719999999999996,0.85050000000000003]
["1999",9479.35,0.76429999999999998,0.7339,0.65890000000000004,0.75039999999999996,0.76280000000000003,0.76319999999999999,0.76080000000000003,0.64029999999999998,0.76429999999999998,0.62450000000000006,0.68179999999999996,0.86429999999999996,0.86750000000000005,0.85619999999999996]
["2000",10117.450000000001,0.78,0.75249999999999995,0.68210000000000004,0.7681,0.78069999999999995,0.78120000000000001,0.77839999999999998,0.66459999999999997,0.78,0.65680000000000005,0.7077,0.87649999999999995,0.87819999999999998,0.87280000000000002]
["2001",10526.5,0.7984,0.7722,0.70540000000000003,0.78669999999999995,0.79810000000000003,0.79849999999999999,0.79600000000000004,0.68589999999999995,0.7984,0.6714,0.73019999999999996,0.88070000000000004,0.88,0.8821]
["2002",10833.65,0.81120000000000003,0.78410000000000002,0.72840000000000005,0.79690000000000005,0.80730000000000002,0.80779999999999996,0.8054,0.6996,0.81120000000000003,0.70920000000000005,0.75619999999999998,0.87619999999999998,0.87390000000000001,0.88139999999999996]
["2003",11283.8,0.82599999999999996,0.80640000000000001,0.77549999999999997,0.81389999999999996,0.82320000000000004,0.82369999999999999,0.82130000000000003,0.71950000000000003,0.82599999999999996,0.74760000000000004,0.78849999999999998,0.8831,0.88219999999999998,0.88539999999999996]
["2004",12025.45,0.8458,0.82740000000000002,0.80469999999999997,0.83320000000000005,0.84150000000000003,0.84189999999999998,0.83989999999999998,0.74629999999999996,0.8458,0.78369999999999995,0.81459999999999999,0.89500000000000002,0.89429999999999998,0.89710000000000001]
["2005",12834.15,0.87160000000000004,0.85580000000000001,0.84309999999999996,0.85909999999999997,0.86519999999999997,0.86539999999999995,0.86399999999999999,0.79,0.87160000000000004,0.82030000000000003,0.84370000000000001,0.91169999999999995,0.91080000000000005,0.91469999999999996]
["2006",13638.375,0.89949999999999997,0.88539999999999996,0.87919999999999998,0.88700000000000001,0.89149999999999996,0.89159999999999995,0.89059999999999995,0.8306,0.89949999999999997,0.85040000000000004,0.87109999999999999,0.92659999999999998,0.9264,0.9274]
["2007",14290.8,0.92400000000000004,0.90990000000000004,0.90810000000000002,0.9103,0.91090000000000004,0.91090000000000004,0.91049999999999998,0.87549999999999994,0.92400000000000004,0.88119999999999998,0.90329999999999999,0.93959999999999999,0.94010000000000005,0.93810000000000004]
["2008",14743.325000000001,0.94310000000000005,0.94140000000000001,0.94310000000000005,0.94089999999999996,0.94279999999999997,0.94279999999999997,0.94259999999999999,0.91879999999999995,0.94310000000000005,0.90969999999999995,0.92549999999999999,0.95689999999999997,0.95709999999999995,0.95599999999999996]
["2009",14431.8,0.95399999999999996,0.94130000000000003,0.94120000000000004,0.94140000000000001,0.94199999999999995,0.94199999999999995,0.94210000000000005,0.93230000000000002,0.95399999999999996,0.9284,0.93430000000000002,0.96430000000000005,0.96550000000000002,0.96079999999999999]
["2010",14838.85,0.96220000000000006,0.95809999999999995,0.95830000000000004,0.95809999999999995,0.95830000000000004,0.95830000000000004,0.95809999999999995,0.94730000000000003,0.96220000000000006,0.95509999999999995,0.96330000000000005,0.9698,0.96970000000000001,0.97030000000000005]
["2011",15403.674999999999,0.98140000000000005,0.98050000000000004,0.98640000000000005,0.97909999999999997,0.97909999999999997,0.97909999999999997,0.97889999999999999,0.97399999999999998,0.98140000000000005,0.98880000000000001,0.9869,0.98950000000000005,0.98870000000000002,0.99170000000000003]
["2012",16056.45,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["2013",16603.775000000001,1.0184,1.0142,1.0069999999999999,1.0159,1.0147999999999999,1.0147999999999999,1.0147999999999999,1.0264,1.0184,1.0082,1.0125999999999999,1.004,1.0031000000000001,1.0065]
["2014",17335.575000000001,1.038,1.0302,1.0234000000000001,1.0316000000000001,1.0301,1.0301,1.0302,1.0509999999999999,1.038,1.0426,1.0329999999999999,1.018,1.0162,1.0235000000000001]
["2015",18099.55,1.05,1.0355000000000001,1.0285,1.0368999999999999,1.0344,1.0344,1.0346,1.0609,1.05,1.0579000000000001,1.0499000000000001,1.0225,1.0196000000000001,1.0303]
["2016",18554.775000000001,1.0592999999999999,1.0424,1.0327999999999999,1.0441,1.0416000000000001,1.0416000000000001,1.0417000000000001,1.0650999999999999,1.0592999999999999,1.0720000000000001,1.0595000000000001,1.0209999999999999,1.018,1.0297000000000001]
["2017",19287.650000000001,1.0781000000000001,1.0597000000000001,1.0470999999999999,1.0620000000000001,1.0591999999999999,1.0591999999999999,1.0592999999999999,1.0858000000000001,1.0781000000000001,1.1005,1.0810999999999999,1.0290999999999999,1.0246999999999999,1.0448]
["2018",20335.525000000001,1.1032,1.0839000000000001,1.0762,1.0852999999999999,1.0810999999999999,1.0810999999999999,1.0812999999999999,1.1208,1.1032,1.1428,1.1171,1.0429999999999999,1.0373000000000001,1.0677000000000001]
["2019",21215.7,1.1246,1.1029,1.0968,1.1040000000000001,1.0988,1.0988,1.0991,1.1495,1.1246,1.1649,1.1393,1.0629,1.0573999999999999,1.0884]
["2020 estimate",22210.9,1.1468,1.127,1.1182000000000001,1.1285000000000001,1.1233,1.1233,1.1235999999999999,1.1794,1.1468,1.1879,1.1615,1.0846,1.0782,1.1099000000000001]
["2021 estimate",23353.1,1.1697,1.1516,1.1402000000000001,1.1537999999999999,1.1487000000000001,1.1487000000000001,1.1491,1.2156,1.1697,1.2116,1.1823999999999999,1.1057999999999999,1.0998000000000001,1.1319999999999999]
["2022 estimate",24542.7,1.1932,1.1775,1.1631,1.1801999999999999,1.1748000000000001,1.1748000000000001,1.1752,1.252,1.1932,1.236,1.2060999999999999,1.1262000000000001,1.1218999999999999,1.1548]
["2023 estimate",25790.7,1.2171000000000001,1.2037,1.1863999999999999,1.2069000000000001,1.2014,1.2014,1.2017,1.2892999999999999,1.2171000000000001,1.2607999999999999,1.2302999999999999,1.1480999999999999,1.1444000000000001,1.1779999999999999]
["2024 estimate",27104.1,1.2416,1.2306999999999999,1.2102999999999999,1.2343999999999999,1.2286999999999999,1.2285999999999999,1.2289000000000001,1.3285,1.2416,1.2862,1.2551000000000001,1.1702999999999999,1.1674,1.2017]
["2025 estimate",28472.7,1.2665,1.2579,1.2345999999999999,1.262,1.2565999999999999,1.2565,1.2567999999999999,1.3693,1.2665,1.3120000000000001,1.2803,1.1930000000000001,1.1909000000000001,1.2258]
["Note: Constant dollar research and development outlays are based on the GDP (chained) price index."]
[]
["inflation Factor 2020-2018",null,{"$f":"C87/C85","v":1.0395213923132705}]